Note 1

Accounting principles

Note 1
The Group’s interim financial statements have been prepared in accordance with the International Financial Reporting Standards (IFRS) adopted by the EU as of 31.12.2017. The interim report has been prepared in accordance with IAS 34 Interim Financial Reporting.

The financial statements are presented in Norwegian kroner (NOK), which is also the Parent Bank's and subsidiaries' functional currency.

The interim report is prepared in accordance with the accounting principles and measurement methods used in the annual financial statements for 2016. There have been no significant changes or new standards in 2017. Please refer to the annual report for 2016 for a more detailed description of these accounting principles.

IFRS 9 is effective from 1.1.2018. IFRS 9 introduces a business-oriented model for classification and measurement of financial assets, an expected loss model for impairments and a new general model for hedge accounting. The standard will replace the current standard IAS 39.

For the Sparebanken Møre Group, the transition to IFRS 9 will have implications for accounting of value changes on shares being classified as ‘held available for sale’ under IAS 39, for accounting of the Group’s value changes on basis swaps, included in hedge accounting, and for the calculation of the Group’s impairments.

The measurement category of ‘shares held available for sale’ with value changes reported through other comprehensive income ceases to exist from 1.1.2018. The Group’s value changes on shares and equity instruments will be recognised in ordinary profit and loss from this date.

The value change on the Group’s basis swaps, included in hedge accounting, has been recognised in ordinary profit and loss up to 31.12.2017. As of 1.1.2018, value changes on basis swaps due to changes in basis spreads will be recognised in other comprehensive income as cost of hedging.

Under IAS 39, impairments were based on objective evidence of impairment (an accrued loss model). Impairments according to IFRS 9 will as of 1.1.2018 be based on expected credit loss (ECL). Sparebanken Møre has developed an ECL model based on the Group’s IRB parameters. Estimated expected losses for the Sparebanken Møre Group as of 1.1.2018 show an increase in total impairments of NOK 6 million.

The Group’s equity will 1.1.2018 be charged with NOK 5 million after tax as a result of the implementation of IFRS 9.

The implementation of IFRS 9 will have no effect on the Group’s primary capital, as expected loss according to the capital adequacy requirements already exceeds the expected losses according to IFRS 9. Sparebanken Møre will therefore have no need to apply the transitional rule.

A note with tables specifying transition effects as a result of the implementation of IFRS 9, including effects on both classification and measurement, will be presented in the 2017 annual report.

 

 

Note 2

Losses and deposits broken down according to sectors

GROUPLoans
Broken down according to sectors31.12.201731.12.2016
Agriculture and forestry464390
Fisheries2 4022 281
Manufacturing2 0302 327
Building and construction562562
Wholesale and retail trade, hotels620525
Supply/Offshore882956
Property management6 6725 804
Professional/financial services1 261881
Transport and private/public services2 1521 891
Public entities04
Activities abroad123113
Total corporate/public entities17 16815 734
Retail customers39 81737 133
Fair value adjustment of loans6686
Accrued interest income10098
Total loans57 15153 051
Individual impairment-48-79
Collective impairment-236-281
Loans to and receivables from customers56 86752 691
Loans with floating interest rate (amortised cost)53 22848 307
Loans with fixed interest rate (fair value)3 9234 744
   
   
GROUPDeposits
Broken down according to sectors31.12.201731.12.2016
Agriculture and forestry186196
Fisheries1 214851
Manufacturing1 8062 080
Building and construction636583
Wholesale and retail trade, hotels842799
Property management1 3091 230
Professional/financial services1 4532 316
Transport and private/public services2 7482 745
Public entities7231 084
Activities abroad510
Miscellaneous2 1791 983
Total corporate/public entities13 10113 877
Retail customers19 68818 675
Fair value adjustment of deposits20
Accrued interest costs1210
Total deposits32 80332 562
Deposits with floating interest rate (amortised cost)31 46331 308
Deposits with fixed interest rate (fair value)1 3401 254
 

Note 3

Losses and impairment on loans and guarantees

Specification of losses on loans, guarantees etc.    
 Q4 2017Q4 201631.12.201731.12.2016
Changes in individual impairment of loans and guarantees during the period410201
Changes in collective impairment during the period-1114-4519
Confirmed losses during the period where individual impairment had previously been made00258
Confirmed losses during the period where individual impairment had previously not been made81195
Recoveries23611
Losses on loans, guarantees etc.-1221322
     
     
Individual impairment on loans
 Q4 2017Q4 201631.12.201731.12.2016
Individual impairment on loans as at 01.01/01.1045707979
Confirmed losses during the period, where individual impairment had previously been made00258
Increase in individual impairment during the period1257
Individual impairment of new commitments during the period9171326
Recoveries on individual impairment during the period7102425
Individual impairment on loans at the end of the period48794879
     
     
Collective impairment on loans
 Q4 2017Q4 201631.12.201731.12.2016
Collective impairment of loans as at 01.01/01.10247267281262
Changes during the period-1114-4519
Collective impairment on loans at the end of the period236281236281
     
     
Individual impairment on guarantees
 Q4 2017Q4 201631.12.201731.12.2016
Individual impairment as at 01.01/01.1050000
Individual impairment during the period20520
Recoveries on individual impairment during the period0000
Individual impairment at the end of the period520520
 

Note 4

Defaulted and doubtful commitments

Problem loans      
(total of commitments in default above 3 months and commitments subject for individual impairment without being in default)
 31.12.201731.12.2016
GROUPTotalRetailCorporateTotalRetailCorporate
Problem loans prior to individual impairment:      
Commitments in default above 3 months62539654520
Other bad and doubtful commitments subject to impairment274826654624522
Total problem loans prior to individual impairment3366127561169542
Individual impairment on:      
Commitments in default above 3 months42215312
Other bad and doubtful commitments subject to impairment96492641054
Total individual impairment100694791366
Problem loans after individual impairment:      
Commitments in default above 3 months5851750428
Other bad and doubtful commitments subject to impairment178417448214468
Total problem loans less individual impairment2365518153256476
       
Total problem loans prior to individual impairment as a percentage of total loans0.570.151.461.120.193.10
Total problem loans less individual impairment as a percentage of total loans0.400.140.960.980.152.73
 

Note 5

Classification of financial instruments

Financial assets and financial liabilities are recognised in the balance sheet at the date when the Group becomes a party to the contractual provisions of the instrument. A financial asset is derecognised when the contractual rights to the cash flows from the financial asset expire, or the company transfers the financial asset in such a way that risk and profit potential of the financial asset is substantially transferred. Financial liabilities are derecognised from the date when the rights to the contractual provisions have been extinguished, cancelled or expired.  

CLASSIFICATION
The Group’s portfolio of financial instruments is at initial recognition classified in accordance with IAS 39. The bank’s classes of financial instruments and the measurement basis for these are the following:

• Financial assets and derivatives held for trading (trading portfolio)

• Financial assets and liabilities assessed at fair value, any changes in value recognised through profit or loss

• Instruments held as available for sale, assessed at fair value, any changes in value recognised in other comprehensive income

• Loans and receivables

• Financial liabilities assessed at amortised cost

Financial assets and derivatives held for trading
Financial derivatives are contracts signed to mitigate an existing interest rate or currency risk incurred by the bank. Financial derivatives are recognized at fair value through profit or loss and recognized gross pr. contract as an asset or liability.

The Group's criteria for classification of the trading portfolio are the following:

• Positions in financial instruments held for the Group’s own account for the purpose of selling and/or financial instruments acquired by the Group in order to take advantage on a short-term basis of any actual and/or expected differences between purchase- and sale prices or any other price- and interest rate fluctuations.

• Positions held by the Group in order to hedge other parts of the trading portfolio

• Other commitments which are related to positions which form part of the trading portfolio

The Group’s trading portfolio of shares is defined within this group and is assessed at fair value through profit or loss.

Financial assets and liabilities assessed at fair value, any changes in value recognised through profit or loss
The Group's portfolio of bonds in the liquidity portfolio is classified at fair value through profit or loss as this portfolio is managed based on fair value. The Group’s portfolio of fixed interest rate loans and deposits are classified to avoid accounting mismatch in relation to the underlying interest rate swaps.

Losses and gains as a result of value changes of those assets and liabilities which are assessed at fair value, with any value changes being recognised in the profit and loss account, are included in the accounts during the period in which they occur.

Instruments held as available for sale, assessed at fair value, any changes in value recognised in other comprehensive income
The Group’s portfolio of shares, which are not classified as held for trading, are classified as available for sale, with any value changes shown in other comprehensive income. Realised gains and losses, as well as impairment below cost, are recognised in the profit and loss account during the period in which they occur.

Loans and receivables
All loans and receivables, including leasing, but with the exception of fixed interest rate loans, are assessed at amortised cost, based on expected cash flows. The difference between the issue cost of the securities and the settlement amount at maturity, is amortised over the lifetime of the loan.

Financial liabilities assessed at amortised cost
Debt securities, including debt securities included in fair value hedging, loans and deposits from credit institutions and deposits from customers without agreed maturity, are valued at amortised cost based on expected cash flows. The portfolio of own bonds is shown in the accounts as a reduction of the debt.

LEVELS IN THE VALUATION HIERARCHY
Financial instruments are classified into different levels based on the quality of market data for each type of instrument.

Level 1 – Valuation based on prices in an active market
Level 1 comprises financial instruments valued by using quoted prices in active markets for identical assets or liabilities. This category includes listed shares and mutual funds, as well as bonds and certificates traded in active markets.

Level 2 – Valuation based on observable market data
Level 2 comprises financial instruments valued by using information which is not quoted prices, but where prices are directly or indirectly observable for assets or liabilities, including quoted prices in inactive markets for identical assets or liabilities. This category mainly includes debt securities issued, derivatives and bonds which are not included in level 1.

Level 3 – Valuation based on other than observable market data 
Level 3 comprises financial instruments which can not be valued based on directly or indirectly observable prices. This category mainly includes loans to and deposits from customers, as well as shares.

 

 

GROUP - 31.12.2017Financial instruments at fair value through profit and loss accountFinancial instruments assessed at amortised costFinancial instruments held available for sale
 TradingAt fair value  
Cash and claims on Norges Bank  637 
Loans to and receivables from credit institutions  1 295 
Loans to and receivables from customers 3 92352 944 
Certificates and bonds 6 096  
Shares and other securities   188
Financial derivatives1 004   
Total financial assets1 00410 01954 876188
Loans and deposits from credit institutions  569 
Deposits from and liabilities to customers 1 34031 463 
Financial derivatives483   
Debt securities  24 488 
Subordinated loan capital and Perpetual Hybrid Tier 1 capital  1 338 
Total financial liabilities4831 34057 858-
     
GROUP - 31.12.2016Financial instruments at fair value through profit and loss accountFinancial instruments assessed at amortised costFinancial instruments held available for sale
 TradingAt fair value  
Cash and claims on Norges Bank  300 
Loans to and receivables from credit institutions  649 
Loans to and receivables from customers 4 74447 947 
Certificates and bonds 6 199  
Shares and other securities2  131
Financial derivatives1 224   
Total financial assets1 22610 94348 896131
Loans and deposits from credit institutions  658 
Deposits from and liabilities to customers 1 25431 308 
Financial derivatives580   
Debt securities  20 363 
Subordinated loan capital and Perpetual Hybrid Tier 1 capital  1 318 
Total financial liabilities5801 25453 647-
Net gains/losses on financial instruments    
 Q4 2017Q4 201631.12.201731.12.2016
Certificates and bonds0-32324
Securities-1-3-1041
Foreign exchange trading (for customers)9103833
Fixed income trading (for customers)12411
Financial derivatives-2-7-9-12
Net change in value and gains/losses from financial instruments7-14697
 

Note 6

Classification of financial instruments

GROUP31.12.201731.12.2016
 Fair valueBook valueFair valueBook value
Cash and claims on Norges Bank637637300300
Loans to and receivables from credit institutions1 2951 295649649
Loans to and receivables from customers52 94452 94447 94747 947
Total financial assets54 87654 87648 89648 896
Loans and deposits from credit institutions569569658658
Deposits from and liabilities to customers31 46331 46331 30831 308
Debt securities24 57524 48820 36620 363
Subordinated loan capital and Perpetual Hybrid Tier 1 capital1 3631 3381 3521 318
Total financial liabilities57 97057 85853 68453 647
GROUP - 31.12.2017Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and claims on Norges Bank637  637
Loans to and receivables from credit institutions 1 295 1 295
Loans to and receivables from customers  52 94452 944
Total financial assets6371 29552 94454 876
Loans and deposits from credit institutions 569 569
Deposits from and liabilities to customers  31 46331 463
Debt securities 24 575 24 575
Subordinated loan capital and Perpetual Hybrid Tier 1 capital 1 363 1 363
Total financial liabilities-26 50731 46357 970
     
GROUP - 31.12.2016Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and claims on Norges Bank300  300
Loans to and receivables from credit institutions 649 649
Loans to and receivables from customers  47 94747 947
Total financial assets30064947 94748 896
Loans and deposits from credit institutions 658 658
Deposits from and liabilities to customers  31 30831 308
Debt securities 20 366 20 366
Subordinated loan capital and Perpetual Hybrid Tier 1 capital 1 352 1 352
Total financial liabilities-22 37631 30853 684
 

Note 7

Financial instruments at fair value

GROUP - 31.12.2017Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and claims on Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  3 9233 923
Certificates and bonds4 2611 835 6 096
Shares and other securities19 169188
Financial derivatives 1 004 1 004
Total financial assets4 2802 8394 09211 211
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  1 3401 340
Debt securities   -
Subordinated loan capital and Perpetual Hybrid Tier 1 capital   -
Financial derivatives 483 483
Total financial liabilities-4831 3401 823
     
     
GROUP - 31.12.2016Based on prices in an active marketObservable market informationOther than observable market information 
 Level 1Level 2Level 3Total
Cash and claims on Norges Bank   -
Loans to and receivables from credit institutions   -
Loans to and receivables from customers  4 7444 744
Certificates and bonds4 1672 032 6 199
Shares and other securities5 128133
Financial derivatives 1 224 1 224
Total financial assets4 1723 2564 87212 300
Loans and deposits from credit institutions   -
Deposits from and liabilities to customers  1 2541 254
Debt securities   -
Subordinated loan capital and Perpetual Hybrid Tier 1 capital   -
Financial derivatives 580 580
Total financial liabilities-5801 2541 834
GROUPLoans to and receivables from customersShares and other securitiesDeposits from and liabilities to customers
Book value as at 31.12.164 7441281 254
Purchases/additions27249579
Sales/reduction1 0734493
Transferred to Level 3   
Transferred from Level 3   
Net gains/losses in the period-20-4 
Book value as at 31.12.173 9231691 340
    
    
GROUPLoans to and receivables from customersShares and other securitiesDeposits from and liabilities to customers
Book value as at 31.12.155 337161514
Purchases/additions522-895
Sales/reduction1 02133155
Transferred to Level 3---
Transferred from Level 3---
Net gains/losses in the period-94--
Book value as at 31.12.164 7441281 254
 

Note 8

Operating segments

Result - Q4 2017GroupEliminations/ otherCorporateRetail 1)Real estate brokerage
Net interest income290-31071860
Other operating income58724216
Total income34841312076
Operating costs1441930905
Profit before impairment204-151011171
Impairment on loans, guarantees etc.-1-11370
Pre tax profit205-4981101
Taxes48    
Profit after tax157    
      
      
Result - 31.12.2017GroupEliminations/ otherCorporateRetail 1)Real estate brokerage
Net interest income1 100-204226980
Other operating income24235939618
Total income1 3421551579418
Operating costs59010111335818
Profit before impairment752-864024360
Impairment on loans, guarantees etc.13-51710
Pre tax profit739-813854350
Taxes182    
Profit after tax557    
      
      
Key figures - 31.12.2017GroupEliminations/ otherCorporateRetail 1)Real estate brokerage
Loans to customers 1)56 86794316 81539 1090
Deposits from customers 1)32 80356711 23121 0050
Guarantee liabilities1 71701 706110
The deposit-to-loan ratio57.760.166.853.70
Man-years3591575013913
      
      
Result - Q4 2016GroupEliminations/ otherCorporateRetail 1)Real estate brokerage
Net interest income279-11081720
Other operating income45-323214
Total income324-41311934
Operating costs1431930886
Profit before impairment181-23101105-2
Impairment on loans, guarantees etc.2230-800
Pre tax profit159-53109105-2
Taxes43    
Profit after tax116    
      
      
Result - 31.12.2016GroupEliminations/ otherCorporateRetail 1)Real estate brokerage
Net interest income1 082-364336850
Other operating income28185879217
Total income1 3634952077717
Operating costs58610211534920
Profit before impairment777-53405428-3
Impairment on loans, guarantees etc.2235-9-40
Pre tax profit755-88414432-3
Taxes181    
Profit after tax574    
      
      
Key figures - 31.12.2016GroupEliminations/ otherCorporateRetail 1)Real estate brokerage
Loans to customers 1)52 69182415 50836 3590
Deposits from customers 1)32 56248012 08319 9990
Guarantee liabilities1 74101 73380
The deposit-to-loan ratio61.858.377.955.00.0
Man-years3781505515914
      
1) The subsidiary, Møre Boligkreditt AS, is part of the Bank’s Retail segment. The mortgage company's main objective is to issue covered bonds for both national and international investors, and the company is part of Sparebanken Møre's long-term financing strategy. Key figures for Møre Boligkreditt AS are displayed in a separate table.
 MØRE BOLIGKREDITT AS
Statement of incomeQ4 2017Q4 2016
Net interest income7559
Other operating income1-6
Total income7653
Operating costs108
Profit before impairment on loans6645
Impairment on loans, guarantees etc.-31
Pre tax profit6944
Taxes1211
Profit after tax5733
   
   
Statement of income31.12.201731.12.2016
Net interest income261242
Other operating income-130
Total income248242
Operating costs3833
Profit before impairment on loans210209
Impairment on loans, guarantees etc.-31
Pre tax profit213208
Taxes4852
Profit after tax165156
   
   
Statement of financial position31.12.201731.12.2016
Loans to and receivables from customers21 16219 810
Total equity1 6671 509
 

Note 9

Transactions with related parties

These are transactions between the Parent Bank and wholly-owned subsidiaries carried out at at arm`s length and at arm`s length`s prices.
The most important transactions carried out and netted in the Group accounts are as follows:
PARENT BANK31.12.201731.12.2016
Statement of income  
Interest and credit commission income from subsidiaries2827
Received dividend and group contribution from subsidiaries156176
Rent paid to Sparebankeiendom AS1716
Administration fee received from Møre Boligkreditt AS3026
   
Statement of financial position  
Claims on subsidiaries1 3281 270
Covered bonds4252 186
Liabilities to subsidiaries102284
Accumulated loan portfolio transferred to Møre Boligkreditt AS21 16419 815
 

Note 10

EC capital

The 20 largest EC holders in Sparebanken Møre as at 31.12.2017Number of ECsPercentage share of EC capital
Sparebankstiftelsen Tingvoll988 50010.00
Cape Invest AS633 8896.41
Verdipapirfond Pareto Aksje Norge393 4013.98
Verdipapirfond Nordea Norge Verdi386 0143.90
Wenaasgruppen AS380 0003.84
MP Pensjon376 6983.81
Pareto AS305 1893.09
Wenaas Kapital AS230 1612.33
FLPS - Princ All Sec214 5132.17
Verdipapirfondet Eika egenkapital176 7071.79
Beka Holding AS150 1001.52
Lapas AS (Leif-Arne Langøy)113 5001.15
Fondsfinans Norge106 0001.07
Verdipapirfondet Landkreditt Utbytte100 0001.01
PIBCO AS75 0000.76
Odd Slyngstad65 2150.66
Forsvarets personell pensjonskasse63 6600.64
Malme AS55 0000.56
U Aandals Eftf AS50 0000.51
Stiftelsen Kjell Holm49 8500.50
Total 20 largest4 913 39749.70
Total9 886 954100.00
 

Note 11

Capital adequacy

 31.12.201731.12.2016
Core Capital  
EC capital989989
- ECs owned by the Bank-5-3
Share premium355354
Additional Tier 1 capital3490
Primary capital fund2 4702 346
Gift fund125125
Dividend equalisation fund1 2161 092
Value adjustment fund7851
Proposed dividend for the EC holders138138
Proposed dividend for the local community141141
Other equity222208
Total equity6 0785 441
Goodwill, intangible assets and other deductions-120-98
Value adjustments of financial instruments at fair value-14-14
Perpetual Hybrid Tier 1 capital254800
Expected losses exceeding actual losses, IRB portfolios-151-219
Proposed dividend for the EC holders-138-138
Proposed dividend for the local community-141-141
Total core capital5 7685 630
Common equity Tier 1 Capital5 1654 830
   
Supplementary capital  
Subordinated loan capital of limited duration532502
50 % deduction for equity in other financial institutions00
Total supplementary capital532502
Net equity and subordinated loan capital6 3006 132
   
Capital requirement by exposure classes  
   
Exposure classes SA - credit risk31.12.201731.12.2016
Central governments or central banks00
Regional governments or local authorities1314
Public sector companies2217
Institutions (banks etc)4246
Companies (corporate customers)00
Mass marked (retail banking customers)00
Secured by mortgage on immovable property00
Exposures in default00
Covered bonds2620
Equity78
Other items99121
Total capital requirements - credit risk, The Standardised Approach209226
   
Exposure classes IRB - credit risk31.12.201731.12.2016
Retail - Secured by real estate638602
Retail - Other4746
SME682629
Specialised lending549415
Other corporate lending252465
IRB-F capital requirements2 1682 157
Total capital requirements - credit risk2 3772 383
   
Exposure classes SA - market risk31.12.201731.12.2016
Debt00
Equity00
Foreign exchange00
Credit value adjustment risk (CVA)2929
Total capital requirements - market risk2929
   
Operational Risk (Basic Indicator Approach)200194
Deductions from the capital requirement00
Total capital requirement less transitional rules2 6062 606
Additional capital requirements from transitional rules 1)13535
Total capital requirements2 7412 641
   
Total risk-weighted assets less transitional rules32 58232 553
Total risk-weighted assets from transitional rules1 688455
Total risk-weighted assets34 27033 008
Minimum requirement common equity Tier 1 capital (4.5 %)1 5421 483
   
Buffer Requirement31.12.201731.12.2016
Capital conservation buffer (2.5 %)857825
Systemic risk buffer (3.0 %)1 028990
Countercyclical buffer (2.0%)685495
Total buffer requirements2 5702 310
Available common equity Tier 1 capital after buffer requirements1 0531 037
   
Capital adequacy as a percentage of the weighted asset calculation basis incl. transitional rules31.12.201731.12.2016
Capital adequacy ratio18.418.6
Core capital ratio16.817.0
Core Tier 1 capital ratio15.014.6
   
Leverage Ratio (LR)31.12.201731.12.2016
Leverage Ratio8.28.5