Income statement

Parent bank     Group
4Q 11 4Q 12 2011 2012 (NOK million) Note 2012 2011 4Q 12 4Q 11
1,013 988   3,824   3,904 Interest income      3,928   3,891 941 1,029
691 621   2,502   2,532 Interest expenses      2,451   2,499 543 691
321 367   1,322   1,373 Net interest  1   1,477   1,392 399 338
121 213   544   707 Commission income     968   778 280 188
23 25   75   86 Commission expenses     96   83 28 25
17 21   39   51 Other operating income     267   224 69 69
115 209   508   672 Commission income and other income     1,139   919 321 232
0   -16   260   290 Dividends     12   36 2 2
- -   -   - Income from investment in related companies     244   248 3 71
41 56   64   205 Net return on financial investments 1   195   150 32 81
42 40   324   495 Net return on financial investments     451   434 37 153
478 615   2,154   2,540 Total income     3,067   2,745 756 723
114 156   528   618 Staff costs 2   924   810 234 196
98 94   315   342 Administration costs     419   381 113 114
82 73   245   245 Other operating expenses     311   291 90 103
294 323   1,089   1,206 Total operating expenses    4   1,654   1,482 437 412
184 293   1,066   1,334 Result before losses     1,414   1,263 319 311
22 13   12   51 Loss on loans, guarantees etc. 2,6,7   58   27 17 26
162 279   1,053   1,283 Result before tax   3   1,355   1,236 302 285
52 62   235   262 Tax charge     295   255 69 54
1 7   2   4 Result investment held for sale, after tax     16   43 27 49
111 225   820   1,025 Net profit     1,077   1,024 260 279
        Majority share     1,068   1,016 257 277
        Minority interest     9   8 4 2
                   
        Profit per ECC   5.25 6.11 1.31 1.66
        Diluted profit per ECC   5.21 6.06 1.29 1.65

Other comprehensive income

Parent bank    Group
4Q 11 4Q 12 2011 2012 (NOK million) 2012 2011 4Q 12 4Q 11
111 225   820   1,025 Net profit   1,077   1,024 260 279
- -   -   - Available-for-sale financial assets   12 -6 4 -
        Share of other comprehensive income of        
- -   -   - associates and joint venture   10 -19 3   -8
- -   -   - Other comprehensive income   22 -25 6   -8
111 225   820   1,025 Total other comprehensive income   1,099   999 267 271
- -   -   - Majority share of comprehensive income   1,090   991 263 269
- -   -   - Minority interest of comprehensive income   9   8 4 2

Key figures

Parent bank    Group
4Q 11 4Q 12 2011 2012 Result as per cent of average total assets: 2012 2011 4Q 12 4Q 11
1.30 1.36 1.37 1.32 Net interest  1.40 1.41 1.46 1.34
0.47 0.77 0.52 0.65 Commission income and other income 1.08 0.93 1.17 0.92
0.17 0.15 0.34 0.48 Net return on financial investments 0.43 0.44 0.13 0.61
1.19 1.19 1.12 1.16 Total operating expenses  1.57 1.51 1.60 1.64
0.74 1.08 1.10 1.28 Result before losses 1.34 1.28 1.17 1.23
0.09 0.05 0.01 0.05 Loss on loans, guarantees etc. 0.06 0.03 0.06 0.10
0.65 1.03 1.09 1.23 Result before tax 1.29 1.26 1.11 1.13
0.61 0.52 0.51 0.47 Cost -income ratio 0.54 0.54 0.58 0.57
    68 % 73 % Loan-to-deposit ratio 70 % 65 %    
6.5 % 10.5 % 12.3 % 13.2 % Return on equity  11.7 % 12.8 % 10.5 % 13.6 %

 

© SpareBank 1 SMN