Income statement

Parent bank     Group
2014 2Q 14 2Q 15 30 June 2014 30 June 2015 (NOKm) Note 30 June 2015 30 June 2014 2Q 15 2Q 14 2014
4,223 1,046 980 2,062 1,987 Interest income    2,011 2,082 992 1,055 4,265
2,578 651 553 1,287 1,133 Interest expenses    1,077 1,239 525 625 2,475
1,644 396 427 775 854 Net interest  1 934 843 467 430 1,790
1,031 259 245 518 492 Commission income   619 644 313 326 1,281
104 26 23 47 47 Commission expenses   59 53 32 28 113
47 11 192 25 202 Other operating income   230 189 132 96 344
973 244 415 497 648 Commission income and other income   790 780 413 394 1,512
311 248 361 311 466 Dividends   22 60 22 14 65
- - - - - Income from investment in related companies   248 214 120 131 527
197 15 -74 182 -7 Net return on financial investments 1,2 92 185 23 56 128
508 263 288 493 459 Net return on financial investments   362 459 165 201 720
3,125 903 1,129 1,764 1,961 Total income   2,086 2,081 1,044 1,026 4,021
645 152 141 313 301 Staff costs  2 550 500 283 245 1,002
410 105 107 203 209 Administration costs   273 248 147 126 500
209 50 51 95 96 Other operating expenses   126 136 66 72 287
1,265 306 299 611 606 Total operating expenses  4 950 884 496 443 1,789
1,860 596 830 1,153 1,355 Result before losses   1,137 1,197 548 583 2,232
83 14 32 29 52 Loss on loans, guarantees etc. 2,6,7 56 32 35 15 89
1,777 583 798 1,124 1,302 Result before tax 3 1,080 1,165 513 568 2,143
330 90 70 182 185 Tax charge   209 202 83 103 362
- - - - - Result investment held for sale, after tax 3 -1 0 -0 -1 0
1,447 492 728 942 1,117 Net profit   871 963 430 464 1,782
          Majority share   866 959 427 461 1,772
          Minority interest   5 5 3 3 10
                       
          Profit per ECC   4.34 4.80 2.14 2.31 8.87
          Diluted profit per ECC   4.31 4.77 2.13 2.29 8.82

Other comprehensive income

Parent bank   Group
2014 2Q 14 2Q 15 30 June 2014 30 June 2015 (NOKm) 30 June 2015 30 June 2014 2Q 15 2Q 14 2014
1,447 492 728 942 1,117 Net profit 871 963 430 464 1,782
          Items that will not be reclassified to profit/loss          
-111 -89 - -89 - Actuarial gains and losses pensions - -95 - -95 -117
29 24 - 24 - Tax  - 26 - 26 31
- - - - - Share of other comprehensive income of associates and joint venture 29 -2 - -3 -9
-82 -65 - -65 - Total 29 -71 - -73 -94
                     
          Items that will be reclassified to profit/loss          
- - - - - Available-for-sale financial assets  - - - - -2
- - - - - Share of other comprehensive income of associates and joint venture 1 - - - 0
- - - - - Tax - - - - -
- - - - - Total  1 - - - -2
1,365 428 728 878 1,117 Total other comprehensive income 901 892 430 391 1,685
          Majority share of comprehensive income 896 887 427 388 1,676
          Minority interest of comprehensive income 5 5 3 3 10
Other comprehensive income comprise items reflected directly in equity capital that are not transactions with owners, cf. IAS 1.

Key figures

Parent bank    Group
2014 2Q 14 2Q 15 30 June 2014 30 June 2015 Result as per cent of average total assets: 30 June 2015 30 June 2014 2Q 15 2Q 14 2014
1.41 1.39 1.36 1.36 1.36 Net interest  1.47 1.46 1.47 1.49 1.52
0.84 0.86 1.32 0.87 1.03 Commission income and other income 1.25 1.35 1.30 1.37 1.28
0.44 0.92 0.92 0.86 0.73 Net return on financial investments 0.57 0.80 0.52 0.70 0.61
1.09 1.08 0.95 1.07 0.97 Total operating expenses  1.50 1.53 1.56 1.54 1.52
1.60 2.09 2.64 2.02 2.16 Result before losses 1.79 2.08 1.72 2.02 1.89
0.07 0.05 0.10 0.05 0.08 Loss on loans, guarantees etc. 0.09 0.05 0.11 0.05 0.08
1.53 2.05 2.54 1.97 2.08 Result before tax 1.70 2.02 1.61 1.97 1.82
0.40 0.34 0.26 0.35 0.31 Cost -income ratio 0.46 0.42 0.47 0.43 0.44
70 %     73 % 74 % Loan-to-deposit ratio 70 % 70 %     67 %
14.1 % 19.5 % 26.2 % 18.8 % 20.3 % Return on equity  13.7 % 16.8 % 13.4 % 16.0 % 15.1 %
© SpareBank 1 SMN