Interim report 2017

Storebrand Boligkreditt AS (unaudited)

Interim report	3
Income statement	4
Statement of comprehensive income	5
Statement of financial position	6
Statement of changes in equity	7
Statement of cash flow	8

NOTES

Note 1 Accounting principles. 9
Note 2 Estimates		9
Note 3 Tax		9
Note 4 Related Parties		9
Note 5 Financial risk		10
Note 6 Valuation of financial instruments 10
Note 7 Segment information		11
Note 8 Liabilities to credit institutions 11
Note 9 Commercial papers and bonds issued 11
Note 10 Capital Adequacy		12
Note 11 Loan to value ratios and collateral 14
Note 12 Key figures		14
Note 13 Net interest income		15
Note 14 Off balance sheet liabilities and contingent liabilities 15
Note 15 Non-performing loans and loan losses 16
Note 16 Quarterly profit and loss		16

This document contains Alternative Performance Measures as defined by the European Securities and Market Authority (ESMA). An overview of APMs used in financial reporting is available on storebrand.com/ir.

Storebrand Boligkreditt AS

– Quarterly report for the first quarter of 2017

(Profit figures for the corresponding period in 2016 are shown in parentheses. Balance sheet figures in parentheses are for the end of 2016.)

Profit before taxes of NOK 9 million in the first quarter.
Good portfolio quality
Increased lending volume for the quarter

FINANCIAL PERFORMANCE

Profit before taxes was NOK 9 million (NOK 14 million) for the first quarter. This performance is in line with general market trends.

Net interest income totalled NOK 29 million (NOK 32 million) in the first quarter. Lending margins are under pressure due to the bank group having used more competitive prices. As a percentage of average total assets, net interest income was 0.81 per cent (0.85 per cent) for the first quarter.

Other operating income in the first quarter amounted to minus NOK 6 million (minus NOK 2 million) and relate to commission income on loans and net accounting loss in connection with early repayment of issued bonds.

The operating expenses totalled NOK 15 million (NOK 16 million).

Losses in the portfolio are low, and in the first quarter the company recognised income of NOK 0.2 million (recognised expense of NOK 0.2 million) in loan write-downs.

BALANCE SHEET PERFORMANCE

The lending volume has increased by NOK 1.9 billion since the end of 2016 and amounted to NOK 15.3 billion (NOK 13.4 billion). Storebrand Bank ASA and Storebrand Boligkreditt AS operate with restrictive lending practices. The average loan-to-value ratio in the portfolio was 48 per cent at the end of the quarter, the same as at the end of 2016. On the date of transfer, the loan-to-value ratio never exceeds 75 per cent. The risk in the loan portfolio is considered to be very low. The company has over-collateralisation of 128 per cent (118 per cent).

Defaulted loans at the end of the first quarter amounted to NOK 22 million (NOK 25 million), equivalent to 0.14 per cent of gross loans in the company (0.19 per cent). All the loans have a loan-to-value ratio within 75 per cent of market value or are generally written down. Individual loan write-downs amounted to approximately NOK 1 million (NOK 3 million) and group loan write-downs amounted to NOK 1 million (NOK 2 million) at the end of the quarter.

The company's loan programme has a AAA rating from S&P Global.

At the end of the first quarter of 2017, the company had a liquidity portfolio consisting of fixed-income securities with a AAA rating from S&P with a market value of NOK 142 million. The investment is classified at fair value through profit or loss.

The company's total assets under management as at 31 March 2017 were NOK 15.8 billion, an increase of NOK 2.1 billion compared with the end of 2016.

A bond of NOK 2.5 billion (maturity 2022) was issued in the first quarter of 2017 which was listed on the Oslo Stock Exchange at the end of the quarter. At the end of the quarter, the company had issued covered bonds with a total carrying amount of NOK 12.3 billion, with remaining terms of approximately 3 months to 5 years. NOK 11.8 billion of these bonds has been placed in the market, while the remaining NOK 0.4 billion is being held in the parent bank.

Storebrand Boligkreditt AS has two credit facilities with Storebrand Bank ASA. One of these is a normal overdraft facility, with a ceiling of NOK 6 billion. This has no expiry date, but can be terminated by the bank on 15 months' notice. The other facility must have a sufficient ceiling at all times to be able to cover interest and repayment on covered bonds and the associated derivatives for the next 12 months. This drawing right may not be terminated by Storebrand Bank ASA until at least 3 months after the maturity date of the covered bond and the associated derivatives with the longest period to maturity. Standard covenant requirements are linked to the loan agreements entered into. In the year to date, all terms and conditions have been satisfied for all signed loan agreements.

Equity in the company at the end of the quarter amounted to NOK 1,102 million (NOK 1,010 million) after group contributions paid/received. The net primary capital at the end of the quarter amounted to NOK 1,096 million (NOK 1,096 million). The capital base of Storebrand Boligkreditt AS consists entirely of pure core capital. The pure core capital adequacy ratio in the company was 17.6 per cent (19.6 per cent) at the end of the quarter. The requirement for primary capital was 15 per cent as of 31 March 2017. The company has satisfactory solvency and liquidity based on the company's business activities. The company satisfied the combined capital and capital buffer requirements by a good margin at the end of the quarter.

The purpose of the liquidity coverage requirement (LCR) is to measure the size of the company's liquid assets, in relation to the net liquidity outflow 30 days in the future given a stress situation in the money and capital markets. The LCR was introduced for Storebrand Boligkreditt AS from 30 June 2016 with a minimum LCR with escalation. From and including 31 December 2016, the credit company must comply with an LCR of 80 per cent. The requirement will be increased to 100 per cent from 31 December 2017. At the end of the year, the company's LCR was 182 per cent.

STRATEGY AND FUTURE PROSPECTS

In 2017, Storebrand Boligkreditt AS will continue its core activity, which is the acquisition and management of home mortgages from Storebrand Bank ASA. The company is aiming for moderate growth in collateralisation during 2017.

The housing market and developments in total non-performing loans will be closely monitored. Efforts to ensure good working procedures and high data quality will continue and thereby ensure that government and rating requirements continue to be fulfilled. Developments in the Norwegian and international capital markets, interest rates, unemployment and the property market are regarded as the key risk factors that can affect the results of Storebrand Boligkreditt AS in 2017.

New issues of covered bonds will be made available when the company decides it is prudent to do so and there is sufficient security. Storebrand Boligkreditt AS will continue to contribute to Storebrand Bank ASA having diversified financing.

No events of importance to the preparation of the interim financial statements have occurred since the balance sheet date.

Lysaker, 26 April 2017 The Board of Directors of Storebrand Boligkreditt AS

Storebrand Boligkreditt AS Income statement

		Q1		Full Year
(NOK million)	Note	2017	2016	2016
Interest income	4, 13	82.7	87.9	340.7
Interest expense	4, 13	-53.6	-56.1	-222.7
Net interest income	13	29.1	31.8	118.0

Net gains on financial instruments		-6.3	-2.5	-5.1
Other income		0.5	0.5	2.1
Total other operating income		-5.8	-2.0	-3.0

Staff expenses				-0.2
General administration expenses		-0.1	-0.1	-0.2
Other operating costs	4	-14.6	-15.8	-67.0
Total operating costs		-14.8	-15.9	-67.4
Operating profit before loan losses		8.4	13.9	47.6
Loan losses for the period	15	0.2	-0.2	-0.1
Profit before tax		8.6	13.7	47.5
Tax	3	-2.1	-3.4	-11.9
Profit for the year		6.6	10.2	35.6

Statement of comprehensive income

Total comprehensive income for the period	6.6	10.2	35.6
Other comprehensive income
Profit for the period	6.6	10.2	35.6
(NOK million)	2017	2016	2016
		Q1	Full Year

Storebrand Boligkreditt AS Statement of financial position

(NOK million)	Note	31.03.2017	31.03.2016	31.12.2016
Loans to and deposits with credit institutions	6, 14	252.3	422.0	141.0

Financial assets designated at fair value through profit and loss:
Bonds and other fixed-income securities	6, 10, 14	141.8	0.0	41.4
Derivatives	6	130.9	191.1	123.0
Other current assets	4, 6	7.1	26.8	12.7
Gross lending	11	15,279.7	14,271.3	13,375.5
- Loan loss provisions on individual loans	15	-0.9	-2.2	-2.9
- Loan loss provisions on groups of loans	15	-0.9	-2.0	-1.2
Net lending to customers	6	15,277.9	14,267.1	13,371.4
Deferred tax assets		1.0		1.0
Total assets		15,810.8	14,906.9	13,690.5

Liabilities to credit institutions	4, 6, 8	2,399.0	1,258.5	1,091.0
Other financial liabilities:
Commercial papers and bond issued	6,9	12,306.1	12,637.9	11,575.4
Other liabilities	4, 6	3.6	25.3	13.8
Deferred tax			0.3
Total liabilities		14,708.6	13,922.0	12,680.3
Paid in equity		1,074.4	949.4	1,102.2
Retained earnings		27.8	35.4	-92.0
Total equity	10	1,102.2	984.8	1,010.2
Total liabilities and equity		15,810.8	14,906.9	13,690.5

Lysaker, 26 April 2017 The Board of Directors of Storebrand Boligkreditt AS

Storebrand Boligkreditt AS Statement of changes in equity

(NOK million)	Share capital	Share premium	Other paid-in equity	Total paid-in equity	Other equity	Total retained earnings	Total equity
Equity at 31.12.2015	455.0	270.1	118.9	844.0	130.6	130.6	974.6

Profit for the period					35.6	35.6	35.6
Other comprehensive income						0.0	0.0
Total comprehensive income for the period	0.0	0.0	0.0	0.0	35.6	35.6	35.6

Equity transactions with the owner:
Group contribution received			105.4	105.4			105.4
Provision for group contribution					-105.4	-105.4	-105.4
Equity at 31.12.2016	455.0	270.1	224.3	949.4	60.8	60.8	1,010.2

Profit for the period					6.6	6.6	6.6
Other comprehensive income						0.0	0.0
Total comprehensive income for the period	0.0	0.0	0.0	0.0	6.6	6.6	6.6

Equity transactions with the owner:
Group contribution received			125.0	125.0			125.0
Provision for group contribution					-39.5	-39.5	-39.5
Equity at 31.03.2017	455.0	270.1	349.3	1,074.4	27.8	27.8	1,102.2

Storebrand Boligkreditt AS is 100 per cent owned by Storebrand Bank ASA. Number of shares are 35 000 000 of nominal value NOK 13 per share.

Equity at 31.12.2015	455.0	270.1	118.9	844.0	130.6	130.6	974.6

Profit for the period					10.2	10.2	10.2
Other comprehensive income						0.0	0.0
Total comprehensive income for the period	0.0	0.0	0.0	0.0	10.2	10.2	10.2

Equity transactions with the owner:
Provision for group contribution			105.4	105.4			105.4
Group contribution received					-105.4	-105.4	-105.4
Equity at 31.03.2016	455.0	270.1	224.3	949.4	35.4	35.4	984.9

Storebrand Boligkreditt AS Statement of cash flow

(NOK million)	31.03.2017	31.03.2016
Cash flow from operations
Net receipts/payments of interest, commissions and fees from customers	80.1	88.7
Net disbursements/payments on customer loans	-1,894.4	-1.0
Net receipts/payments on securities	-107.0	-1.7
Payments of operating costs	-15.9	-2.5
Net cash flow from operating activities	-1,937.2	83.5

Cash flow from financing activities
Payments - repayments of loans and issuing of bond debt	-1,776.0	-2,444.7
Receipts - new loans and issuing of bond debt	3,808.1	2,500.0
Payments - interest on loans	-55.9	-59.8
Receipts - group contribution	125.0	105.4
Payments - group contribution	-52.7	-144.4
Net cash flow from financing activities	2,048.6	- 43.5

Net cash flow in the period	111.3	40.0

Cash and bank deposits at the start of the period	141.0	382.0
Cash and bank deposits at the end of the period	252.3	422.0

Storebrand Boligkreditt AS has credit facility agreements with Storebrand Bank ASA

The amount drawn on the credit facilities is recognized in the item "Liabilities to credit institutions" as at 31.03.2017. See also Note 8.

Storebrand Boligkreditt AS Notes

Accounting principles

The financial statements are prepared in accordance with IAS 34 Interim Financial Reporting. The interim financial statements do not include all the information required in the annual report. The financial statements of Storebrand Boligkreditt AS have been prepared in accordance with International Financial Reporting Standards (IFRS) approved by the EU and appurtenant interpretations.

A description of the accounting policies applied in the preparation of the financial statements is provided in the 2016 annual report, and the interim financial statements are prepared with respect to these accounting policies.

There are none new nor amended accounting standards that entered into effect as at 1 January 2017 that have caused significant effects on Storebrand Boligkreditt ASAs interim financial statements.

Note 02

Estimates

Critical accounting estimates and judgements are described in the 2016 annual financial statements' note 2 and valuation of financial instruments at fair value are described in note 8.

In preparing financial statements the management are required to make judgements, estimates and assumptions of uncertain amounts. The estimates and underlying assumptions are reviewed on an ongoing basis and are based on historical experience and expectations of future events and represent the management's best judgment at the time the financial statements were prepared. Actual results may differ from these estimates.

Note 03

Tax

In December 2016, the Norwegian Parliament (Storting) agreed to reduce the company tax rate from 25 per cent to 24 per cent effective from 1 January 2017. It was also agreed that a financial tax would be introduced that would come into effect from the same date. Therefore, for companies subject to the financial tax, the company tax rate will be continued at the 2016 level (25 per cent).

Storebrand Boligkreditt AS has activities within "Section K" (financing and insurance activities as defined in Standard Industrial Classification 2007) which exceed 30 per cent and are therefore subject to the financial tax, but since the compay does not have any employees it is not subject to finacial tax. Tax is estimated based on expected tax rate for the year. Actual financial tax may differ from estimates.

Related Parties Note

ISSUED COVERED BONDS

Storebrand Bank ASA has invested a total of NOK 0.4 billion in covered bonds issued by Storebrand Boligkreditt AS as of 31 March 2017.

LOANS TRANSFERRED FROM STOREBRAND BANK ASA

Storebrand Bank ASA sells loans to the mortgage company Storebrand Boligkreditt AS. The mortgages are transferred on commercial terms. Once the loans are transferred, Storebrand Boligkreditt AS assumes all the risks and benefits of owning the loan portfolio. It is Storebrand Boligkreditt AS that receives all the cash flows from the loan customer. Storebrand Bank ASA shall arrange the transfer and return of loans when changes have to be made, i.e. if there is a request to increase the loan amount, change from variable to fixed interest, conversion to employee loan or conversion to a flexible mortgage. The costs are included in the contractual administration fee. Non-performing loans in Storebrand Boligkreditt AS remain in the company. These loans will, pursuant to the service agreement with Storebrand Bank ASA, be treated in the same way as non-performing loans in the bank. Specific reports are prepared for non-performing loans in Storebrand Boligkreditt AS. These loans are not included in the cover pool. Loans to employees can be transferred to Storebrand Boligkreditt AS. The difference between the market interest rate and the subsidised interest rate is covered monthly by the company in which the debtor is employed.

Storebrand Bank ASA has not pledged any guarantees in connection with loans to Storebrand Boligkreditt AS.

CREDIT FACILITIES WITH STOREBRAND BANK ASA

Storebrand Boligkreditt AS has two credit facilities with Storebrand Bank ASA. See note 8 for more information.

OTHER

Storebrand Boligkreditt AS has no employees, and purchases personnel resources from Storebrand Bank ASA and services including accounting functions from Storebrand Livsforsikring AS.

Storebrand Boligkreditt AS conducts transactions with close associates as part of its normal business activities. These transactions take place on commercial terms. The terms for transactions with senior employees and related parties are stipulated in note 27 in the 2016 annual report for Storebrand Boligkreditt AS.

Note 06

Financial risk

Storebrand Boligkreditt AS' financial assets and liabilities fluctuate in value due to risk in the financial markets. Notes 3 to 7 in the 2016 annual report provide a more detailed overview of the company's financial risk.

Valuation of financial instruments

The Storebrand Group categorises financial instruments on three different levels. Criteria for the categorisation and processes associated with valuing are described in more detail in note 8 in the 2016 Annual report for Storebrand Boligkreditt AS.

The levels express the differing degrees of liquidity and different measurement methods used. The company has established valuation models to gather information from a wide range of well-informed sources with a view to minimising the uncertainty of valuations

VALUATION OF FINANCIAL INSTRUMENTS AT AMORTISED COST

(NOK million)	Fair value 31.03.2017	Fair value 31.12.2016	Book value 31.03.2017	Book value 31.12.2016
Financial assets
Loans to and deposits with credit institutions	252.3	141.0	252.3	141.0
Net lending to customers	15,277.9	13,371.4	15,277.9	13,371.4
Other current assets	7.1	12.7	7.1	12.7

Financial liabilities
Liablities to credit institutions	2,399.0	1,091.0	2,399.0	1,091.0
Commercial papers and bonds issued	12,368.6	11,612.6	12,306.1	11,575.4
Other liabilities	3.6	13.8	3.6	13.8

VALUATION OF FINANCIAL INSTRUMENTS AT FAIR VALUE THROUGH PROFIT AND LOSS

	Level 1	Level 2	Level 3
	Quoted	Observable	Non-observable	Book value	Book value
(NOK million)	prices	assumptions	assumptions	31.03.2017	31.12.2016
Government and government guaranteed bonds		141.8		141.8	41.4
Total bonds 31.03.2017	0.0	141.8	0.0	141.8
Total bonds 31.12.2016		41.4
Interest rate derivatives		130.9		130.9	123.0
Total derivatives 31.03.2017	0.0	130.9	0.0	130.9
Derivatives with a positive fair value		130.9		130.9	123.0
Derivatives with a negative fair value
Total derivatives 31.12.2016		123.0

There have not been any changes between quoted prices and observable assumptions on the various financial instruments in the quarter.

Segment information Note 07

Business segments are the company's primary reporting segments. The company has only one segment, Retail Lending. This segment comprises lending to private individuals, and all loans are purchased from Storebrand Bank ASA. The company's accounts for 1st quarter of 2017 therefore relate entirely to the Retail Lending segment.

Liabilities to credit institutions Note

Storebrand Boligkreditt AS has two credit facilities with Storebrand Bank ASA. One of these is a normal overdraft facility, with a ceiling of NOK 6 billion. This has no expiry date, but can be terminated by the bank on 15 months' notice. The other facility must have a sufficient ceiling at all times to be able to cover interest and repayment on covered bonds and related derivatives for the next 12 months. This drawing right may not be terminated by Storebrand Bank ASA until at least 3 months after the maturity date of the covered bond and related derivatives with the longest period to maturity.

Note 09

COVERED BONDS:

(NOK million)					Book value
ISIN nummer	Nominal value	Currency	Interest	Maturity 1)	31.03.2017
NO0010548373	1,250.0	NOK	Fixed	28.10.2019	1,383.7
NO0010635071	874.0	NOK	Floating	21.06.2017	875.1
NO0010660822	2,540.0	NOK	Floating	20.06.2018	2,549.7
NO0010736903	2,500.0	NOK	Floating	17.06.2020	2,495.2
NO0010760192	2,500.0	NOK	Floating	16.06.2021	2,501.0
NO0010786726	2,500.0	NOK	Floating	15.06.2022	2,501.5
Total commercial papers and bonds issued 2)	12,164.0				12,306.1
Total commercial papers and bonds issued as at 31.12.2016	11,440.0				11,575.4

1) Maturity date in this summary is the first possible maturity date (Call date).

Commercial papers and bonds issued

2) For covered bonds ascribed to the company's cover pool, an overcollateralization requirement of 109.5 per cent applies.

This means that the company must at all times have assets in its cover pool that exceed at least 109.5 per cent of the total outstanding covered bonds, see note 11.

The loan agreements contain standard covenants. In 2017, Storebrand Boligkreditt AS met all terms and conditions with respect to the loan agreements.

Capital Adequacy Note 10

NET PRIMARY CAPITAL

(NOK million)	31.03.2017	31.12.2016
Share capital	455.0	455.0
Other equity	647.2	555.2
Total equity	1,102.2	1,010.2

Deductions
Provision for group contribution		-39.5
Profit not included in the calculation of net primary capital	-6.6
Additions
Group contriubution received		125.0
Core capital exc. Hybrid Tier 1 capital	1,095.7	1,095.7

Additional Tier 1 capital
Capital instruments eligible as Additional Tier 1 capital
Additions
Core capital	1,095.7	1,095.7
Subordinated loan capital less own holdings
Tier 2 capital
Tier 2 capital deductions
Net primary capital	1,095.7	1,095.7

MINIMUM CAPITAL REQUIREMENT

(NOK million)	31.03.2017	31.12.2016
Credit risk	465.1	407.8
Of which:
International organisations
Local and regional authorities	0.2	0.2
Institutions	9.6	7.6
Loans secured against real estate	437.0	384.3
Loans past-due	2.1	2.1
Covered bonds	0.8
Other	15.4	13.5
Total minimum requirement for credit risk	465.1	407.8
Total minimum requirement for market risk	0.0	0.0
Operational risk	25.8	32.5
CVA risk 1)	6.3	6.4
Deductions
Loan loss provisions on groups of loans	-0.1	-0.1
Minimum requirement for net primary capital	497.1	446.6

CAPITAL ADEQUACY

	31.03.2017	31.12.2016
Capital ratio	17.6 %	19.6 %
Core (tier 1) capital ratio	17.6 %	19.6 %
Core capital ratio excl. Hybrid Tier 1 capital	17.6 %	19.6 %

1) Regulation on own funds requirements for credit valuation adjustment risk.

The standard method is used for credit risk and market risk, and the basic method for operational risk. The overall requirements for core tier 1 capital and the capital base are 11.5 and 15.0 per cent respectively at 31 March 2017. The level of the countercyclical capital buffer requirement is further increased by 0.5 percent from 31 December 2017 with a corresponding increase in the requirement for Core (tier 1) capital ratio and net primary capital from this date.

BASIS OF CALCULATION (RISK-WEIGHTED VOLUME)

(NOK million)	31.03.2017	31.12.2016
Credit risk	5,814.0	5,097.0
Of which:
International organisations
Local and regional auuthorities	2.4	2.4
Institutions	120.2	95.3
Loans secured against real estate	5,462.6	4,803.3
Loans past-due	25.9	26.7
Covered bonds	10.0	0.0
Other	192.8	169.3
Total basis of calculation credit risk	5,814.0	5,097.0
Total basis of calculation market risk	0.0	0.0
Operational risk	322.2	406.6
CVA risk *)	78.3	80.3
Deductions
Loan loss provisions on groups of loans	-0.9	-1.2
Total basis of calculation of minimum requirements for capital base	6,213.5	5,582.8

Note 11

Loan to value ratios and collateral

(NOK million)	31.03.2017	31.12.2016
Gross lending 1)	15 279.7	13 375.5
Average loan balance	1 779.7	1.7
No. of loans	8 579	7 861
Weighted average seasoning (months)	38	41
Weighted average remaning term (months)	234	219
Average loan to value ratio	48 %	48 %

Over-collateralisation 2)	127.9 %	117.9 %

Cover pool:
Residential mortgages 1)	15 225.3	13 316.5
Supplementary security	351.2	140.0
Total	15 576.5	13 456.5

1) In accordance with the Regulation for credit institutions that issue covered bonds, lending cannot

exceed 75% of the value of collateral (i.e. value of properties pledged as collateral).

As per 31 March 2017 the company had NOK 21.1 million that exceeds the loan to value limit and has therefore not been included in the cover pool. As per 31 March 2017, the company has 5 non-performing loans without evidence of impairment, equivalent to NOK 7.5 million. There are 9 non-performing loans with evidence of impairment of NOK 14.1 million where the impairment is assessed to be NOK 0.9 million. Non-performing loans with and without evidence of impairment, are not included in the cover pool.

2) Over-collateralisation has been calculated based on total volume of issued covered bonds of NOK 12.2 billion (nominal value).

Note 12

Key figures

		Q1	Full Year
(NOK million)	2017	2016	2016
Profit and loss account:
(as % of avg. total assets) 1)
Net interest income	0.81 %	0.85 %	0.79 %

Main balance sheet figures:
Total assets	15,810.8	14,906.9	13,690.5
Average total assets	14,464.6	14,946.4	14,852.7
Gross lending to customers	15,279.7	14,271.3	13,375.5
Equity	1,102.2	984.8	1,010.2

Other key figures:
Loan losses and provisions as % of average total lending	0.00 %	0.01 %	0.00 %
Individual loan loss provisions as % of gross loss-exposed loans 3)	12.2 %	18.4 %	22.6 %
Cost/income ratio	63.7 %	53.4 %	58.6 %
Return on equity after tax 2)	2.6 %	5.6 %	3.6 %
Core capital ratio excl. Hybrid Tier 1 capital	17.6 %	16.1 %	19.6 %
LCR 4)	182.0 %	na	189.0 %

Definitions:

1) Average total assets is calculated on the basis of monthly total assets for the quarter and for the year respectively..

2) Annualised profit after tax as % of average equity.

3) Gross loss-exposed loans with evidence of impairment.

4) Liquidity coverage requirement.

Net interest income

Note 13

	Q1		Full Year
(NOK million)	2017	2016	2016
Interest and other income on loans to and deposits with credit institutions	0.6	1.2	4.7
Interest and other income on loans to and due from customers	81.8	86.8	335.3
Interest on short-term debt instruments, bonds and other interest-bearing securities	0.3		0.6
Other interest income
Total interest income	82.7	87.9	340.7

Interest and other expenses on debt to credit institutions	-5.9	-8.8	-31.7
Interest and other expenses on deposits from and due to customers
Interest and other expenses on securities issued	-47.8	-47.4	-191.1
Interest and other expenses on subordinated loan capital
Other interest expenses
Total interest expenses	-53.6	-56.1	-222.7
Net interest income	29.1	31.8	118.0

Off balance sheet liabilities and contingent liabilities Note

Total contingent liabilities	1,751.1	1,736.4
Undrawn credit limits	1,751.1	1,736.4
(NOK million)	31.03.2017	31.12.2016

Undrawn credit limits relate to the unused portion of credit limits on flexible mortgage loans.

Per 31 March 2017, the company has not pledged any collateral.

Note 15

Non-performing loans and loan losses

(NOK million)	31.03.2017	31.12.2016
Non-performing loans
Non-performing loans without evidence of impairment	7.5	9.8
Loss-exposed loans with evidence of impairment	14.1	15.0
Gross non-performing and loss-exposed loans	21.6	24.8
Loan loss provisions on individual loans	-0.9	-2.2
Net non-performing and loss-exposed loans	20.7	22.5

Key figures
Net non-performing and loss-exposed loans as % of gross lending	0.14 %	0.19 %

Loans are regarded as non-performing and loss-exposed:

when a credit facility has been overdrawn for more than 90 days
when an ordinary mortgage has arrears older than 90 days

Quarterly income statement

when a credit card has arrears older than 90 days and the credit limit has been overdrawn. If a repayment plan has been agreed with the customer and is being adhered to, the overdraft is not regarded as a non-performing loan. When one of the three situations described above occurs, the loans and the rest of the customer's commitments are regarded as non-performing. The number of days is counted from when the arrears exceed NOK 2,000. The account is regarded as active when there are no longer any arrears. The amount in arrears at the time of reporting can be less than NOK 2,000.

	Q1		Full Year
(NOK million)	2017	2016	2016
Change in individual loan loss provisions	2.0		-0.6
Change in grouped loan loss provisions	0.3	-0.2	0.6
Other effects on loan loss provisions
Realised losses specifically provided for previously	-2.1
Realised losses not specifically provided for previously
Recoveries on previous realised losses
Loan losses for the period	0.2	-0.2	-0.1

Note 16

	Q1	Q4	Q3	Q2	Q1
(NOK million)	2017	2016	2016	2016	2016
Interest income	82.7	79.3	84.6	89.0	87.9
Interest expense	-53.6	-54.6	-55.3	-56.7	-56.1
Net interest income	29.1	24.7	29.3	32.2	31.8

Net gains on financial instruments	-6.3	-0.9	-1.1	-0.6	-2.5
Other income	0.5	0.5	0.5	0.6	0.5
Total other operating income	-5.8	-0.4	-0.5	0.0	-2.0
Staff expenses		-0.1		-0.1
General administration expenses	-0.1		-0.1	-0.1	-0.1
Other operating cost	-14.6	-17.4	-17.4	-16.5	-15.8
Total operating costs	-14.8	-17.4	-17.5	-16.6	-15.9
Operating profit before loan losses	8.4	6.8	11.3	15.6	13.9
Loan losses for the period	0.2	0.1	1.0	-1.0	-0.2
Profit before tax	8.6	6.9	12.3	14.7	13.7
Tax	-2.1	-1.8	-3.1	-3.7	-3.4
Profit for the year	6.6	5.1	9.2	11.0	10.2

16 Storebrand Boligkreditt AS Interim report 2017

Financial Calender 2017

17. februar Resultat 4. kvartal 2015 13. april Generalforsamling 16. april Eks. utbyttedato Result Q2 2017 Result Q3 2017 Result Q4 2017 14 July 26 October February 2018

Investor Relations

Contacts

Kjetil Ramberg Krøkje Head of IR [email protected] +47 9341 2155 Sigbjørn Birkeland Finance Director [email protected] +47 9348 0893 Kjetil Ramberg Krøkje Head of IR [email protected] +47 9341 2155 Åse Jonassen CEO [email protected] +47 4157 7397

Storebrand ASA Professor Kohts vei 9 Postboks 474, 1327 Lysaker Storebrand Boligkreditt AS Professor Kohts vei 9 P.O Box 474, N-1327 Lysaker, Norway Telephone 08880

Telefon 08880 storebrand.no