Share portfolio

Orkla Financial Investments manages a substantial portfolio and its investment universe is primarily the Nordic region. Orkla Financial Investments’ primary objective is to maximise the return on invested capital, and the Share Portfolio’s main strategy is to identify and invest in value-creating companies.

A strategic decision was made in 2011 to sell off the Share Portfolio, in accordance with which net sales of shares totalled NOK 4,494 million for the full year. At the end of 2011, the market value of the Share Portfolio was NOK 5,497 million. Unrealised gains totalled NOK 1,180 million at year end.

Amounts in NOK million Ownership
interest
Number of shares
31.12.2011

Fair value

 31.12.2011

Unrealised
gains 2011
  Industry
Securities available for sale            
             
Listed securities Norway            
Kongsberg Gruppen 2.2% 2,655,845 304 196   Industry
Ekornes 6.2% 2,295,471 223 40   Consumer Goods
Oslo Børs VPS Holding 8.2% 3,510,700 204 8   Finance
Schibsted 0.8% 865,895 129 81   Media
Vizrt 9.8% 6,503,000 124 31   Software
Ganger Rolf 3.0% 1,027,550 109 2   Energy
Others     689 92    
Total     1,782 450    
             
Listed securities outside Norway            
Amer Sports 5.3% 6,411,352 447  204   Consumer Goods
Tikkurila 7.2% 3,163,455 314  (63)   Materials
Saab B 1.6% 1,750,000 215  117   Aerospace and defense
Nobia 5.5% 9,724,857 207  10   Consumer Goods
Nokian Renkaat 0.5% 700,063 135  76   Auto components
Elekta B 0.4% 400,000 104  67   Health Care Equipment
Konecranes 1.4% 892,360 100 -   Industry
Investor A and B1 0.1% 933,723 100  10   Investment company
Others     832  231    
Total     2,454 652    
             
Unlisted securities            
Industri Kapital 2007 1.8% 23,980,518 181 (9)   Investment company
Industri Kapital 2000 3.6% 21,888,151 126 -   Investment company
Nokas 17.8% 63,629 110 (4)   Commercial Services
Herkules Private Equity III 3.3% 107,153,783 106 4   Investment company
Industri Kapital 2004 5.0% 29,561,496 103 -   Investment company
Others     295 87    
Total     921 78    
       
Securities, with change in fair value through profit and loss      
Pharmaq Holding 36.6% 183,207 193     Pharmaceuticals
East Capital Power Utilities Fund 27.0% 45,000 105     Investment company
Others     42      
Total     340      
             
Total value Share Portfolio     5,4972 1,180    
     Of this owned by Orkla ASA     5,455 1,180    

1 Investor A and B shares: 863,435 A shares, 70,288 B shares.
2 In addition to the Share Portfolio, other Group companies have minor shareholdings totalling NOK 5 million.

Amounts in NOK million Ownership interest

Number of shares

31.12.2010

Fair value

31.12.2010

Unrealised gains 2010   Industry
Securities available for sale            
             
Listed securities Norway            
Tomra Systems 15.5% 23,000,000 888  379   Industry
Kongsberg Gruppen 2.3% 2,700,000 358  250   Industry
Ekornes 5.8% 2,142,674 337  171   Consumer Goods
Schibsted 1.8% 1,900,000 326  247   Media
DNB 0.2% 3,647,019 299  181   Bank
Telenor 0.2% 2,750,000 261  146   Telecommunication Services
Oslo Børs VPS Holding 8.2% 3,510,700 235  39   Finance
Statoil 0.0% 1,235,031 171  22   Energy
Ganger Rolf 3.0% 1,023,000 166  49   Energy
Vizrt 9.9% 6,511,748 156  63   Software
BW Offshore 1.0% 7,044,352 114  32   Oil Equipment and Services
Seawell 1.2% 2,804,380 105  40   Oil Equipment and Services
Cermaq   1.3% 1,158,298 104  49   Consumer Goods
Yara International 0.1% 300,000 101  46   Materials
Others     684  234    
Total     4,305 1,948    
             
Listed securities outside Norway            
Amer Sports 5.2% 6,350,000 517  279   Consumer Goods
Enter Select na 367,401 374  218   Fund
Elekta B 1.5% 1,400,000 315  189   Health Care Equipment
AstraZeneca 0.1% 925,000 249  57   Pharmaceuticals
Hennes & Mauritz B 0.1% 1,246,622 243  124   Retailing
Vimpelcom ADR 0.2% 2,350,000 207  (16)   Telecommunication Services
Konecranes 1.4% 860,000 206  80   Industry
Nordic Alpha na 135,000 188  78   Fund
Nokia A 0.1% 3,000,000 181  21   Communications Equipment
Saab B 1.5% 1,660,673 178  102   Aerospace and defense
Cardo 1.7% 463,141 169  122   Industry
Transocean 0.1% 410,000 167  43   Oil Equipment and Services
Nokian Renkaat 0.6% 770,000 165  106   Auto components
Swedish Orphan Biovitrum     2.1% 4,475,933 158  69   Biotechnology
Getinge Industrier B 0.5% 1,182,090 145  56   Health Care Equipment
Mobile Telesystems ADR 0.1% 1,125,000 137  47   Telecommunication Services
Q-Med 2.0% 2,000,000 133  88   Biotechnology
Investor A and B1 0.1% 1,070,000 130  26   Investment company
Nobia 1.2% 2,150,000 112  49   Consumer Goods
Silverlake Axis  3.3% 69,519,000 108  64   Software
Clas Ohlson B  1.7% 1,075,084 103 -   Retailing
Others     1,245 516    
Total     5,430 2,318    
             
Unlisted securities            
Industri Kapital 2000 3.6% 26,916,611 187 -   Investment company
Industri Kapital 2004 5.0% 31,579,010 158 -   Investment company
Industri Kapital 2007 1.8% 19,442,773 153 (3)   Investment company
Nokas 17.8% 63,629 152  39   Commercial Services
Industri Kapital 97 8.0% 20,764,008 104 -   Investment company
Others     513 136    
Total     1,267 172    
       
Securities, with change in fair value through profit and loss      
East Capital Power Utilities Fund 27.0% 60,000 269     Investment company
Network Norway2 26.2% 102,381,013 246     Telecommunication Services
Pharmaq Holding 36.6% 183,207 103     Pharmaceuticals
Others     41      
Total     659      
             
Total value Share Portfolio     11,6613 4,438    
     Of this owned by Orkla ASA     11,620 4,415    

1 Investor A and B shares: 985,000 A shares, 85,000 B shares.
2 The valuation principle applied entails a share price interval based on different valuation approaches, including external valuations.
3 In addition to the Share Portfolio, other Group companies have minor shareholdings totalling NOK 13 million.

The Share Portfolio mainly consists of large shareholdings in a number of companies and will therefore be skewed in comparison to a market portfolio. 77% of the Share Portfolio consists of listed securities.

Portfolio investments in companies in which the Group owns an interest of between 20% and 50% (associates) are presented at fair value with changes in value recognised in profit or loss. In 2011, a total of NOK 37 million in changes in the value of associates was recognised as income on the line “Gains, losses and write-downs Share Portfolio”.

NOK 2,145 million has been recognised in realised portfolio gains, while NOK 56 million has been recognised in foreign currency gains. Furthermore, securities have been written down by NOK 668 million.

Net unrealised excess values in the Share Portfolio at 31 December 2011, totaling NOK 1,180 million, have been taken to equity through comprehensive income. The Group also has investments presented as “Other financial assets” (see Note 27).

The methods used to determine the fair value of securities in the Share Portfolio are described below.

Unlisted securities and unlisted funds

The value of unlisted securities is measured on the basis of the International Private Equity and Venture Capital Valuation Guidelines.

Several valuation methodologies are used to measure the fair value of unlisted investments. Where there has been a recent arm’s length transaction in the security in question, the value is based on the transaction price. If there has been no recent arm’s length transaction, the value of the company is deduced from a relative valuation of comparable listed companies, adjusted for individual characteristics such as differences in size and selection between comparable companies.

Valuation methodologies other than the one described above are also used in cases where they better reflect the fair value of an unlisted investment.

The fair value of the Share Portfolio’s unlisted fund shares is measured as the Share Portfolio’s share of the fund’s assets as reported by the fund management. If there are indications that the management’s valuation does not take sufficient account of factors that affect the value of the underlying unlisted investments in the fund, a separate valuation is carried out. Adjustments are also made of the value of listed investments in the fund based on the latest bid price.

The changes in the value of Industrikapital 2004 and 2000 from 2010 to 2011 is primarily due to the realisation of underlying investments. The change n the value of Industrikapital 2007 is mainly due to an increase in capital  paid into the fund, but an underlying investment was also realised.

Listed securities

The fair value of listed securities is based on the latest bid price. At the time of acquisition, the shares are recognised at their value on the transaction date including transaction costs.

Prolonged or significant decline in value

A prolonged decline in the value of a security classified as available for sale in the Share Portfolio is defined as having occurred if the market value of a share is lower than the acquisition cost for more than two successive quarters (six months) or if the market value is more than 25% lower than the cost price. Once an investment has been written down, further value impairment will result in an immediate further write-down.

Unrealised gains

Unrealised gains are equal to the fair value of the security minus the carrying value. If the security has not been written down, the carrying value will be equivalent to the cost price of the shares. Write-downs of shares are expensed in the income statement and offset by an increase in unrealised gains through equity. Similarly, the realisation of gains/losses will be recognised as income/expenses in the income statement and offset by a reduction/increase in unrealised gains through equity.

Market risk relating to the share portfolio

The greatest risk factor is a general stock market decline or a major drop in the price of shares in an individual company in which the Share Portfolio is highly exposed.

Assuming that the change in the value of the Share Portfolio is equal to the changes in the stock market, and all other variables remaining constant, based on the Share Portfolio at 31 December 2011 the management’s best estimate is that in the event of a 10% drop, the negative effect on profit will be in the order of NOK 320 million and the negative effect on equity will be a further NOK 230 million. In the event of a 10% rise in the stock market, the positive effect on equity will be NOK 550 million, of which NOK 55 million will affect profit/loss.

A certain percentage of capital is placed in unlisted Nordic companies where Orkla seeks to play as active a role as possible as shareholder. The risk profile of this part of the portfolio will vary somewhat from the listed portfolio in that the investments are less liquid.

Risk management is handled through clearly defined authorisations and mandates and other quality assurance procedures. 

Change in unrealised gains

  Share Portfolio Group
Amounts in NOK million 2011 2010 2011 2010
Opening balance unrealised gains before tax 4,438 3,522 4,442 3,523
         
Change in unrealised gains before tax (3,258) 916 (3,260) 919
Change in deferred tax unrealised gains 117 31 117 31
Change in unrealised gains taken to comprehensive income (3,141) 947 (3,143) 950
         
Closing balance unrealised gains before tax 1,180 4,438 1,182 4,442
Deferred tax unrealised gains (47) (165) (48) (165)
Closing balance unrealised gains after tax 1,133 4,273 1,134 4,277

Change in fair value

  Share Portfolio
Amounts in NOK million 2011 2010
Opening balance fair value Share Portfolio 11,661 11,037
Change in unrealised gains (3,258) 916
Net sale of shares (4,494) (2,130)
Gains, losses and write-downs Share Portfolio 1,643 1,772
Net foreign exchange gains/losses and eliminations (55) 66
Closing balance fair value Share Portfolio 5,497 11,661

Profit and loss Share Portfolio

  Securities available for sale Securities with change in fair value through profit and loss Total Share Portfolio
Amounts in NOK million 2011 2010 2009 2011 2010 2009 2011 2010 2009
                   
Realised gains/losses 2,218 2,061 1,028 (73) - - 2,145 2,061 1,028
Foreign exchange gain/loss currency hedge/realised 56 (72) 781 - - - 56 (72) 781
Write-downs (668) (266) (1,214) - - - (668) (266) (1,214)
Change in fair value - - - 110 49 (11) 110 49 (11)
Gains, losses and write-downs Share Portfolio 1,606 1,723 595 37 49 (11) 1,643 1,772 584
Received dividends 438 521 251 - - - 438 521 251
Recognised in income statement 2,044 2,244 846 37 49 (11) 2,081 2,293 835