Exhibit V
Capsule Financial information
January-August 2007
(unaudited and not reviewed)
| | |
Nordic Investment Bank | | Financial information January-August 2007 |
|
Table of contents
| | | | |
Key figures | | | 2 | |
Comments | | | 3 | |
Profit and loss account | | | 4 | |
Balance sheet | | | 5 | |
Changes in equity | | | 6 | |
Cash flow statement | | | 7 | |
30 October 2007
1
| | |
Nordic Investment Bank | | Financial information January-August 2007 |
|
Key figures
EUR million
| | | | | | | | | | | | |
| | Aug 2007* | | | Aug 2006* | | | Dec 2006 | |
Net interest income | | | 123 | | | | 120 | | | | 179 | |
Core earnings** | | | 107 | | | | 104 | | | | 154 | |
Profit | | | 80 | | | | 90 | | | | 137 | |
Loans disbursed | | | 1,598 | | | | 807 | | | | 1,605 | |
Guarantees issued | | | - | | | | - | | | | - | |
Loan agreements | | | 1,291 | | | | 848 | | | | 1,575 | |
Loans outstanding | | | 12,065 | | | | 11,455 | | | | 11,534 | |
Guarantee commitments | | | 25 | | | | 25 | | | | 25 | |
New debt issues | | | 2,528 | | | | 1,929 | | | | 2,689 | |
Debts evidenced by certificates | | | 14,313 | | | | 13,766 | | | | 13,622 | |
Net liquidity | | | 3,404 | | | | 2,961 | | | | 3,224 | |
Total assets | | | 18,912 | | | | 17,970 | | | | 17,988 | |
Equity/total assets (%) | | | 10.8 | | | | 11.0 | | | | 11.2 | |
Profit/average equity (%) | | | 5.8 | | | | 6.8 | | | | 6.9 | |
Number of employees | | | 157 | | | | 158 | | | | 160 | |
* | | Unaudited figures to be read in conjunction with NIB’s audited financial statements for 2006 and the notes thereto |
** | | Core earnings consist of the profit before adjustments to hedge accounting, fair value adjustments made to the trading portfolio and credit losses and reversals of these. |
2
| | |
Nordic Investment Bank | | Financial information January-August 2007 |
|
Comments
NIB’s financial figures January-August 2007
The first eight months of 2007 were characterised by large swings in the financial markets. On the one hand, the first two quarters saw ample liquidity and high appetite for risk. In July 2007, unease on the financial markets increased as a result of the emerging problems related to the sub-prime market in the US. Risk-taking vanished, liquidity fell in the inter-bank market and credit spreads widened significantly.
NIB’s operational results in terms of core earnings* increased to EUR 107 million, compared to EUR 104 million during the same period last year. But due to fair value adjustments made to the trading portfolio, NIB’s profit for the period decreased to EUR 80 million, compared to EUR 90 million during the same period last year. Due to the widening of credit spreads following the turbulence on the markets at the end of the period, and the fact that long-term interest rates in general rose during the period January-August, the marked-to-market value of NIB’s trading portfolio fell. The Bank’s balance sheet total at the end of the period was EUR 18.9 billion, up from EUR 18.0 billion at year-end 2006.
NIB’s lending volumes grew significantly during the period. Loans disbursed rose to EUR 1,598 million compared to EUR 807 million during the same period in 2006. Loans agreed rose to EUR 1,291 million compared to EUR 848 million during the same period last year. However, due to the market situation in the first half of the year, a downward pressure on lending margins was experienced in virtually all markets.
By the same token, the liquidity and high appetite for risk on the markets in the first half of the year caused, in relative terms, an upward pressure on margins in NIB’s borrowing activities. New debt issues amounted to EUR 2,528 million, compared to EUR 1,929 million during the same period last year. The volatility towards the end of the period favoured the best of the high-quality issuers, including NIB, but the direct effects on funding were seen only after the end of the period.
In an uncertain situation on the markets, NIB, having a high credit rating, can make an important contribution. NIB expects lending activities for the whole year to develop positively and the operational results in term of core earnings to be good. NIB’s profit for the whole year will be dependent on the developments on the markets and related valuation adjustments.
Johnny Åkerholm
President and CEO
* Core earnings consist of the profit before adjustments to hedge accounting, fair value adjustments made to the trading portfolio and credit losses and reversals of these.
3
| | |
Nordic Investment Bank | | Financial information January-August 2007 |
|
Profit and loss account
EUR 1,000
| | | | | | | | | | | | |
| | Jan - Aug 2007* | | | Jan - Aug 2006* | | | Jan - Dec 2006 | |
| | | | | | | | | | | | |
Interest income | | | 539,038 | | | | 429,310 | | | | 673,197 | |
Interest expense | | | -415,675 | | | | -309,414 | | | | -494,390 | |
|
Net interest income | | | 123,363 | | | | 119,896 | | | | 178,807 | |
| | | | | | | | | | | | |
Commission income and fees received | | | 4,005 | | | | 4,008 | | | | 6,821 | |
Commission expense and fees paid | | | -1,730 | | | | -1,126 | | | | -1,734 | |
Net profit / loss on financial operations | | | -24,933 | | | | -12,138 | | | | -14,406 | |
Foreign exchange gains and losses | | | -152 | | | | 141 | | | | 136 | |
|
Operating income | | | 100,552 | | | | 110,781 | | | | 169,624 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
General administrative expenses | | | 17,913 | | | | 18,280 | | | | 27,909 | |
Depreciation | | | 2,884 | | | | 2,872 | | | | 4,246 | |
Credit loss / recovery | | | — | | | | — | | | | — | |
|
Total expenses | | | 20,797 | | | | 21,152 | | | | 32,156 | |
| | | | | | | | | | | | |
PROFIT FOR THE PERIOD | | | 79,754 | | | | 89,629 | | | | 137,469 | |
|
*Unaudited figures
to be read in conjunction with NIB’s audited financial statements for 2006 and the notes thereto
4
| | |
Nordic Investment Bank | | Financial information January-August 2007 |
|
Balance sheet
EUR 1,000
| | | | | | | | | | | | | | | | |
| | | | | | 31 Aug 2007* | | | 31 Aug 2006* | | | 31 Dec 2006 | |
ASSETS | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | 3,920,081 | | | | 3,645,281 | | | | 3,753,444 | |
Financial placements | | | | | | | | | | | | | | | | |
Placements with credit institutions | | | | | | | 93,094 | | | | 97,325 | | | | 91,429 | |
Debt securities | | | | | | | 1,574,393 | | | | 1,363,119 | | | | 1,416,378 | |
Other | | | | | | | 7,420 | | | | 6,409 | | | | 7,135 | |
|
| | | | | | | 1,674,907 | | | | 1,466,853 | | | | 1,514,942 | |
Loans outstanding | | | | | | | 12,065,435 | | | | 11,455,414 | | | | 11,534,229 | |
Intangible assets | | | | | | | 6,836 | | | | 7,236 | | | | 7,342 | |
Tangible assets | | | | | | | 37,151 | | | | 34,870 | | | | 35,633 | |
Other assets | | | | | | | | | | | | | | | | |
Derivatives | | | | | | | 776,264 | | | | 937,340 | | | | 751,036 | |
Other assets | | | | | | | 2,608 | | | | 8,345 | | | | 12,031 | |
|
| | | | | | | 778,872 | | | | 945,685 | | | | 763,067 | |
Paid-in capital and payments to the Bank’s reserves, receivable | | | | | | | 42,713 | | | | 47,494 | | | | 47,494 | |
Accrued interest and fees receivable | | | | | | | 386,242 | | | | 367,229 | | | | 331,995 | |
|
TOTAL ASSETS | | | | | | | 18,912,237 | | | | 17,970,062 | | | | 17,988,146 | |
|
| | | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Amounts owed to credit institutions | | | | | | | | | | | | | | | | |
Short-term amounts owed to credit institutions | | | | | | | 268,809 | | | | 400,769 | | | | 313,025 | |
Long-term amounts owed to credit institutions | | | | | | | 91,723 | | | | 91,242 | | | | 90,262 | |
|
| | | | | | | 360,532 | | | | 492,011 | | | | 403,287 | |
Repurchase agreements | | | | | | | 247,610 | | | | 283,671 | | | | 216,739 | |
| | | | | | | | | | | | | | | | |
Debts evidenced by certificates | | | | | | | | | | | | | | | | |
Debt securities issued | | | | | | | 14,129,932 | | | | 13,498,075 | | | | 13,367,157 | |
Other debt | | | | | | | 182,658 | | | | 268,096 | | | | 254,358 | |
|
| | | | | | | 14,312,589 | | | | 13,766,171 | | | | 13,621,516 | |
Other liabilities | | | | | | | | | | | | | | | | |
Derivatives | | | | | | | 1,596,606 | | | | 1,114,404 | | | | 1,415,445 | |
Other liabilities | | | | | | | 5,813 | | | | 5,461 | | | | 4,331 | |
|
| | | | | | | 1,602,420 | | | | 1,119,865 | | | | 1,419,776 | |
Accrued interest and fees payable | | | | | | | 338,975 | | | | 331,052 | | | | 305,978 | |
|
Total liabilities | | | | | | | 16,862,127 | | | | 15,992,769 | | | | 15,967,296 | |
| | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | |
Authorised and subscribed capital | | | 4,141,903 | | | | | | | | | | | | | |
of which callable capital | | | -3,723,301 | | | | | | | | | | | | | |
| | | | | | | | | | | | |
Paid-in capital | | | 418,602 | | | | 418,602 | | | | 418,602 | | | | 418,602 | |
Reserve funds | | | | | | | | | | | | | | | | |
Statutory Reserve | | | | | | | 645,612 | | | | 644,983 | | | | 644,983 | |
General Credit Risk Fund | | | | | | | 622,131 | | | | 534,662 | | | | 534,662 | |
Special Credit Risk Fund PIL | | | | | | | 238,200 | | | | 238,200 | | | | 238,200 | |
Fund, HIPC Programme | | �� | | | | | — | | | | 4,300 | | | | 629 | |
Payments to the Bank’s reserves, receivable | | | | | | | 42,713 | | | | 42,713 | | | | 42,713 | |
Other value adjustments | | | | | | | 3,099 | | | | 4,204 | | | | 3,592 | |
Profit for the period | | | | | | | 79,754 | | | | 89,629 | | | | 137,469 | |
|
Total equity | | | | | | | 2,050,110 | | | | 1,977,293 | | | | 2,020,850 | |
| | | | | | | | | | | | | | | | |
TOTAL LIABILITIES AND EQUITY | | | | | | | 18,912,237 | | | | 17,970,062 | | | | 17,988,146 | |
|
| | | | | | | | | | | | | | | | |
Guarantee commitments | | | | | | | 25,000 | | | | 25,000 | | | | 25,000 | |
*Unaudited figures
to be read in conjunction with NIB’s audited financial statements for 2006 and the notes thereto
5
| | |
Nordic Investment Bank | | Financial information January-August 2007 |
|
Changes in equity*
EUR 1,000
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | General | | | Special | | | | | | Payments to the Bank’s Statutory Reserve | | | | | | | | | | | | | |
| | | | | | | | | | Credit | | | Credit | | | Fund, | | | and credit | | | Appropriation | | | Other | | | Profit | | | | |
| | Paid-in | | | Statutory | | | Risk | | | Risk | | | HIPC | | | risk | | | to dividend | | | value | | | for the | | | | |
| | capital | | | Reserve | | | Fund | | | Fund PIL | | | Programme | | | funds | | | payment | | | adjustments | | | period | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity at 31 December 2005 | | | 418,602 | | | | 644,983 | | | | 424,367 | | | | 238,200 | | | | 4,300 | | | | 42,713 | | | | | | | | 7,109 | | | | 165,295 | | | | 1,945,569 | |
Appropriations between reserve funds | | | | | | | | | | | 110,295 | | | | | | | | | | | | | | | | 55,000 | | | | | | | | -165,295 | | | | 0 | |
Paid-in capital | | | 4,780 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,780 | |
Called in authorised and subscribed capital | | | -4,780 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4,780 | |
Payments to the Bank’s Statutory Reserve and credit risk funds, receivable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
Dividend payment | | | | | | | | | | | | | | | | | | | | | | | | | | | -55,000 | | | | | | | | | | | | -55,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Profit for the period 1/1-31/8/2006 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89,629 | | | | 89,629 | |
Available-for-sale portfolio 1/1-31/8/2006 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
Cash flow hedge accounting 1/1-31/8/2006 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2,905 | | | | | | | | -2,905 | |
|
Total income and expense for the period 1/1-31/8/2006 | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | | | | | -2,905 | | | | 89,629 | | | | 86,724 | |
Equity at 31 August 2006 | | | 418,602 | | | | 644,983 | | | | 534,662 | | | | 238,200 | | | | 4,300 | | | | 42,713 | | | | 0 | | | | 4,204 | | | | 89,629 | | | | 1,977,293 | |
|
Used fund, HIPC programme | | | | | | | | | | | | | | | | | | | -3,671 | | | | | | | | | | | | | | | | | | | | -3,671 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Profit for the period 1/9-31/12/2006 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47,840 | | | | 47,840 | |
Available-for-sale portfolio 1/9-31/12/2006 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395 | | | | | | | | 395 | |
Cash flow hedge accounting 1/9-31/12/2006 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1,008 | | | | | | | | -1,008 | |
|
Total income and expense for the period 1/9-31/12/2006 | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | -613 | | | | 47,840 | | | | 47,227 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity at 31 December 2006 | | | 418,602 | | | | 644,983 | | | | 534,662 | | | | 238,200 | | | | 629 | | | | 42,713 | | | | 0 | | | | 3,592 | | | | 137,469 | | | | 2,020,850 | |
|
Appropriations between reserve funds | | | | | | | 629 | | | | 87,469 | | | | | | | | -629 | | | | | | | | 50,000 | | | | | | | | -137,469 | | | | 0 | |
Paid-in capital | | | 4,780 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,780 | |
Called in authorised and subscribed capital | | | -4,780 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4,780 | |
Payments to the Bank’s Statutory Reserve and credit risk funds, receivable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
Dividend payment | | | | | | | | | | | | | | | | | | | | | | | | | | | -50,000 | | | | | | | | | | | | -50,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Profit for the period 1/1-31/8/2007 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79,754 | | | | 79,754 | |
Available-for-sale portfolio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 826 | | | | | | | | 826 | |
Cash flow hedge accounting | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1,319 | | | | | | | | -1,319 | |
|
Total income and expense for the period 1/1-31/8/2007 | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | -493 | | | | 79,754 | | | | 79,261 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity at 31 August 2007 | | | 418,602 | | | | 645,612 | | | | 622,131 | | | | 238,200 | | | | 0 | | | | 42,713 | | | | 0 | | | | 3,099 | | | | 79,754 | | | | 2,050,110 | |
|
*Only the year-end figures are audited
to be read in conjunction with NIB’s audited financial statements for 2006 and the notes thereto
6
| | |
Nordic Investment Bank | | Financial information January-August 2007 |
|
Cash flow statement
EUR 1,000
| | | | | | | | | | | | |
| | Jan - Aug 2007* | | | Jan -Aug 2006* | | | Jan - Dec 2006 | |
Cash flows from operating activities | | | | | | | | | | | | |
Profit for the year | | | 79,754 | | | | 89,629 | | | | 137,469 | |
Amortisation of issuing charges | | | 6,634 | | | | 5,916 | | | | 9,091 | |
Market value adjustment, trading portfolio | | | 4,831 | | | | 4,888 | | | | 5,831 | |
Depreciation and write-down in value of tangible and intangible assets | | | 2,884 | | | | 2,872 | | | | 4,246 | |
Change in accrued interest and fees (assets) | | | -54,246 | | | | -62,664 | | | | -27,430 | |
Change in accrued interest and fees (liabilities) | | | 32,996 | | | | 62,220 | | | | 37,147 | |
Credit loss / recovery | | | — | | | | — | | | | — | |
Adjustment to hedge accounting and changes in fair value of non-hedging derivatives | | | -7,343 | | | | 3,441 | | | | 7,034 | |
Other adjustments to the year’s profit | | | -24 | | | | -26 | | | | -56 | |
|
Operating activities, total | | | 65,487 | | | | 106,276 | | | | 173,332 | |
| | | | | | | | | | | | |
Cash flows from investing activities | | | | | | | | | | | | |
Lending | | | | | | | | | | | | |
Disbursements of loans | | | -1,597,693 | | | | -807,394 | | | | -1,605,088 | |
Repayments of loans | | | 897,340 | | | | 805,526 | | | | 1,477,741 | |
Capitalisations, redenominations, index adjustments etc. | | | -17 | | | | -776 | | | | -1,070 | |
Exchange rate adjustments | | | 145,894 | | | | 224,251 | | | | 260,126 | |
Placements and debt securities | | | | | | | | | | | | |
Purchase of debt securities | | | -417,743 | | | | -351,709 | | | | -498,431 | |
Sales of debt securities | | | 255,238 | | | | 285,582 | | | | 377,582 | |
Placements with credit institutions | | | -1,672 | | | | 7,561 | | | | 13,418 | |
Other financial placements | | | 541 | | | | 643 | | | | 313 | |
Exchange rate adjustments etc. | | | -78 | | | | 1,192 | | | | 1,286 | |
Other items | | | | | | | | | | | | |
Change in swap receivables | | | -102,131 | | | | 84,893 | | | | 62,699 | |
Change in other assets | | | 9,166 | | | | -5,272 | | | | -8,492 | |
Change in tangible and intangible assets | | | -3,896 | | | | -2,673 | | | | -4,915 | |
|
Investing activities, total | | | -815,052 | | | | 241,825 | | | | 75,168 | |
| | | | | | | | | | | | |
Cash flows from financing activities | | | | | | | | | | | | |
Debts evidenced by certificates | | | | | | | | | | | | |
Issues of new debt | | | 2,527,728 | | | | 1,929,308 | | | | 2,688,610 | |
Redemptions | | | -1,347,585 | | | | -1,610,726 | | | | -2,039,639 | |
Exchange rate adjustments | | | -301,397 | | | | -899,433 | | | | -1,025,220 | |
Issuing charges | | | -4,220 | | | | -275 | | | | -5,330 | |
Other items | | | | | | | | | | | | |
Placements from credit institutions | | | 1,461 | | | | -8,834 | | | | -9,813 | |
Change in swap payables | | | 97,297 | | | | 152,165 | | | | 320,820 | |
Change in other liabilities | | | 1,482 | | | | 178 | | | | -934 | |
Dividend paid | | | -50,000 | | | | -55,000 | | | | -55,000 | |
Paid-in capital | | | 4,780 | | | | 4,780 | | | | 4,780 | |
Used fund, HIPC Programme | | | — | | | | — | | | | -3,671 | |
|
Financing activities, total | | | 929,546 | | | | -487,837 | | | | -125,395 | |
| | | | | | | | | | | | |
CHANGE IN NET LIQUIDITY | | | 179,980 | | | | -139,735 | | | | 123,104 | |
| | | | | | | | | | | | |
Opening balance for net liquidity | | | 3,223,681 | | | | 3,100,576 | | | | 3,100,576 | |
Closing balance for net liquidity | | | 3,403,661 | | | | 2,960,841 | | | | 3,223,681 | |
*Unaudited figures
to be read in conjunction with NIB’s audited financial statements for 2006 and the notes thereto
7
| | |
Nordic Investment Bank | | Financial information January-August 2007 |
|
Nordic Investment Bank (NIB)
Fabianinkatu 34
P.O. Box 249
FI-00171 Helsinki, Finland
Telephone +358 10 618 001
Fax +358 10 618 0725
Internet www.nib.int
E-mail info@nib.int
8