Exhibit VI
Financial information
January—April 2009
(unaudited)
| | |
Nordic Investment Bank | | Financial information January–April 2009 |
|
| | | | |
Table of contents | | | | |
| | | | |
Key figures | | | | 2 |
Comments | | | | 3 |
Statement of comprehensive income | | | | 4 |
Statement of financial position | | | | 5 |
Changes in equity | | | | 6 |
Cash flow statement | | | | 7 |
23 June 2009
-1-
| | |
Nordic Investment Bank | | Financial information January–April 2009 |
|
Key figures
EUR million
| | | | | | | | | | | | |
| | Apr 2009* | | Apr 2008* | | Dec 2008 |
Net interest income | | | 69 | | | | 66 | | | | 212 | |
Core earnings** | | | 62 | | | | 57 | | | | 189 | |
Profit | | | 91 | | | | 19 | | | | -281 | |
Loans disbursed | | | 744 | | | | 626 | | | | 2,486 | |
Loan agreements | | | 450 | | | | 764 | | | | 2,707 | |
Loans outstanding | | | 13,740 | | | | 12,408 | | | | 13,063 | |
Guarantee commitments | | | 17 | | | | 25 | | | | 17 | |
New debt issues | | | 2,364 | | | | 2,313 | | | | 4,681 | |
Debts evidenced by certificates | | | 19,177 | | | | 14,975 | | | | 17,549 | |
Net liquidity | | | 4,127 | | | | 4,182 | | | | 3,638 | |
Total assets | | | 23,502 | | | | 20,142 | | | | 22,620 | |
Equity/total assets (%) | | | 7.7 | % | | | 10.2 | % | | | 7.6 | % |
Number of employees | | | 170 | | | | 161 | | | | 170 | |
| | |
* | | Unaudited figures to be read in conjunction with NIB’s audited financial statements for 2008 and the notes thereto |
|
** | | Core earnings consist of the profit before adjustments to hedge accounting, fair value adjustments made to the trading portfolio and impairments of loans and reversals of these. |
-2-
| | |
Nordic Investment Bank | | Financial information January–April 2009 |
|
Comments
NIB’s financial figures January–April 2009
The financial distress that affected the global economy towards the end of last year, persisted in the first four months of 2009. As a result, the demand for NIB’s loans continued to be strong. The Bank has also maintained its good standing as an issuer in the financial markets.
NIB’s operational results for January–April 2009 in terms of core earnings* amounted to EUR 69 million, up from EUR 57 million during the same period last year. NIB’s profit rose to EUR 91 million. This development, as compared to the previous year, was achieved due to the positive adjustment of fair value in the Bank’s treasury portfolios and hedge accounting.
NIB’s balance sheet total at the end of the period was EUR 23.5 billion, compared to EUR 22.6 billion at year-end 2008. Loans outstanding increased to EUR 13.7 billion, which is 5% higher than at year-end 2008. Loan disbursements amounted to EUR 744 million (January–April 2008: EUR 626 million). Loan impairment charges amounted to EUR 12 million.
In its lending operations, NIB put an increasing emphasis on financing projects complying with the Bank’s mandate. About 70% of the disbursements were in the priority sectors: the environment; energy; transport, logistics and communications; and innovation.
As a strong triple-A-rated multilateral issuer, NIB has been able to raise funds on favourable terms. In April, the Bank issued its first EUR 1 billion benchmark bond for 2009. During the period, the Bank issued EUR 2,364 million in transactions in nine currencies (EUR 2,313 million).
NIB expects its core earnings to remain at a stable level during the rest of the year. Its sustained good credit rating will enable the Bank to borrow at favourable rates to facilitate moderate growth in the lending portfolio.
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 impairments of loans and reversals of these. |
-3-
| | |
Nordic Investment Bank | | Financial information January-April 2009 |
|
Statement of comprehensive income
EUR 1,000
| | | | | | | | | | | | |
| | Jan-Apr 2009* | | Jan-Apr 2008* | | Jan-Dec 2008 |
| | | | | | | | | | | | |
Interest income | | | 269,506 | | | | 318,393 | | | | 979,236 | |
Interest expense | | | -200,197 | | | | -252,519 | | | | -766,845 | |
|
Net interest income | | | 69,309 | | | | 65,874 | | | | 212,391 | |
| | | | | | | | | | | | |
Commission income and fees received | | | 2,754 | | | | 2,273 | | | | 9,567 | |
Commission expense and fees paid | | | -848 | | | | -953 | | | | -2,310 | |
Net profit / loss on financial operations | | | 44,935 | | | | -36,558 | | | | -386,923 | |
Foreign exchange gains and losses | | | -84 | | | | -119 | | | | -142 | |
|
Operating income | | | 116,065 | | | | 30,517 | | | | -167,417 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
General administrative expenses | | | 11,050 | | | | 10,177 | | | | 30,346 | |
Depreciation | | | 1,630 | | | | 1,455 | | | | 4,360 | |
Impairment of loans | | | 12,129 | | | | | | | | 79,150 | |
|
Total expenses | | | 24,809 | | | | 11,632 | | | | 113,856 | |
| | | | | | | | | | | | |
PROFIT/LOSS FOR THE PERIOD | | | 91,256 | | | | 18,884 | | | | -281,273 | |
|
Available-for-sale portfolio | | | -143 | | | | | | | | | |
|
Total, comprehensive income | | | 91,113 | | | | | | | | | |
| | |
* | | Unaudited figures to be read in conjunction with NIB’s audited financial statements for 2008 and the notes thereto |
-4-
| | |
Nordic Investment Bank | | Financial information January-April 2009 |
|
Statement of financial position
EUR 1,000
| | | | | | | | | | | | | | | | |
| | | | | | 30 Apr 2009* | | 30 Apr 2008* | | 31 Dec 2008 |
| | | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | 4,899,201 | | | | 4,568,508 | | | | 4,776,821 | |
| | | | | | | | | | | | | | | | |
Financial placements | | | | | | | | | | | | | | | | |
Placements with credit institutions | | | | | | | 101,609 | | | | 75,060 | | | | 82,013 | |
Debt securities | | | | | | | 2,610,365 | | | | 1,614,617 | | | | 2,502,333 | |
Other | | | | | | | 14,352 | | | | 9,273 | | | | 14,157 | |
|
| | | | | | | 2,726,325 | | | | 1,698,950 | | | | 2,598,503 | |
| | | | | | | | | | | | | | | | |
Loans outstanding | | | | | | | 13,739,523 | | | | 12,407,892 | | | | 13,062,568 | |
| | | | | | | | | | | | | | | | |
Intangible assets | | | | | | | 6,701 | | | | 6,511 | | | | 6,816 | |
| | | | | | | | | | | | | | | | |
Tangible assets, property and equipment | | | | | | | 34,670 | | | | 36,301 | | | | 35,107 | |
| | | | | | | | | | | | | | | | |
Other assets | | | | | | | | | | | | | | | | |
Derivatives | | | | | | | 1,705,989 | | | | 1,043,727 | | | | 1,734,353 | |
Other assets | | | | | | | 16,318 | | | | 3,557 | | | | 8,123 | |
|
| | | | | | | 1,722,307 | | | | 1,047,284 | | | | 1,742,476 | |
| | | | | | | | | | | | | | | | |
Paid-in capital and payments to the Bank’s reserves, receivable | | | | | | | 23,997 | | | | 36,474 | | | | 31,556 | |
| | | | | | | | | | | | | | | | |
Accrued interest and fees receivable | | | | | | | 349,073 | | | | 340,491 | | | | 366,590 | |
|
TOTAL ASSETS | | | | | | | 23,501,796 | | | | 20,142,412 | | | | 22,620,436 | |
| | | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Amounts owed to credit institutions | | | | | | | | | | | | | | | | |
Short-term amounts owed to credit institutions | | | | | | | 725,847 | | | | 346,667 | | | | 1,092,809 | |
Long-term amounts owed to credit institutions | | | | | | | 142,419 | | | | 73,235 | | | | 79,107 | |
|
| | | | | | | 868,266 | | | | 419,902 | | | | 1,171,917 | |
| | | | | | | | | | | | | | | | |
Repurchase agreements | | | | | | | 45,900 | | | | 40,000 | | | | 45,900 | |
| | | | | | | | | | | | | | | | |
Debts evidenced by certificates | | | | | | | | | | | | | | | | |
Debt securities issued | | | | | | | 18,918,718 | | | | 14,785,268 | | | | 17,320,259 | |
Other debt | | | | | | | 258,183 | | | | 189,479 | | | | 229,122 | |
|
| | | | | | | 19,176,901 | | | | 14,974,747 | | | | 17,549,380 | |
| | | | | | | | | | | | | | | | |
Other liabilities | | | | | | | | | | | | | | | | |
Derivatives | | | | | | | 1,298,235 | | | | 2,349,162 | | | | 1,785,185 | |
Other liabilities | | | | | | | 6,475 | | | | 6,148 | | | | 5,204 | |
|
| | | | | | | 1,304,710 | | | | 2,355,309 | | | | 1,790,389 | |
| | | | | | | | | | | | | | | | |
Accrued interest and fees payable | | | | | | | 284,962 | | | | 297,811 | | | | 332,907 | |
|
Total liabilities | | | | | | | 21,680,740 | | | | 18,087,769 | | | | 20,890,493 | |
| | | | | | | | | | | | | | | | |
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 | | | | | | | 664,329 | | | | 651,851 | | | | 656,770 | |
General Credit Risk Fund | | | | | | | 340,857 | | | | 622,131 | | | | 622,131 | |
Special Credit Risk Fund PIL | | | | | | | 281,919 | | | | 281,919 | | | | 281,919 | |
Payments to the Bank’s reserves, receivable | | | | | | | 23,997 | | | | 36,474 | | | | 31,556 | |
Other value adjustments | | | | | | | 96 | | | | -217 | | | | 239 | |
Appropriation to dividend payment | | | | | | | | | | | 25,000 | | | | | |
Profit/loss for the period | | | | | | | 91,256 | | | | 18,884 | | | | -281,273 | |
|
Total equity | | | | | | | 1,821,056 | | | | 2,054,644 | | | | 1,729,943 | |
| | | | | | | | | | | | | | | | |
TOTAL LIABILITIES AND EQUITY | | | | | | | 23,501,796 | | | | 20,142,412 | | | | 22,620,436 | |
| | | | | | | | | | | | | | | | |
Guarantee commitments | | | | | | | 16,667 | | | | 25,000 | | | | 16,667 | |
| | |
* | | Unaudited figures to be read in conjunction with NIB’s audited financial statements for 2008 and the notes thereto |
-5-
| | |
| | |
Nordic Investment Bank | | Financial information January-April 2009 |
|
Changes in equity*EUR 1,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Payments | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | to the Bank’s | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Statutory | | | | | | | | | | | | |
| | | | | | | | | | General | | Special | | Reserve and | | Appropriation | | | | | | Profit/loss | | |
| | Paid-in | | Statutory | | Credit | | Credit Risk | | credit | | to dividend | | Other value | | for the | | |
| | capital | | Reserve | | Risk Fund | | Fund PIL | | risk funds | | payment | | adjustments | | period | | Total |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity at 31 December 2007 | | | 418,602 | | | | 645,612 | | | | 622,131 | | | | 238,200 | | | | 42,713 | | | | 0 | | | | 973 | | | | 68,719 | | | | 2,036,950 | |
Appropriations between reserve funds | | | | | | | | | | | | | | | 43,719 | | | | | | | | 25,000 | | | | | | | | -68,719 | | | | 0 | |
Paid-in capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
Called in authorised and subscribed capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
Payments to the Bank’s Statutory Reserve and credit risk funds, receivable | | | | | | | 6,239 | | | | | | | | | | | | -6,239 | | | | | | | | | | | | | | | | 0 | |
Comprehensive income for the period 1/1-30/4/2008 | | | | | | | | | | | | | | | | | | | | | | | | | | | -254 | | | | 48,533 | | | | 48,279 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity at 30 April 2008 | | | 418,602 | | | | 651,851 | | | | 622,131 | | | | 281,919 | | | | 36,474 | | | | 25,000 | | | | 719 | | | | 48,533 | | | | 2,085,229 | |
|
Payments to the Bank’s Statutory Reserve and credit risk funds, receivable | | | | | | | 4,919 | | | | | | | | | | | | -4,919 | | | | | | | | | | | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dividend payment | | | | | | | | | | | | | | | | | | | | | | | -25,000 | | | | | | | | | | | | -25,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive income for the period 1/5-31/12/2008 | | | | | | | | | | | | | | | | | | | | | | | | | | | -480 | | | | -329,806 | | | | -330,286 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity at 31 December 2008 | | | 418,602 | | | | 656,770 | | | | 622,131 | | | | 281,919 | | | | 31,556 | | | | 0 | | | | 239 | | | | -281,273 | | | | 1,729,943 | |
|
Appropriations between reserve funds | | | | | | | | | | | -281,273 | | | | | | | | | | | | | | | | | | | | 281,273 | | | | 0 | |
Paid-in capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
Called in authorised and subscribed capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
Payments to the Bank’s Statutory Reserve and credit risk funds, receivable | | | | | | | 7,559 | | | | | | | | | | | | -7,559 | | | | | | | | | | | | | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive income for the period 1/1-30/4/2009 | | | | | | | | | | | | | | | | | | | | | | | | | | | -143 | | | | 91,256 | | | | 91,113 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity at 30 April 2009 | | | 418,602 | | | | 664,329 | | | | 340,857 | | | | 281,919 | | | | 23,997 | | | | 0 | | | | 96 | | | | 91,256 | | | | 1,821,056 | |
|
* | | Only the year-end figures are audited to be read in conjunction with NIB’s audited financial statements for 2008 and the notes thereto |
-6-
| | |
Nordic Investment Bank | | Financial information January-April 2009 |
|
Cash flow statement
EUR 1,000
| | | | | | | | | | | | |
| | Jan-Apr 2009* | | Jan-Apr 2008* | | Jan-Dec 2008 |
| | | | | | | | | | | | |
Cash flows from operating activities | | | | | | | | | | | | |
Profit/loss from operating activities | | | 91,256 | | | | 18,884 | | | | -281,273 | |
| | | | | | | | | | | | |
Adjustments: | | | | | | | | | | | | |
Amortisation of issuing charges | | | | | | | 3,600 | | | | 9,175 | |
Market value adjustment, trading portfolio | | | -5,116 | | | | 473 | | | | 7,402 | |
Impairment on accrued interest and matured financial assets | | | 1,164 | | | | — | | | | 7,459 | |
Debt securities moved from trading to held-to-maturity portfolio | | | — | | | | — | | | | 46,829 | |
Depreciation and write-down in value of tangible and intangible assets | | | 1,630 | | | | 1,455 | | | | 4,360 | |
Change in accrued interest and fees (assets) | | | 16,353 | | | | 27,931 | | | | -554 | |
Change in accrued interest and fees (liabilities) | | | -47,945 | | | | -65,657 | | | | -30,561 | |
Impairment of loans | | | 12,129 | | | | — | | | | 79,150 | |
Adjustment to hedge accounting | | | -22,112 | | | | -14,873 | | | | 38,809 | |
Other adjustments to the year’s profit | | | -12 | | | | -10 | | | | -34 | |
|
Adjustments, total | | | -43,910 | | | | -47,082 | | | | 162,035 | |
| | | | | | | | | | | | |
Lending | | | | | | | | | | | | |
Disbursements of loans | | | -744,316 | | | | -625,893 | | | | -2,486,401 | |
Repayments of loans | | | 302,971 | | | | 409,081 | | | | 1,467,170 | |
Capitalisations, redenominations, index adjustments etc. | | | -271 | | | | -384 | | | | -1,838 | |
Exchange rate adjustments | | | -234,614 | | | | 108,532 | | | | 255,290 | |
|
Lending, total | | | -676,230 | | | | -108,664 | | | | -765,779 | |
| | | | | | | | | | | | |
Cash flows from operating activities, total | | | -628,884 | | | | -136,861 | | | | -885,017 | |
| | | | | | | | | | | | |
Cash flows from investing activities | | | | | | | | | | | | |
| | | | | | | | | | | | |
Placements and debt securities | | | | | | | | | | | | |
Purchase of debt securities | | | -248,779 | | | | -319,418 | | | | -1,814,602 | ** |
Sold and matured debt securities | | | 145,292 | | | | 286,597 | | | | 855,700 | ** |
Placements with credit institutions | | | -19,702 | | | | 18,373 | | | | 11,419 | |
Other financial placements | | | -337 | | | | -1,819 | | | | -6,247 | |
Exchange rate adjustments etc. | | | -6,719 | | | | 224 | | | | 752 | |
|
Placements and debt securities, total | | | -130,246 | | | | -16,044 | | | | -952,978 | |
| | | | | | | | | | | | |
Other items | | | | | | | | | | | | |
Acquisition of intangible assets | | | -713 | | | | -425 | | | | -2,023 | |
Acquisition of tangible assets | | | -364 | | | | -335 | | | | -753 | |
Change in other assets | | | -8,195 | | | | -1,704 | | | | -11,633 | |
|
Other items, total | | | -9,273 | | | | -2,464 | | | | -14,408 | |
| | | | | | | | | | | | |
Cash flows from investing activities, total | | | -139,518 | | | | -18,509 | | | | -967,386 | |
| | | | | | | | | | | | |
Cash flows from financing activities | | | | | | | | | | | | |
| | | | | | | | | | | | |
Debts evidenced by certificates | | | | | | | | | | | | |
Issues of new debt | | | 2,370,276 | | | | 2,312,105 | *** | | | 4,695,020 | *** |
Redemptions | | | -1,414,159 | | | | -1,627,936 | | | | -2,570,663 | |
Exchange rate adjustments | | | 746,604 | | | | -674,281 | | | | -216,503 | |
|
Debts evidenced by certificates, total | | | 1,702,721 | | | | 9,889 | | | | 1,907,854 | |
| | | | | | | | | | | | |
Other items | | | | | | | | | | | | |
Long-term placements from credit institutions | | | 63,312 | | | | -18,439 | | | | -12,567 | |
Change in swap receivables | | | -6,360 | | | | -24,234 | | | | -357,189 | |
Change in swap payables | | | -510,758 | | | | 323,319 | | | | -73,234 | |
Change in other liabilities | | | 1,271 | | | | 1,651 | | | | 708 | |
Dividend paid | | | — | | | | — | | | | -25,000 | |
Paid-in capital and reserves | | | 7,559 | | | | 6,239 | | | | 11,158 | |
|
Other items, total | | | -444,976 | | | | 288,536 | | | | -456,125 | |
| | | | | | | | | | | | |
Cash flows from financing activities, total | | | 1,257,745 | | | | 298,424 | | | | 1,451,729 | |
| | | | | | | | | | | | |
CHANGE IN NET LIQUIDITY | | | 489,342 | | | | 143,054 | | | | -400,675 | |
| | | | | | | | | | | | |
Opening balance for net liquidity | | | 3,638,112 | | | | 4,038,787 | | | | 4,038,787 | |
Closing balance for net liquidity | | | 4,127,454 | | | | 4,181,841 | | | | 3,638,112 | |
| | | | | | | | | | | | |
Additional information to the statement of cash flows | | | | | | | | | | | | |
Interest income received | | | 287,022 | | | | 290,462 | | | | 981,068 | |
Interest expense paid | | | -248,142 | | | | -318,176 | | | | -797,406 | |
The cash flow statement has been prepared using the indirect method and the items of cash flows cannot be directly concluded from the statement of financial positions.
| | |
* | | Unaudited figures to be read in conjuction with NIB’s audited financial statements for 2008 and the notes thereto. |
|
** | | Reclassification of debt securities from trading portfolio to held-to-maturity is included in these items. |
|
*** | | Including issuing charges 1 Jan-30 Apr 2008 EUR 510 thousand and 1 Jan-31 Dec 2008 EUR -14,278 thousand. |
-7-
| | |
Nordic Investment Bank | | Financial information January-April 2009 |
|
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