Exhibit VI
NORDIC INVESTMENT BANK
Financial information
January-April 2010
(unaudited)
| | |
Nordic Investment Bank | | Financial information January-April 2010 |
|
Table of contents
| | | | |
|
| | | | |
Key figures | | | 3 | |
Comments | | | 4 | |
Statement of comprehensive income | | | 5 | |
Statement of financial position | | | 6 | |
Changes in equity | | | 7 | |
Cash flow statement | | | 8 | |
15 June 2010
-2-
| | |
Nordic Investment Bank | | Financial information January-April 2010 |
|
Key figures
| | | | | | | | | | | | |
(in EUR million unless otherwise noted) | | Apr 2010* | | | Apr 2009* | | | Dec 2009 | |
Net interest income | | | 78 | | | | 69 | | | | 219 | |
Core earnings** | | | 71 | | | | 62 | | | | 192 | |
Profit | | | 59 | | | | 91 | | | | 324 | |
Loans disbursed | | | 128 | | | | 744 | | | | 1,954 | |
Loan agreements | | | 183 | | | | 450 | | | | 1,417 | |
Loans outstanding | | | 13,886 | | | | 13,740 | | | | 13,763 | |
Guarantee commitments | | | 12 | | | | 17 | | | | 12 | |
New debt issues | | | 1,589 | | | | 2,370 | | | | 4,137 | |
Debts evidenced by certificates | | | 20,532 | | | | 19,177 | | | | 17,998 | |
Total assets | | | 24,784 | | | | 23,502 | | | | 22,423 | |
Equity/total assets (%) | | | 8.5 | | | | 7.7 | | | | 9.1 | |
Number of employees (persons) | | | 176 | | | | 170 | | | | 178 | |
| | |
* | | Unaudited figures, to be read in conjunction with NIB’s audited financial statements for 2009 and the notes thereto |
|
** | | Core earnings consist of the profit before adjustments to hedge accounting, realised and unrealised gains/losses of the trading portfolio, credit losses and reversals thereof. |
-3-
| | |
Nordic Investment Bank | | Financial information January-April 2010 |
|
Comments
NIB’s financial figures January-April 2010
In the first four months of the year, the global economy has continued to recover, but recent events have revealed that the situation is not back to normal. The large funding needs of governments have rapidly become structural in nature. In such a situation, the role of IFIs such as NIB becomes even more important.
NIB’s operational results for January-April 2010 in terms of core earnings* amounted to EUR 71 million, up from EUR 62 million during the same period last year. NIB’s profit amounted to EUR 59 million. Positive valuations both on financial instruments in NIB’s trading portfolios and in hedge accounting contribute to the profit.
NIB’s balance sheet total at the end of the period was EUR 25 billion. Loans outstanding stood at EUR 14 billion, the same as per year-end 2009. Loan disbursements amounted to EUR 128 million, compared with EUR 744 million in January-April 2009. The main reason for the slow start can be traced back to the end of 2009, when a significant acceleration of disbursements took place. Furthermore, the liquidity among corporate clients has been very good from the beginning of the year and, in combination with cautious investments, the demand for financing has somewhat decreased. Impairments to the loan book amounted to EUR 42 million as per the end of April 2010 (January-April 2009: EUR 12 million).
In its lending operations, NIB has continued to put an increasing emphasis on financing projects complying with the Bank’s mandate. Some 70% of disbursements were in the focus sectors: the environment; energy; transport, logistics and communication; and innovation.
In the current circumstances, investors’ demand for quality benefits NIB with its Nordic assets and ownership and result in relatively lower funding costs for NIB’s customers. In January, the Bank issued a successful three-year USD 1 billion benchmark bond. During January-April 2010, NIB has raised EUR 1.6 billion in seven currencies.
NIB expects the demand for its loans to increase during the rest of the year and that the steady upward trend in its core earnings will continue.
Johnny Åkerholm
President and CEO
| | |
* | | Core earnings consist of the profit before adjustments to hedge accounting, realised and unrealised gains/losses of the trading portfolio, credit losses and reversals thereof. |
-4-
| | |
Nordic Investment Bank | | Financial information January-April 2010 |
|
Statement of comprehensive income
EUR 1,000
| | | | | | | | | | | | |
| | Jan-Apr 2010* | | | Jan-Apr 2009* | | | Jan-Dec 2009 | |
| | | | | | | | | | | | |
Interest income | | | 137,569 | | | | 269,506 | | | | 603,038 | |
Interest expense | | | -60,052 | | | | -200,197 | | | | -384,040 | |
|
Net interest income | | | 77,517 | | | | 65,309 | | | | 218,998 | |
| | | | | | | | | | | | |
Commission income and fees received | | | 1,049 | | | | 2,754 | | | | 8,909 | |
Commission expense and fees paid | | | -937 | | | | -848 | | | | -2,843 | |
Net profit/loss on financial operations | | | 35,803 | | | | 44,935 | | | | 177,754 | |
Foreign exchange gains and losses | | | 641 | | | | -84 | | | | -733 | |
|
Operating income | | | 114,073 | | | | 116,065 | | | | 402,085 | |
| | | | | | | | | | | | |
Expenses | | | | | | | | | | | | |
General administrative expenses | | | 11,126 | | | | 11,050 | | | | 30,601 | |
Depreciation | | | 1,593 | | | | 1,630 | | | | 5,074 | |
Impairment of loans | | | 42,257 | | | | 12,129 | | | | 42,511 | |
|
Total expenses | | | 54,977 | | | | 24,809 | | | | 78,186 | |
|
| | | | | | | | | | | | |
PROFIT/LOSS FOR THE PERIOD | | | 59,096 | | | | 91,256 | | | | 323,900 | |
|
| | | | | | | | | | | | |
Value adjustments on the available-for-sale portfolio | | | 133 | | | | -143 | | | | -3,533 | |
|
Total comprehensive income | | | 59,229 | | | | 91,113 | | | | 320,367 | |
| | |
* | | Unaudited figures, to be read in conjunction with NIB’s audited financial statements for 2009 and the notes thereto |
-5-
| | |
Nordic Investment Bank | | Financial information January-April 2010 |
|
Statement of financial position
EUR 1,000
| | | | | | | | | | | | | | | | |
| | | | | | 30 Apr 2010* | | | 30 Apr 2009* | | | 31 Dec 2009 | |
ASSETS | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | 3,017,538 | | | | 4,899,201 | | | | 973,837 | |
| | | | | | | | | | | | | | | | |
Financial placements | | | | | | | | | | | | | | | | |
Placements with credit institutions | | | | | | | 130,709 | | | | 101,609 | | | | 84,954 | |
Debt securities | | | | | | | 5,360,432 | | | | 2,610,365 | | | | 5,659,220 | |
Other | | | | | | | 23,109 | | | | 14,352 | | | | 19,999 | |
|
| | | | | | | 5,514,250 | | | | 2,726,325 | | | | 5,764,173 | |
Loans outstanding | | | | | | | 13,886,369 | | | | 13,739,523 | | | | 13,762,661 | |
Intangible assets | | | | | | | 6,135 | | | | 6,701 | | | | 6,703 | |
Tangible assets, property and equipment | | | | | | | 32,825 | | | | 34,670 | | | | 33,457 | |
| | | | | | | | | | | | | | | | |
Other assets | | | | | | | | | | | | | | | | |
Derivatives | | | | | | | 1,936,004 | | | | 1,705,989 | | | | 1,463,803 | |
Other assets | | | | | | | 41,627 | | | | 16,318 | | | | 28,789 | |
|
| | | | | | | 1,977,631 | | | | 1,722,307 | | | | 1,492,592 | |
Payments to the Bank’s reserves, receivable | | | | | | | 11,519 | | | | 23,997 | | | | 17,758 | |
Accrued interest and fees receivable | | | | | | | 338,150 | | | | 349,073 | | | | 372,289 | |
|
TOTAL ASSETS | | | | | | | 24,784,417 | | | | 23,501,796 | | | | 22,423,470 | |
|
| | | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Amounts owed to credit institutions | | | | | | | | | | | | | | | | |
Short-term amounts owed to credit institutions | | | | | | | 640,813 | | | | 771,747 | | | | 452,395 | |
Long-term amounts owed to credit institutions | | | | | | | 184,093 | | | | 142,419 | | | | 201,052 | |
|
| | | | | | | 824,906 | | | | 914,166 | | | | 653,447 | |
Debts evidenced by certificates | | | | | | | | | | | | | | | | |
Debt securities issued | | | | | | | 20,294,703 | | | | 18,918,718 | | | | 17,775,437 | |
Other debt | | | | | | | 237,082 | | | | 258,183 | | | | 222,117 | |
|
| | | | | | | 20,531,785 | | | | 19,176,901 | | | | 17,997,553 | |
Other liabilities | | | | | | | | | | | | | | | | |
Derivatives | | | | | | | 1,046,223 | | | | 1,298,235 | | | | 1,423,870 | |
Other liabilities | | | | | | | 7,525 | | | | 6,475 | | | | 7,747 | |
|
| | | | | | | 1,053,749 | | | | 1,304,710 | | | | 1,431,617 | |
Accrued interest and fees payable | | | | | | | 264,438 | | | | 284,962 | | | | 290,544 | |
|
Total liabilities | | | | | | | 22,674,878 | | | | 21,680,740 | | | | 20,373,161 | |
| | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | |
Authorised and subscribed capital | | | 4,141,903 | | | | | | | | | | | | | |
of which callable capital | | | -3,723,302 | | | | | | | | | | | | | |
| | | | | | | | | | | | |
Paid-in capital | | | 418,602 | | | | 418,602 | | | | 418,602 | | | | 418,602 | |
Reserve funds | | | | | | | | | | | | | | | | |
Statutory Reserve | | | 676,807 | | | | | | | | | | | | | |
General Credit Risk Fund | | | 550,757 | | | | | | | | | | | | | |
Special Credit Risk Fund PIL | | | 395,919 | | | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | 1,623,483 | | | | 1,623,483 | | | | 1,287,105 | | | | 1,293,344 | |
Payments to the Bank’s reserves, receivable | | | | | | | 11,519 | | | | 23,997 | | | | 17,758 | |
Other value adjustments | | | | | | | -3,161 | | | | 96 | | | | -3,294 | |
Profit/loss for the period | | | | | | | 59,096 | | | | 91,256 | | | | 323,900 | |
|
Total equity | | | | | | | 2,109,538 | | | | 1,821,056 | | | | 2,050,310 | |
| | | | | | | | | | | | | | | | |
|
TOTAL LIABILITIES AND EQUITY | | | | | | | 24,784,417 | | | | 23,501,796 | | | | 22,423,470 | |
|
| | | | | | | | | | | | | | | | |
Guarantee commitments | | | | | | | 12,500 | | | | 16,667 | | | | 12,500 | |
| | |
* | | Unaudited figures, to be read in conjunction with NIB’s audited financial statements for 2009 and the notes thereto |
-6-
| | |
Nordic Investment Bank | | Financial information January-April 2010 |
|
Changes in equity*
EUR 1,000
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Payments to | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | the Bank’s | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Statutory | | | | | | | | | | | | | | |
| | | | | | | | | | General | | | Special | | | Reserve | | | Appropriation | | | | | | | Profit/loss | | | | |
| | Paid-in | | | Statutory | | | Credit | | | Credit Risk | | | and credit | | | to dividend | | | Other value | | | for the | | | | |
| | capital | | | Reserve | | | Risk Fund | | | Fund PIL | | | risk funds | | | payment | | | adjustments | | | period | | | Total | |
|
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 | |
|
Payments to the Bank’s Statutory Reserve and credit risk funds, receivable | | | | | | | 6,239 | | | | | | | | | | | | -6,239 | | | | | | | | | | | | | | | | 0 | |
Comprehensive income for the period 1/5—31/12/2009 | | | | | | | | | | | | | | | | | | | | | | | | | | | -3,390 | | | | 232,644 | | | | 229,254 | |
Equity at 31 December 2009 | | | 418,602 | | | | 670,568 | | | | 340,857 | | | | 281,919 | | | | 17,758 | | | | 0 | | | | -3,294 | | | | 323,900 | | | | 2,050,310 | |
|
Appropriations between reserve funds | | | | | | | | | | | 209,900 | | | | 114,000 | | | | | | | | | | | | | | | | -323,900 | | | | 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—30/4/2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | 133 | | | | 59,096 | | | | 59,229 | |
Equity at 30 April 2010 | | | 418,602 | | | | 676,807 | | | | 550,757 | | | | 395,919 | | | | 11,519 | | | | 0 | | | | -3,161 | | | | 59,096 | | | | 2,109,538 | |
|
| | |
* | | Only the year-end figures are audited, to be read in conjunction with NIB’s audited financial statements for 2009 and the notes thereto |
-7-
| | |
Nordic Investment Bank | | Financial information January-April 2010 |
|
Cash flow statement
EUR 1,000
| | | | | | | | | | | | |
| | Jan-Apr 2010* | | | Jan-Apr 2009* | | | Jan-Dec 2009 | |
Cash flows from operating activities | | | | | | | | | | | | |
Profit/loss from operating activities | | | 59,096 | | | | 91,256 | | | | 323,900 | |
| | | | | | | | | | | | |
Adjustments: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Market value adjustment, trading portfolio | | | -26,313 | | | | -23,900 | | | | -135,915 | |
Impairment on accrued interest and matured financial assets | | | | | | | 1,164 | | | | | |
Depreciation and write-down in value of tangible and intangible assets | | | 1,593 | | | | 1,630 | | | | 5,074 | |
Change in accrued interest and fees (assets) | | | 34,017 | | | | 16,353 | | | | -5,699 | |
Change in accrued interest and fees (liabilities) | | | -26,105 | | | | -47,945 | | | | -42,364 | |
Impairment of loans | | | 42,257 | | | | 12,129 | | | | 42,511 | |
Adjustment to hedge accounting | | | -3,060 | | | | -22,112 | | | | -37,661 | |
Other adjustments to the period’s profit | | | -12 | | | | -12 | | | | -36 | |
|
Adjustments, total | | | 22,377 | | | | -62,695 | | | | -174,090 | |
| | | | | | | | | | | | |
Lending | | | | | | | | | | | | |
Disbursements of loans | | | -128,009 | | | | -744,316 | | | | -1,953,924 | |
Repayments of loans | | | 362,124 | | | | 302,971 | | | | 1,326,496 | |
Realised impairment losses on loans | | | | | | | | | | | 16,630 | |
Capitalisations, redenominations, index adjustments etc. | | | -151 | | | | -271 | | | | -865 | |
Transfer of loans to other financial placements | | | | | | | | | | | 8,584 | |
Transfer of loans to claims in other assets | | | | | | | | | | | 64,423 | |
Exchange rate adjustments | | | -371,426 | | | | -234,614 | | | | -204,805 | |
|
Lending, total | | | -137,462 | | | | -676,230 | | | | -743,461 | |
| | | | | | | | | | | | |
Cash flows from operating activities, total | | | -55,989 | | | | -647,669 | | | | -593,651 | |
| | | | | | | | | | | | |
Cash flows from investing activities | | | | | | | | | | | | |
| | | | | | | | | | | | |
Placements and debt securities | | | | | | | | | | | | |
Purchase of debt securities | | | -1,243,559 | | | | -1,259,278 | | | | -2,934,459 | |
Sold and matured debt securities | | | 1,623,429 | | | | 1,143,426 | | | | 2,292,851 | |
Placements with credit institutions | | | -45,674 | | | | -19,702 | | | | -3,182 | |
Other financial placements | | | -2,978 | | | | -337 | | | | -9,369 | |
Exchange rate adjustments etc. | | | -55,930 | | | | -6,719 | | | | -2,580 | |
|
Placements and debt securities, total | | | 275,288 | | | | -142,610 | | | | -656,739 | |
| | | | | | | | | | | | |
Other items | | | | | | | | | | | | |
Acquisition of intangible assets | | | -328 | | | | -713 | | | | -2,505 | |
Acquisition of tangible assets | | | -65 | | | | -364 | | | | -807 | |
Change in other assets | | | -2,828 | | | | -8,195 | | | | -130,076 | |
|
Other items, total | | | -3,220 | | | | -9,273 | | | | -133,388 | |
| | | | | | | | | | | | |
Cash flows from investing activities, total | | | 272,068 | | | | -151,883 | | | | -790,127 | |
| | | | | | | | | | | | |
Cash flows from financing activities | | | | | | | | | | | | |
| | | | | | | | | | | | |
Debts evidenced by certificates | | | | | | | | | | | | |
Issues of new debt | | | 1,588,798 | | | | 2,370,276 | | | | 4,136,814 | |
Redemptions | | | -454,783 | | | | -1,414,159 | | | | -3,644,632 | |
Exchange rate adjustments | | | 1,229,621 | | | | 746,604 | | | | 281,597 | |
|
Debts evidenced by certificates, total | | | 2,363,636 | | | | 1,702,721 | | | | 773,780 | |
| | | | | | | | | | | | |
Other items | | | | | | | | | | | | |
Long-term placements from credit institutions | | | -16,959 | | | | 63,312 | | | | 121,945 | |
Change in swap receivables | | | -344,061 | | | | -6,360 | | | | 118,636 | |
Change in swap payables | | | -369,429 | | | | -510,758 | | | | -487,173 | |
Change in other liabilities | | | -222 | | | | 1,271 | | | | 2,543 | |
Paid-in capital and reserves | | | 6,239 | | | | 7,559 | | | | 13,798 | |
|
Other items, total | | | -724,432 | | | | -444,976 | | | | -230,251 | |
| | | | | | | | | | | | |
Cash flows from financing activities, total | | | 1,639,204 | | | | 1,257,745 | | | | 543,529 | |
| | | | | | | | | | | | |
CHANGE IN NET LIQUIDITY | | | 1,855,283 | | | | 458,194 | | | | -840,249 | |
| | | | | | | | | | | | |
Opening balance for net liquidity | | | 521,442 | | | | 1,361,690 | | | | 1,361,690 | |
Closing balance for net liquidity | | | 2,376,725 | | | | 1,819,884 | | | | 521,442 | |
| | | | | | | | | | | | |
Additional information to the statement of cash flows | | | | | | | | | | | | |
Interest income received | | | 171,708 | | | | 287,022 | | | | 597,339 | |
Interest expense paid | | | -86,158 | | | | -248,142 | | | | -426,403 | |
The cash flow statement has been prepared using the indirect method and the cash flow items cannot be directly concluded from the statements of financial positions.
| | |
* | | Unaudited figures, to be read in conjunction with NIB’s audited financial statements for 2009 and the notes thereto |
-8-
| | |
Nordic Investment Bank | | Financial information January-April 2010 |
|
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
-9-