Exhibit IX
Financial information
January–August 2016
(unaudited)
| | |
Nordic Investment Bank | | Financial information January–August 2016 |
Table of contents
| | | | |
Key figures | | | 3 | |
| |
Comments on NIB’s financial figures January–August 2016 | | | 4 | |
| |
Income statement | | | 5 | |
| |
Statement of comprehensive income | | | 5 | |
| |
Statement of financial position | | | 6 | |
| |
Statement of changes in equity | | | 7 | |
| |
Cash flow statement | | | 8 | |
4 October 2016
– 2 –
| | |
Nordic Investment Bank | | Financial information January–August 2016 |
Key figures
| | | | | | | | | | | | |
(in EUR million unless otherwise specified) | | Aug 2016* | | | Aug 2015* | | | Dec 2015 | |
Net interest income | | | 159 | | | | 165 | | | | 247 | |
Profit/loss | | | 145 | | | | 150 | | | | 215 | |
Loans disbursed | | | 1,946 | | | | 1,272 | | | | 2,716 | |
Loans agreed | | | 2,545 | | | | 1,389 | | | | 2,830 | |
Loans outstanding | | | 16,158 | | | | 15,141 | | | | 15,627 | |
Guarantee commitments | | | — | | | | — | | | | — | |
New debt issues | | | 4,470 | | | | 2,665 | | | | 4,276 | |
Debts evidenced by certificates | | | 21,746 | | | | 19,717 | | | | 20,862 | |
Total assets | | | 27,611 | | | | 26,268 | | | | 27,311 | |
Equity/total assets (%) | | | 11.5 | | | | 11.7 | | | | 11.5 | |
Profit/average equity (%) | | | 6.9 | | | | 7.4 | | | | 7.0 | |
Number of employees (average during the period) | | | 191 | | | | 189 | | | | 188 | |
* | Unaudited figures, to be read in conjunction with NIB’s audited financial statements for 2015 and the notes thereto. |
– 3 –
| | |
Nordic Investment Bank | | Financial information January–August 2016 |
Comments on NIB’s financial figures January–August 2016
In the first eight months of the year, NIB experienced good demand for its long-term financing. A total of 33 loans were agreed (Jan–Aug 2015: 25) amounting to EUR 2,545 million (EUR 1,389 million). Disbursements totalled EUR 1,946 million (Jan–Aug 2015: EUR 1,272 million). The figures for loans agreed and disbursed include bonds purchased in NIB’s newly established green bond portfolio. The Bank has actively participated in four issuances and holds EUR 61 million of green bonds.
The demand for long term financing was mainly driven by large investment needs in the public sector in the Bank’s member countries. Many public sector infrastructural investments completed in the 1960s and 70s need to be upgraded or replaced as they are reaching the end of their economic lives. Furthermore, urbanisation, population growth and ageing are also putting pressure on infrastructure, necessitating further investments. Water supply, wastewater treatment, energy generation and energy distribution are examples of infrastructure projects that NIB has financed this year.
The profit for the period amounted to EUR 145 million, down by EUR 5 million compared with the same period in 2015
(EUR 150 million). The decrease in earnings was primarily attributable lower net interest income, down by EUR 6 million on a year ago, and to an increase in impairment of loans to EUR 12 million, compared to net reversals of EUR 4 million in January–August 2015. However, higher net profit on financial operations of EUR 21 million, compared to EUR 3 million in January–August 2015, contributed positively.
During the first eight months of the year, NIB raised EUR 4.5 billion in new funding, which accounts for close to 85% of this year’s funding plans. The three-year, USD 1.25 billion global benchmark in February was followed by a five-year, USD 1 billion benchmark in August. The Bank continued to issue NIB Environmental Bonds. So far this year, two NIB Environmental Bonds have been issued, totalling the equivalent of EUR 600 million.
In the near term, public sector investment needs are expected to remain great, and given the demand, disbursements are likely to stay at a high level for the rest of the year.
Henrik Normann
President & CEO
– 4 –
| | |
Nordic Investment Bank | | Financial information January–August 2016 |
Income statement
EUR 1,000
| | | | | | | | | | | | |
| | Jan–Aug 2016* | | | Jan–Aug 2015* | | | Jan–Dec 2015 | |
| | | |
Interest income | | | 208,189 | | | | 231,062 | | | | 338,781 | |
| | | | | | | | | | | | |
Interest expense | | | -49,141 | | | | -65,780 | | | | -92,005 | |
| | | | | | | | | | | | |
Net interest income | | | 159,048 | | | | 165,282 | | | | 246,776 | |
| | | |
Commission income and fees received | | | 8,823 | | | | 7,675 | | | | 12,218 | |
| | | | | | | | | | | | |
Commission expense and fees paid | | | -1,578 | | | | -1,821 | | | | -2,212 | |
| | | | | | | | | | | | |
Net profit/loss on financial operations | | | 20,929 | | | | 3,063 | | | | 11,521 | |
| | | | | | | | | | | | |
Foreign exchange gains and losses | | | -23 | | | | 96 | | | | 82 | |
| | | | | | | | | | | | |
Operating income | | | 187,199 | | | | 174,295 | | | | 268,385 | |
| | | |
Expenses | | | | | | | | | | | | |
General administrative expenses | | | 28,422 | | | | 25,672 | | | | 41,740 | |
| | | | | | | | | | | | |
Depreciation | | | 1,474 | | | | 2,780 | | | | 8,737 | |
| | | | | | | | | | | | |
Impairment of loans | | | 12,285 | | | | -3,760 | | | | 2,509 | |
| | | | | | | | | | | | |
Total expenses | | | 42,182 | | | | 24,692 | | | | 52,987 | |
| | | |
PROFIT/LOSS FOR THE PERIOD | | | 145,017 | | | | 149,603 | | | | 215,398 | |
| | | | | | | | | | | | |
Statement of comprehensive income
EUR 1,000
| | | | | | | | | | | | |
| | Jan–Aug 2016* | | | Jan–Aug 2015* | | | Jan–Dec 2015 | |
| | | |
Profit/loss for the period | | | 145,017 | | | | 149,603 | | | | 215,398 | |
Other comprehensive income/expense | | | | | | | | | | | | |
Movement in hedging reserve:** | | | | | | | | | | | | |
Cross-currency basis spreads of hedging swaps | | | -54,114 | | | | — | | | | — | |
Value adjustments of cash flow hedges | | | 3,911 | | | | — | | | | — | |
| | | | | | | | | | | | |
Total other comprehensive income for the period | | | -50,203 | | | | — | | | | — | |
| | | | | | | | | | | | |
Total comprehensive income for the period | | | 94,814 | | | | 149,603 | | | | 215,398 | |
| | | | | | | | | | | | |
* | Unaudited figures, to be read in conjunction with NIB’s audited financial statements for 2015 and the notes thereto. |
** | The movement in fair value of cross-currency basis spreads of hedging swaps is recognised in the hedging reserve. The effective portion of net change in fair value hedging instruments of cash flow hedges is also recognised in the hedging reserve. These swaps will be held to maturity and the unrealised gains and losses due to the cross-currency basis spreads will be restored by maturity. |
– 5 –
| | |
Nordic Investment Bank | | Financial information January–August 2016 |
Statement of financial position
EUR 1,000
| | | | | | | | | | | | | | | | |
| | | | | 31 Aug 2016* | | | 31 Aug 2015* | | | 31 Dec 2015 | |
ASSETS | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | | | 2,665,268 | | | | 2,235,124 | | | | 2,666,070 | |
| | | | | | | | | | | | | | | | |
Financial placements | | | | | | | | | | | | | | | | |
Placements with credit institutions | | | | | | | 8,771 | | | | 7,571 | | | | 7,921 | |
| | | | | | | | | | | | | | | | |
Debt securities | | | | | | | 6,362,508 | | | | 5,880,116 | | | | 6,080,069 | |
| | | | | | | | | | | | | | | | |
Other | | | | | | | 22,508 | | | | 23,720 | | | | 22,023 | |
| | | | | | | | | | | | | | | | |
| | | | | | | 6,393,788 | | | | 5,911,407 | | | | 6,110,012 | |
| | | | |
Loans outstanding | | | | | | | 16,157,795 | | | | 15,141,404 | | | | 15,626,946 | |
| | | | | | | | | | | | | | | | |
Intangible assets | | | | | | | — | | | | 4,771 | | | | — | |
| | | | | | | | | | | | | | | | |
Tangible assets, property and equipment | | | | | | | 27,002 | | | | 28,352 | | | | 28,360 | |
| | | | | | | | | | | | | | | | |
| | | | |
Other assets | | | | | | | | | | | | | | | | |
Derivatives | | | | | | | 2,096,524 | | | | 2,656,114 | | | | 2,557,979 | |
| | | | | | | | | | | | | | | | |
Other assets | | | | | | | 20,468 | | | | 25,812 | | | | 23,103 | |
| | | | | | | | | | | | | | | | |
| | | | | | | 2,116,992 | | | | 2,681,926 | | | | 2,581,083 | |
| | | | |
Accrued interest and fees receivable | | | | | | | 250,444 | | | | 264,946 | | | | 298,977 | |
| | | | | | | | | | | | | | | | |
TOTAL ASSETS | | | | | | | 27,611,289 | | | | 26,267,931 | | | | 27,311,447 | |
| | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | |
| | | | |
Liabilities | | | | | | | | | | | | | | | | |
Amounts owed to credit institutions | | | | | | | | | | | | | | | | |
Short-term amounts owed to credit institutions | | | | | | | 1,114,959 | | | | 1,554,834 | | | | 1,448,888 | |
| | | | | | | | | | | | | | | | |
Long-term amounts owed to credit institutions | | | | | | | 17,973 | | | | — | | | | 18,000 | |
| | | | | | | | | | | | | | | | |
| | | | | | | 1,132,931 | | | | 1,554,834 | | | | 1,466,888 | |
| | | | |
Repurchase agreements | | | | | | | 104,211 | | | | — | | | | 122,556 | |
Debts evidenced by certificates | | | | | | | | | | | | | | | | |
Debt securities issued | | | | | | | 21,686,248 | | | | 19,642,967 | | | | 20,802,164 | |
| | | | | | | | | | | | | | | | |
Other debt | | | | | | | 59,600 | | | | 74,527 | | | | 59,860 | |
| | | | | | | | | | | | | | | | |
| | | | | | | 21,745,847 | | | | 19,717,493 | | | | 20,862,024 | |
| | | | |
Other liabilities | | | | | | | | | | | | | | | | |
Derivatives | | | | | | | 1,261,293 | | | | 1,718,732 | | | | 1,480,736 | |
| | | | | | | | | | | | | | | | |
Other liabilities | | | | | | | 11,971 | | | | 9,953 | | | | 9,946 | |
| | | | | | | | | | | | | | | | |
| | | | | | | 1,273,264 | | | | 1,728,686 | | | | 1,490,682 | |
Accrued interest and fees payable | | | | | | | 168,723 | | | | 186,217 | | | | 222,800 | |
| | | | | | | | | | | | | | | | |
Total liabilities | | | | | | | 24,424,978 | | | | 23,187,229 | | | | 24,164,950 | |
| | | | |
Equity | | | | | | | | | | | | | | | | |
Authorised and subscribed capital | | | 6,141,903 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
of which callable capital | | | -5,723,302 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Paid-in capital | | | 418,602 | | | | 418,602 | | | | 418,602 | | | | 418,602 | |
| | | | | | | | | | | | | | | | |
Reserve funds | | | | | | | | | | | | | | | | |
Statutory Reserve | | | | | | | 686,325 | | | | 686,325 | | | | 686,325 | |
| | | | | | | | | | | | | | | | |
General Credit Risk Fund | | | | | | | 1,540,651 | | | | 1,430,252 | | | | 1,430,252 | |
| | | | | | | | | | | | | | | | |
Special Credit Risk Fund PIL | | | | | | | 445,919 | | | | 395,919 | | | | 395,919 | |
| | | | | | | | | | | | | | | | |
Profit/loss for the period | | | | | | | 145,017 | | | | 149,603 | | | | 215,398 | |
| | | | | | | | | | | | | | | | |
Other comprehensive income for the period | | | | | | | -50,203 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | |
Total equity | | | | | | | 3,186,311 | | | | 3,080,701 | | | | 3,146,497 | |
| | | | |
TOTAL LIABILITIES AND EQUITY | | | | | | | 27,611,289 | | | | 26,267,931 | | | | 27,311,447 | |
* | Unaudited figures, to be read in conjunction with NIB’s audited financial statements for 2015 the notes thereto. |
– 6 –
| | |
Nordic Investment Bank | | Financial information January–August 2016 |
Statement of changes in equity
EUR 1,000
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Paid-in capital | | | Statutory Reserve | | | General Credit Risk Fund | | | Special Credit Risk Fund PIL | | | Payments to the Bank’s statutory reserve and credit risk funds | | | Appropriation to dividend payment | | | Hedging reserve | | | Profit/loss for the period | | | Total | |
Equity at 31 December 2014 | | | 418,602 | | | | 686,325 | | | | 1,275,041 | | | | 395,919 | | | | 0 | | | | 0 | | | | 0 | | | | 210,211 | | | | 2,986,099 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Appropriations between reserve funds | | | | | | | | | | | 155,211 | | | | | | | | | | | | 55,000 | | | | | | | | -210,211 | | | | 0 | |
Paid-in capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
| | | | | | | | | |
Called-in authorised and subscribed capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
| | | | | | | | | |
Payments to the Bank’s Statutory Reserve and credit risk funds, receivable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
| | | | | | | | | |
Dividend payment | | | | | | | | | | | | | | | | | | | | | | | -55,000 | | | | | | | | | | | | -55,000 | |
| | | | | | | | | |
Comprehensive income for the period 1/1–31/8/2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149,603 | | | | 149,603 | |
| | | | | | | | | |
Equity at 31 August 2015 | | | 418,602 | | | | 686,325 | | | | 1,430,252 | | | | 395,919 | | | | 0 | | | | 0 | | | | 0 | | | | 149,603 | | | | 3,080,701 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Paid-in capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
| | | | | | | | | |
Called-in authorised and subscribed capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
Payments to the Bank’s Statutory Reserve and credit risk funds, receivable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
| | | | | | | | | |
Dividend payment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
| | | | | | | | | |
Comprehensive income for the period 1/9–31/12/2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65,796 | | | | 65,796 | |
| | | | | | | | | |
Equity at 31 December 2015 | | | 418,602 | | | | 686,325 | | | | 1,430,252 | | | | 395,919 | | | | 0 | | | | 0 | | | | 0 | | | | 215,398 | | | | 3,146,497 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Appropriations between reserve funds | | | | | | | | | | | 110,398 | | | | 50,000 | | | | | | | | 55,000 | | | | | | | | -215,398 | | | | 0 | |
| | | | | | | | | |
Paid-in capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
| | | | | | | | | |
Called-in authorised and subscribed capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
| | | | | | | | | |
Payments to the Bank’s Statutory Reserve and credit risk funds, receivable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 | |
| | | | | | | | | |
Dividend payment | | | | | | | | | | | | | | | | | | | | | | | -55,000 | | | | | | | | | | | | -55,000 | |
| | | | | | | | | |
Comprehensive income for the period 1/1–31/8/2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | -50,203 | | | | 145,017 | | | | 94,814 | |
| | | | | | | | | |
Equity at 31 August 2016 | | | 418,602 | | | | 686,325 | | | | 1,540,651 | | | | 445,919 | | | | 0 | | | | 0 | | | | -50,203 | | | | 145,017 | | | | 3,186,311 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Only the year-end figures are audited, to be read in conjunction with NIB’s audited financial statements for 2015 and the notes thereto.
– 7 –
| | |
Nordic Investment Bank | | Financial information January–August 2016 |
Cash flow statement
EUR 1,000
| | | | | | | | | | | | |
| | Jan–Aug 2016* | | | Jan–Aug 2015* | | | Jan-Dec 2015 | |
Cash flows from operating activities | | | | | | | | | | | | |
Profit/loss from operating activities | | | 145,017 | | | | 149,603 | | | | 215,398 | |
| | | | | | | | | | | | |
Adjustments: | | | | | | | | | | | | |
Unrealised gains/losses of financial assets held at fair value | | | -8,872 | | | | 1,464 | | | | 13,865 | |
| | | | | | | | | | | | |
Depreciation and write-down in value of tangible and intangible assets | | | 1,474 | | | | 2,780 | | | | 8,737 | |
| | | | | | | | | | | | |
Change in accrued interest and fees (assets) | | | 48,533 | | | | 40,644 | | | | 6,613 | |
| | | | | | | | | | | | |
Change in accrued interest and fees (liabilities) | | | -54,077 | | | | -44,569 | | | | -7,986 | |
| | | | | | | | | | | | |
Impairment of loans | | | 12,285 | | | | -3,760 | | | | 2,509 | |
| | | | | | | | | | | | |
Adjustment to hedge accounting | | | -508 | | | | -696 | | | | -20,667 | |
| | | | | | | | | | | | |
Other adjustments to the period’s profit | | | 2,254 | | | | -637 | | | | 376 | |
| | | | | | | | | | | | |
Adjustments, total | | | 1,089 | | | | -4,774 | | | | 3,447 | |
| | | |
Lending | | | | | | | | | | | | |
Disbursements of loans | | | -1,945,973 | | | | -1,271,669 | | | | -2,715,757 | |
| | | | | | | | | | | | |
Repayments of loans | | | 1,427,981 | | | | 1,388,426 | | | | 2,350,532 | |
| | | | | | | | | | | | |
Capitalisations, redenominations, index adjustments, etc. | | | -26 | | | | -44 | | | | -51 | |
| | | | | | | | | | | | |
Exchange rate adjustments | | | 76,667 | | | | -139,000 | | | | -247,764 | |
| | | | | | | | | | | | |
Lending, total | | | -441,351 | | | | -22,287 | | | | -613,039 | |
| | | |
Cash flows from operating activities, total | | | -295,245 | | | | 122,542 | | | | -394,193 | |
| | | | | | | | | | | | |
Cash flows from investing activities | | | | | | | | | | | | |
Placements and debt securities | | | | | | | | | | | | |
Purchase of debt securities | | | -1,533,672 | | | | -1,458,558 | | | | -2,168,290 | |
| | | | | | | | | | | | |
Sold and matured debt securities | | | 1,245,378 | | | | 1,081,936 | | | | 1,614,972 | |
| | | | | | | | | | | | |
Placements with credit institutions | | | -850 | | | | -1,000 | | | | -1,350 | |
| | | | | | | | | | | | |
Other financial placements | | | 320 | | | | 689 | | | | 2,699 | |
| | | | | | | | | | | | |
Exchange rate adjustments, etc. | | | 18,093 | | | | -30,392 | | | | -59,523 | |
| | | | | | | | | | | | |
Placements and debt securities, total | | | -270,731 | | | | -407,324 | | | | -611,491 | |
Other items | | | | | | | | | | | | |
| | | |
Acquisition of intangible assets | | | — | | | | -898 | | | | -1,005 | |
| | | | | | | | | | | | |
Acquisition of tangible assets | | | -117 | | | | -1,465 | | | | -2,551 | |
| | | | | | | | | | | | |
Change in other assets | | | 5,430 | | | | -1,390 | | | | 5,676 | |
| | | | | | | | | | | | |
Other items, total | | | 5,313 | | | | -3,753 | | | | 2,120 | |
| | | |
Cash flows from investing activities, total | | | -265,418 | | | | -411,077 | | | | -609,372 | |
| | | | | | | | | | | | |
Cash flows from financing activities | | | | | | | | | | | | |
Debts evidenced by certificates | | | | | | | | | | | | |
Issues of new debt | | | 4,469,633 | | | | 2,665,120 | | | | 4,276,138 | |
| | | | | | | | | | | | |
Redemptions | | | -3,607,799 | | | | -2,888,200 | | | | -3,636,669 | |
| | | | | | | | | | | | |
Exchange rate adjustments | | | -254,537 | | | | 333,321 | | | | 884,174 | |
| | | | | | | | | | | | |
Debts evidenced by certificates, total | | | 607,297 | | | | 110,242 | | | | 1,523,643 | |
| | | |
Other items | | | | | | | | | | | | |
Long-term placements from credit institutions | | | -27 | | | | — | | | | 18,000 | |
| | | | | | | | | | | | |
Change in swap receivables | | | 575,541 | | | | -501,631 | | | | -441,813 | |
| | | | | | | | | | | | |
Change in swap payables | | | -211,784 | | | | 466,642 | | | | 218,769 | |
| | | | | | | | | | | | |
Change in other liabilities | | | 2,025 | | | | 3,193 | | | | 3,186 | |
| | | | | | | | | | | | |
Dividend paid | | | -55,000 | | | | -55,000 | | | | -55,000 | |
| | | | | | | | | | | | |
Paid-in capital and reserves | | | — | | | | — | | | | — | |
| | | | | | | | | | | | |
Other items, total | | | 310,756 | | | | -86,796 | | | | -256,858 | |
| | | |
Cash flows from financing activities, total | | | 918,053 | | | | 23,446 | | | | 1,266,784 | |
| | | | | | | | | | | | |
CHANGE IN CASH AND CASH EQUIVALENTS, NET | | | 357,390 | | | | -265,089 | | | | 263,219 | |
| | | | | | | | | | | | |
Opening balance for cash and cash equivalents, net | | | 1,030,348 | | | | 767,129 | | | | 767,129 | |
| | | | | | | | | | | | |
Closing balance for cash and cash equivalents, net | | | 1,387,738 | | | | 502,039 | | | | 1,030,348 | |
| | | | | | | | | | | | |
Additional information to the statement of cash flows | | | | | | | | | | | | |
Interest income received | | | 256,722 | | | | 271,706 | | | | 345,394 | |
| | | | | | | | | | | | |
Interest expense paid | | | -103,218 | | | | -110,349 | | | | -99,991 | |
The cash flow statement has been prepared using the indirect method and 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 2015 and the notes thereto. |
– 8 –
| | |
Nordic Investment Bank | | Financial information January–August 2016 |
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 –