EX-99.IX 2 d405023dex99ix.htm EXHIBIT IX Exhibit IX

Exhibit IX

 

LOGO

Interim Management Statement
January to April 2017


Nordic Investment Bank    Interim Management Statement January–April 2017

 

Table of Contents

 

Ratios and key figures

     3  

President and CEO’s comment

     4  

Operating and financial review

  

Comprehensive income

     5  

Financial position

     7  

Financial statements

  

Statement of comprehensive income

     10  

Statement of financial position

     11  

Statement of changes in equity

     12  

Cash flow statement

     13  

Basis of preparation

     14  

Ratio definitions

     14  

 

2 (14)


Nordic Investment Bank    Interim Management Statement January–April 2017

 

Ratios and key figures

 

in EUR millions unless otherwise specified

   Apr 2017*     Apr 2016*     Dec 2016  

Net interest income

     80       75       242  

Profit before net loan losses

     103       56       232  

Net profit

     110       51       212  

Loans disbursed

     781       627       3,373  

Loans agreed

     610       865       4,363  

Mandate fulfilment **

     91     100     96

Loans outstanding

     16,681       15,658       16,640  

Total assets

     28,824       27,481       30,178  

New debt issues

     2,543       2,470       6,700  

Debts evidenced by certificates

     22,926       21,156       23,907  

Total equity

     3,398       3,157       3,275  

Equity/total assets ***

     11.8     11.5     10.9

Profit/average equity ***

     9.9     4.9     6.7

Cost/income ***

     14.2     23.8     16.1

Number of employees (average during the period)

     192       190       192  

 

* Unaudited figures, to be read in conjunction with NIB’s 2016 audited financial statements.
** See page 8 for mandate fulfilment explanation.
*** See page 14 for ratio definitions.

 

3 (14)


Nordic Investment Bank    Interim Management Statement January–April 2017

 

Comments on NIB’s financial figures for January–April 2017

The flow of deals in NIB’s lending continued to be at a high level, with a total of EUR 781 million in loans disbursed (Jan–Apr 2016: EUR 627 million). New loans agreed totalled EUR 610 million (Jan–Apr 2016: EUR 865 million).

Demand for long-term financing from the municipal sector in the Bank’s member countries has been a main driver. Proceeds have been used for upgrading and replacing infrastructure in the areas of water supply and wastewater treatment, as well as energy efficiency in public buildings, energy generation and distribution. Also in the private sector, NIB experienced good demand for long-term financing with loans disbursed to financial intermediates for on-lending to SMEs and to large member country corporates for investments in R&D.

The profit for the period amounted to EUR 110 million, up from EUR 51 million in the same period a year ago. The increase in earnings was primarily attributable to unrealised gains on financial operations of EUR 35 million, compared to unrealised losses of EUR 5 million in 2016. The unrealised gains arise from valuations of interest rate and currency swaps, which are used for hedging market risks in funding and loan transactions. The unrealised gains will reverse as the underlying financial transactions reach maturity.

The underlying profit (excluding net profit and loss on financial operations) increased by EUR 17 million to EUR 71 million. This increase was mainly attributed to a reversal of loan impairments and higher net interest income.

During the first four months, the Bank carried out 32 new funding transactions and raised EUR 2.5 billion, which accounts for close to half of this year’s funding plan. In January, the Bank issued its first USD benchmark for the year: a five-year, USD 1.25 billion global issue.

Given the good loan pipeline the deal flow and new disbursements are expected to continue at the same pace for the rest of the year.

Henrik Normann

President & CEO

 

4 (14)


Nordic Investment Bank    Interim Management Statement January–April 2017

 

Operating and financial review

Jan-Apr 2017 compared to Jan-Apr 2016

Total comprehensive income

 

The net profit totalled EUR 110.3 million, up from EUR 50.8 million in the same period last year.

Total operating income increased from EUR 73.8 million in 2016 to EUR 120.2 million. Total operating expenses decreased by EUR 0.5 million to EUR 17 million, resulting in profit before net losses reaching EUR 103.2 million (Jan–Apr 2016: EUR 56.3 million).

Net profit from financial operations increased by EUR 42.7 million and was the main driver for the increase in operating income. The net profit on financial operations for the period Jan–Apr 2017 of EUR 39.4 included unrealised fair value gains of EUR 35.2 million and realised gains of EUR 4.2 million. The unrealised gains will reverse as the underlying financial transactions reach maturity. Other drivers include a EUR 5.1 million increase in interest income and loan impairment reversals of EUR 7.1 million.

The Bank separates the foreign currency basis spread from financial instruments used in fair value hedging and this separated amount recorded in “Other comprehensive income” (OCI) amounted to EUR 12.4 million. In 2016, the amount was EUR -37.5 million with additional cash flow hedge reserve movements of EUR -3.1 million. The resulting total comprehensive income for the period amounted to EUR 122.7 million compared to EUR 10.2 million in 2016.

Net interest income

Net interest income for the period amounted to EUR 80.2 million (Jan–Apr 2016: EUR 75.2 million). The adverse impact of the negative interest rates has been mitigated by increased volumes of loans outstanding compared to the same period in 2016.

Net commission income and fees

Fee and commission income was EUR 0.7 million compared to EUR 2.0 million in 2016.

Tertial net profit

EUR m

 

 

LOGO

Tertial net interest income

EUR m

 

 

LOGO

Tertial net commission income and fees

EUR m

 

 

LOGO

 

 

5 (14)


Nordic Investment Bank    Interim Management Statement January–April 2017

 

Net profit on financial operations

The profit on financial operations totalled EUR 39.4 million, up EUR 42.7 million on a year ago. The result comprises realised profit of EUR 4.2 million and unrealised profit of EUR 35.2 million. The unrealised profit is driven by positive valuation effects from spread tightening as well as hedge accounting valuations. These gains are expected to reverse as the underlying transactions reach maturity.

Total operating expenses

Total operating expenses were in line with the previous year. The Bank continues to focus on costs to ensure an efficient cost/income ratio.

Net loan losses

Net loan losses decreased in the period under review due to loan impairment reversals. The credit quality of the total loan portfolio remains high, and the Bank continues to adopt a conservative approach to loan impairment provisions.

Other comprehensive income

The Bank separates the foreign currency basis spread from financial instruments used in fair value hedging and this separated amount is recorded in OCI. The valuation of foreign currency basis spread will be zero upon maturity and, therefore, the amount recorded in OCI will not be reclassified to the income statement.

Tertial net profit on financial operations

EUR m

 

 

LOGO

Tertial total operating expenses

EUR m

 

 

LOGO

Tertial net loan losses

EUR m

 

 

LOGO

 

* The net loan loss gain for the period ended April 2017 is due to loan impairment reversals.
 

 

6 (14)


Nordic Investment Bank    Interim Management Statement January–April 2017

 

Financial position

 

(in EUR millions)

   Apr 2017*      Apr 2016*      Dec 2016  

Cash and cash equivalents

     3,686        3,687        4,456  

Financial placements

     6,538        6,059        6,600  

Loans outstanding

     16,681        15,658        16,640  

Derivatives

     1,636        1,801        2,157  

Other assets

     283        276        325  
  

 

 

    

 

 

    

 

 

 

Total assets

     28,824        27,481        30,178  

Equity

     3,398        3,157        3,275  

Owed to credit institutions

     1,007        939        1,329  

Debts evidenced by certificates

     22,926        21,156        23,907  

Derivatives

     1,322        1,352        1,444  

Other liabilities

     171        877        223  
  

 

 

    

 

 

    

 

 

 

Total liabilities and equity

     28,824        27,481        30,178  
  

 

 

    

 

 

    

 

 

 

 

* Unaudited figures, to be read in conjunction with NIB’s 2016 audited financial statements.

Loans outstanding

Total loans outstanding amounted to EUR 16,681 million which is EUR 1,023 million higher than at 30 April 2016. Total loans agreed in the period amounted to EUR 610 million, which is EUR 255 million less than for the same period in 2016; however, demand for NIB’s long-term financing remains strong and total disbursements are expected to increase in the coming months.

Lending

 

in EUR millions, unless otherwise specified

   Apr 2017      2016      2015      2014  

Loans agreed, including green bond investments, according to business areas:

     610        4,363        2,830        2,389  

- Energy and environment

     29        1,534        710        630  

- Infrastructure , transportation and telecom

     —          1,198        823        557  

- Industries and services

     444        912        996        926  

- Financial institutions and SMEs

     136        720        301        277  
  

 

 

    

 

 

    

 

 

    

 

 

 

Loans disbursed, total

     781        3,373        2,716        2,274  
  

 

 

    

 

 

    

 

 

    

 

 

 

Number of loan agreements, incl. green bond investments

     12        66        45        45  
  

 

 

    

 

 

    

 

 

    

 

 

 

Repayments/prepayments

     549        2,465        2,351        2,005  
  

 

 

    

 

 

    

 

 

    

 

 

 

Loans outstanding and guarantees

     16,681        16,640        15,627        15,156  

- Member countries

     14,994        14,831        13,347        12,705  

- Non-member countries

     1,722        1,851        2,341        2,506  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net loan losses

     7        -20        -3        -21  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

7 (14)


Nordic Investment Bank    Interim Management Statement January–April 2017

 

Loans outstanding development during 2017 (EUR millions)

 

 

LOGO

Total loans outstanding excluding exchange rate and valuation effects increased from EUR 16,640 million to EUR 16,879 million. The book value amounted to EUR 16,681 million due to foreign exchange and hedge accounting effects of EUR 178 million and EUR 21 million, respectively.

Mission fulfilment

Projects financed by the Bank are expected to contribute to the Bank’s mission of improving competitiveness and the environment in the Nordic–Baltic countries. Before approval is given in each individual case, all eligible investments are scrutinised and rated against the criteria developed on the basis of the Bank’s mission. In 2017, loans achieving a “good” or “excellent” mandate rating accounted for 91% of the total amount of loans agreed. Some 44% of the new lending is classified as environmental.

Mandate rating for agreed loans

(excluding lending green bond purchases)

 

 

LOGO

 

8 (14)


Nordic Investment Bank    Interim Management Statement January–April 2017

 

Funding

The funding plan for 2017 is EUR 4.5 billion. The strategy for 2017 is to complete between one and three benchmark transactions in US dollars and/or euros, complemented by other public and private issues in order to maintain a diversified portfolio of currencies and a global investor base.

During the period, NIB raised EUR 2,543 million (Jan–Apr 2016: EUR 2,470 million) in new funding through 32 new bond issues. The Bank’s first global benchmark of the year was issued on 24 January. The five-year, USD 1.25 billion issue pays a semi-annual coupon of 2.125%, offering a spread of +23.5 basis points over the reference UST 2%, due in December 2021. This was equivalent to 17 basis points over mid swaps. During the first months of 2017, NIB also increased outstanding public issues by GBP 250 million and AUD 145 million. In the Nordic currencies, NOK 500 million and SEK 500 million were raised. In addition, private placements in ARS, BRL, EUR, INR, TRY and USD were issued.

 

9 (14)


Nordic Investment Bank    Interim Management Statement January–April 2017

 

Statement of comprehensive income

 

EUR 1,000    Jan-Apr 2017*      Jan-Apr 2016*      Jan-Dec 2016  

Interest income

     100,254        102,415        311,856  

Interest expense

     -20,017        -27,231        -70,047  
  

 

 

    

 

 

    

 

 

 

Net interest income

     80,237        75,183        241,809  

Commission income and fees received

     1,980        3,096        13,124  

Commission expense and fees paid

     -1,269        -1,072        -2,025  
  

 

 

    

 

 

    

 

 

 

Net fee and commission income

     711        2,024        11,099  

Net profit/loss on financial operations

     39,417        -3,312        23,292  

Foreign exchange gains and losses

     -126        -52        22  
  

 

 

    

 

 

    

 

 

 

Total operating income

     120,238        73,842        276,222  

Expenses

        

General administrative expenses

        

Personnel expenses

     -11,454        -11,362        -28,637  

Other administrative expenses

     -4,959        -5,471        -13,617  

Depreciation

     -625        -736        -2,319  
  

 

 

    

 

 

    

 

 

 

Total operating expenses

     -17,037        -17,570        -44,573  
  

 

 

    

 

 

    

 

 

 

Profit before loan losses

     103,200        56,272        231,649  

Net loan losses

     7,103        -5,441        -19,839  
  

 

 

    

 

 

    

 

 

 

Net profit for the period

     110,304        50,831        211,810  

Other comprehensive income**

        

Items that will not be reclassified to income statement

        

Valuation of cross currency basis spread

     12,388        -37,508        -28,202  

Items that will be reclassified to income statement

        

Net change in cash flow hedge reserve

     —          -3,125        —    
  

 

 

    

 

 

    

 

 

 

Total other comprehensive income

     12,388        -40,633        -28,202  
  

 

 

    

 

 

    

 

 

 

Total comprehensive income

     122,693        10,199        183,608  
  

 

 

    

 

 

    

 

 

 

 

* Unaudited figures, to be read in conjunction with NIB’s audited financial statements for 2016.
** The movement in the fair value of cross currency basis spreads if 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 cross-currency basis spreads will be zero at maturity.

 

10 (14)


Nordic Investment Bank    Interim Management Statement January–April 2017

 

Statement of financial position

 

EUR 1,000    30 Apr 2017*      30 Apr 2016*      31 Dec 2016  

ASSETS

        

Cash and cash equivalents

     3,686,416        3,687,423        4,455,860  

Financial placements

        

Placements with credit institutions

     8,771        8,471        8,771  

Debt securities

     6,511,382        6,028,544        6,572,244  

Other

     17,449        22,080        18,901  
  

 

 

    

 

 

    

 

 

 
     6,537,602        6,059,095        6,599,916  

Loans outstanding

     16,680,661        15,657,593        16,640,030  

Intangible assets

     2,917        —          938  

Tangible assets, property and equipment

     27,234        27,706        26,723  

Other assets

        

Derivatives

     1,636,182        1,801,309        2,156,921  

Other assets

     18,651        24,582        12,589  
  

 

 

    

 

 

    

 

 

 
     1,654,833        1,825,891        2,169,510  

Accrued interest and fees receivable

     234,339        223,346        285,353  
  

 

 

    

 

 

    

 

 

 

TOTAL ASSETS

     28,824,003        27,481,054        30,178,330  
  

 

 

    

 

 

    

 

 

 

LIABILITIES AND EQUITY

        

Liabilities

        

Short-term amounts owed to credit institutions

     992,617        921,340        1,310,873  

Long-term amounts owed to credit institutions

     14,882        18,000        17,973  
  

 

 

    

 

 

    

 

 

 
     1,007,498        939,340        1,328,846  

Repurchase agreements

     —          717,212        —    

Debts evidenced by certificates

        

Debt securities issued

     22,846,736        21,095,828        23,825,644  

Other debt

     79,743        60,077        81,745  
  

 

 

    

 

 

    

 

 

 
     22,926,479        21,155,905        23,907,389  

Other liabilities

        

Derivatives

     1,321,795        1,352,191        1,444,341  

Other liabilities

     11,786        12,052        11,355  
  

 

 

    

 

 

    

 

 

 
     1,333,581        1,364,242        1,455,696  

Accrued interest and fees payable

     158,647        147,659        211,294  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     25,426,205        24,324,358        26,903,225  

Equity

     3,397,797        3,156,696        3,275,105  
  

 

 

    

 

 

    

 

 

 

TOTAL LIABILITIES AND EQUITY

     28,824,003        27,481,054        30,178,330  
  

 

 

    

 

 

    

 

 

 

 

* Unaudited figures, to be read in conjunction with NIB’s audited financial statements for 2016.

 

11 (14)


Nordic Investment Bank    Interim Management Statement January–April 2017

 

Statement of changes in equity

 

EUR 1,000

   Paid-in
capital
     Statutory
Reserve
     General
Credit Risk
Fund
     Special
Credit
Risk Fund
PIL
     Funds
available for
appropriation
     Hedging
Reserve
     Total  

Equity at 31 December 2015

     418,602        686,325        1,430,252        395,919        215,398        0        3,146,497  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Profit for the period

     —          —          —          —          50,831        —          50,831  

Other comprehensive income

     —          —          —          —          —          -40,633        -40,633  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total comprehensive income

     0        0        0        0        50,831        -40,633        10,199  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Transaction with owners in their capacity as owners

                    

Appropriations between reserve funds

     —          —          110,398        50,000        -160,398        —          0  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Equity at 30 April 2016

     418,602        686,325        1,540,651        445,919        105,831        -40,633        3,156,696  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Profit for the period

     —          —          —          —          160,979           160,979  

Other comprehensive income

     —          —          —          —             12,430        12,430  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total comprehensive income

     0        0        0        0        160,979        12,430        173,409  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Transaction with owners in their capacity as owners

                    

Dividends

     —          —          —          —          -55,000        —          -55,000  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Equity at 31 December 2016

     418,602        686,325        1,540,651        445,919        211,810        -28,202        3,275,105  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Profit for the period

     —          —          —          —          110,304        —          110,304  

Other comprehensive income

     —          —          —          —          —          12,388        12,388  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total comprehensive income

     0        0        0        0        110,304        12,388        122,693  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Transaction with owners in their capacity as owners

                    

Appropriations between reserve funds

     —          —          156,810        —          -156,810        —          0  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Equity at 30 April 2017

     418,602        686,325        1,697,461        445,919        165,304        -15,814        3,397,797  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

12 (14)


Nordic Investment Bank    Interim Management Statement January–April 2017

 

Cash flow statement

 

EUR 1,000

   Jan-Apr 2017      Jan-Apr 2016      Jan-Dec 2016  

Cash flows from operating activities

        

Net profit for the period

     110,304        50,831        211,810  

Adjustments:

        

Unrealised gains/losses of financial assets held at fair value

     -28,674        -3,144        1,548  

Depreciation and write-down in value of tangible and intangible assets

     625        736        2,319  

Change in accrued interest and fees (assets)

     51,014        75,631        13,625  

Change in accrued interest and fees (liabilities)

     -52,647        -75,141        -11,506  

Net loan losses

     -7,103        5,441        19,839  

Adjustment to hedge accounting

     -9,119        7,798        -4,271  

Other adjustments to the period’s profit

     2,918        2,850        -628  
  

 

 

    

 

 

    

 

 

 

Adjustments, total

     -42,988        14,171        20,926  

Lending

        

Disbursements of loans

     -781,386        -627,128        -3,373,252  

Repayments of loans

     549,247        606,243        2,464,579  

Capitalisations, redenominations, index adjustments, etc.

     -418        -1        -32  

Exchange rate adjustments

     178,124        37,127        -110,135  
  

 

 

    

 

 

    

 

 

 

Lending, total

     -54,433        16,241        -1,018,840  
  

 

 

    

 

 

    

 

 

 

Cash flows from operating activities, total

     12,884        81,244        -786,103  

Cash flows from investing activities

        

Placements and debt securities

        

Purchase of debt securities

     -949,100        -803,263        -2,287,945  

Sold and matured debt securities

     961,841        833,895        1,843,682  

Placements with credit institutions

     —          -550        -850  

Other financial placements

     1,332        —          2,714  

Exchange rate adjustments, etc.

     47,809        25,436        -47,891  
  

 

 

    

 

 

    

 

 

 

Placements and debt securities, total

     61,882        55,518        -490,290  

Other items

        

Acquisition of intangible assets

     -1,979        —          -938  

Acquisition of tangible assets

     -1,136        -83        -682  

Change in other assets

     -5,149        -1,042        10,698  
  

 

 

    

 

 

    

 

 

 

Other items, total

     -8,264        -1,125        9,078  
  

 

 

    

 

 

    

 

 

 

Cash flows from investing activities, total

     53,618        54,394        -481,212  

Cash flows from financing activities

        

Debts evidenced by certificates

        

Issues of new debt

     2,543,225        2,470,388        6,700,059  

Redemptions

     -3,040,611        -3,399,482        -3,823,944  

Exchange rate adjustments

     -521,712        -539,890        380,563  
  

 

 

    

 

 

    

 

 

 

Debts evidenced by certificates, total

     -1,019,097        -1,468,984        3,256,678  

Other items

        

Long-term placements from credit institutions

     -3,091        —          -27  

Change in swap receivables

     541,892        756,950        265,363  

Change in swap payables

     -37,825        -132,106        -86,468  

Change in other liabilities

     432        2,106        1,409  

Dividend paid

     —          —          -55,000  
  

 

 

    

 

 

    

 

 

 

Other items, total

     501,408        626,950        125,277  
  

 

 

    

 

 

    

 

 

 

Cash flows from financing activities, total

     -517,689        -842,034        3,381,955  
  

 

 

    

 

 

    

 

 

 

CHANGE IN CASH AND CASH EQUIVALENTS, NET

     -451,188        -706,396        2,114,639  
  

 

 

    

 

 

    

 

 

 

Opening balance for cash and cash equivalents, net

     3,144,987        1,030,348        1,030,348  
  

 

 

    

 

 

    

 

 

 

Closing balance for cash and cash equivalents, net

     2,693,799        323,952        3,144,987  
  

 

 

    

 

 

    

 

 

 

Additional information to the statement of cash flows

        

Interest income received

     151,267        178,046        325,481  

Interest expense paid

     -72,665        -102,373        -81,553  

 

13 (14)


Nordic Investment Bank    Interim Management Statement January–April 2017

 

Basis of preparation

This unaudited Interim Management Statement is not presented in accordance with IAS 34 Interim Financial Reporting.

The accounting policies and methods of computation are largely the same as described in Note 1 to the Financial Report 2016; however, the disclosure is significantly less.

Ratio definitions

 

Equity/Total Assets  =   

Total equity at reporting date

Total assets at reporting date

Profit/average equity  =   

Annualised profit for the period

Average equity for the period

Cost/income  =   

Total operating expenses for the period

Total operating income for the period

 

14 (14)