Scotiabank ESG and Financial Performance Update
Reconciliation for non-GAAP Financial Measures
($MM)
Reported Basis
Reported Basis (Constant FX) 1,3
Pre-tax, pre-provision profit
FY19
FY20 FY21
FY22
Q2/21 Q2/22 Q2/23
FY19
FY20
FY21
FY22 Q2/21 Q2/22 Q2/23
Colombia
Revenue
Expenses
Pre-tax, pre-provision profit
1,502
1,234
1,055
993
270
272
228
1,049
960
878
899
223
239
228
826
790
664
663
157
165
159
574
605
550
599
129
144
159
676
444
391
330
113
107
69
476
354
328
299
95
95
69
Net income attributable to equity
holders (NIAEH)
NIAEH
117
-58
69
44
19
21
-6
84
-39
57
57
39
17
18
-6
NIM Calculation¹
($MM)
Average total assets²
Less: Non-earning assets
Average total earning assets²
Less:
Trading Assets
Securities purchased under resale
agreements and securities borrowed
Other deductions
Average core earning assets²
Colombia³
2020 2021 2022 Q2/22 Q2/23
15,398 14,537 15,117 15,491 15,451
1,906 1,668 1,688 1,760 1,872
13,492 12,869 13,429 13,731 13,579
181
152
273
128
145
82
708
650
631
677
360
12,784 12,219 12,489 12,757 12,864
Net Interest Income
808
687
619
171
131
Less: Non-core net interest income
11
5
Net interest income on core earning assets
Net interest margin
808
687
6.32% 5.62%
608
166
4.87% 5.34%
131
4.16%
1 Refer to non-GAAP measures on page 4 of the Management's Discussion & Analysis in the Bank's Second Quarter 2023 Report to Shareholders, available on http://www.sedar.com; 2 Average balances
represents the average of daily balance for the period; 3 May not add due to rounding
91View entire presentation