Scotiabank ESG and Financial Performance Update
Reconciliation for non-GAAP Financial Measures
($MM)
Reported Basis
Pre-tax, pre-provision profit
FY19 FY20 FY21
FY22 Q2/21 Q2/22 Q2/23
FY19
Reported Basis (Constant FX) 1,3
FY20 FY21
FY22 Q2/21 Q2/22 Q2/23
Mexico
Revenue
Expenses
Pre-tax, pre-provision profit
Net income attributable to equity
holders (NIAEH)
NIAEH
NIM Calculation¹
($MM)
2,179
2,196 2,193
2,279 525
555
673
1,213
1,207 1,097
1,117
273
262
335
966
989 1,096
1,162
252
293
338
2,277 2,431 2,504 2,575
1,269 1,362 1,256 1,260
1,008 1,069 1,248
1,315
620
661
673
324
309
335
295
352
338
522
271
590
746
118
192
207
543
261
671
845
137
231
207
Mexico³
Average total assets²
Less: Non-earning assets
Average total earning assets²
Less:
2020 2021 2022 Q2/22 Q2/23
42,324 44,321 47,831 46,874 60,938
1,840 3,426 2,300 3,009 4,031
40,484 40,895 45,531 43,865 56,907
Trading Assets
3,232
4,133
4,101 3,667
4,959
Securities purchased under resale
54
326
agreements and securities borrowed
Other deductions
70
214
Average core earning assets²
Net Interest Income
Less: Non-core net interest income
Net interest income on core earning assets
Net interest margin
3
1,705
4.14%
87
37,182 36,675 41,162 39,895 51,422
1,643 1,650 1,707 406 499
24
38
1,619 1,613
4.35% 4.40%
303
200
4
402
4.13%
-10
509
4.06%
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
88View entire presentation