Scotiabank ESG and Financial Performance Update
Reconciliation for non-GAAP Financial Measures
($MM)
Reported Basis
Pre-tax, pre-provision profit
FY19 FY20 FY21
FY22 Q2/21 Q2/22 Q2/23
FY19
FY20
FY21
Reported Basis (Constant FX) 1,3
FY22 Q2/21
Q2/22 Q2/23
Chile
Revenue
2,385
2,066 2,147
2,112
533
543
608
1,999
2,011
2,061 2,273 516
585
608
Expenses
1,151
963
933
853
237
215
259
966
920
Pre-tax, pre-provision profit
1,234
1,103
1,214
1,259
296
328
349
1,033 1,091
896
1,165 1,355
918
229
231
259
286
354
349
Net income attributable to equity
holders (NIAEH)
NIAEH
443
302
612
843
142
226
165
372
298
592
911
138
245
165
Chile³
NIM Calculation1
($MM)
Average total assets²
Less: Non-earning assets
Average total earning assets²
2020 2021 2022 Q2/22
Q2/23
64,640 63,103 64,297 64,278 77,771
13,119 10,486 11,638 10,949 13,756
51,521 52,617 52,659 53,329 64,015
Less:
Trading Assets
847
811
592
498
491
Securities purchased under resale
134
200
agreements and securities borrowed
Other deductions
869
761
824
788
1,234
Average core earning assets²
49,805 51,045 51,109 52,043 62,090
Net Interest Income
Less: Non-core net interest income
Net interest income on core earning assets
Net interest margin
1,415 1,507 1,596 408
16
12
1,399 1,496
2.81% 2.93%
466
-37
1,633
3.20%
-21
-46
429
3.38%
512
3.38%
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
90
90View entire presentation