Fiscal 2023 Financial Performance
Reconciliation for non-GAAP Financial Measures
All Bank: Net Interest Margin and Risk Adjusted Margin
($MM)
Average total assets¹
Less: Non-earning assets
Average total earning assets¹
Less:
Trading Assets
Securities purchased under resale agreements and securities
borrowed
Other deductions
Average core earning assets¹
Net Interest Income
Less:
Non-core net interest income
Core Net Interest Income
Net Interest Margin
All-Bank
Q4/22 Q1/23 Q2/23 Q3/23 Q4/23
1,332,897 1,380,008 1,390,459 1,401,515 1,409,861
126,213 118,465 111,261 109,143 116,190
1,206,684 1,261,543 1,279,198 1,292,372 1,293,671
($MM)
Average total assets
Less: Non-earning assets
Average total earning assets¹
Less:
Caribbean and Central America
Q4/22 Q1/23 Q2/23 Q3/23 Q4/23
34,522 35,124 35,372 34,829 35,888
2,611 2,662 2,547 2,550
2,581
31,911 32,462 32,825 32,279 33,307
69,343 70,779 73,073 75,717
862,096 895,848 900,757 900,686
4,622
4,569
117,807 119,974 115,611 124,939 126,217
157,438 174,942 189,757 191,030 196,039
75,526
895,889
Trading Assets
14
16
16
14
0
Securities purchased under resale agreements and securities
borrowed
81
109
117
134
139
Other deductions
3,550
3,566
3,267
4,466
4,580
Average core earning assets¹
28,266
28,771 29,425
3,358
28,773 29,726
3,442
4,672
(122)
(205)
(204)
(192)
(197)
4,744
4,774
4,670
4,772
4,869
2.18%
2.11%
2.13%
2.10%
2.16%
Net Interest Income
Less:
Non-core net interest income
Core Net Interest Income
Net Interest Margin
401
412
430
421
433
401
5.63%
412
5.68%
430
6.00%
421
5.81%
433
5.78%
Less:
Less:
Provision for credit losses
529
638
709
819
1,256
Provision for credit losses
43
35
25
27
36
Risk Adjusted Net interest income on core earning assets¹
Risk Adjusted Margin
4,215
4,136
3,961
3,953
3,613
1.94%
1.83%
1.80%
1.74%
1.60%
Risk Adjusted Net interest income on core earning assets
Risk Adjusted Margin
358
5.02%
377
5.19%
405
394
397
5.65% 5.44%
5.30%
International Banking
Pacific Alliance
($MM)
Average total assets¹
Less: Non-earning assets
Average total earning assets¹
Q4/22 Q1/23 Q2/23 Q3/23
217,061 228,374 238,705 241,396
19,358 19,103 20,050 19,611
197,703 209,271 218,655 221,785
Q4/23
($MM)
Q1/23 Q2/23 Q3/23
238,343
Average total assets¹
18,915
219,428
Less: Non-earning assets
Average total earning assets¹
18,640 18,071 21,552 21,692
142,886 152,769 161,979 165,198
Q4/22
Q4/23
161,526 170,840 183,531 186,890 182,558
20,195
162,363
Less:
Less:
Trading assets
5,369
5,132
6,059
6,271
Securities purchased under resale agreements and securities
2,433
3,033 2,868
borrowed
Other deductions
Average core earning assets¹
Net interest income
3,493
7,087 7,565 7,240 7,890
182,814 193,541 202,488 204,131
1,806 1,899 2,007 2,118
6,611
3,467
Trading Assets
5,314
Securities purchased under resale agreements and securities
borrowed
8,023
201,327
2,137
Other deductions
Average core earning assets¹
Less:
Non-core net interest income
Core net interest income
Net interest margin
Net Interest Income
Less:
5,061 5,957
444
605
608
2,295 2,867 2,805
134,833 144,236 152,609 155,046
1,278
1,334 1,415 1,520
6,194
6,536
575
649
3,383
3,440
151,738
1,515
(73) (54) (27)
1,879
2,034
1,953
4.08% 4.00% 4.12%
8
2,110
4.10%
14
2,123
4.18%
Non-core net interest income
Core Net Interest Income
(30)
(50)
(55)
(18)
(20)
1,308
1,384
1,470
1,538
1,535
Net Interest Margin
3.85%
3.81% 3.95%
3.93%
4.01%
Less:
Less:
Provision for credit losses
355
Risk adjusted net interest income on core earning assets
Risk adjusted margin
1,524
3.31%
404
1,549
3.18%
436
516
512
Provision for credit losses
298
350
398
465
455
1,598
3.24%
1,594
3.10%
1,611
3.18%
Risk Adjusted Net interest income on core earning assets
Risk Adjusted Margin
1,010
1,034
1,072
1,073
1,080
2.97%
2.84%
2.88%
2.74%
2.82%
Canadian Banking
($MM)
Average total assets¹
Less: Non-earning assets
Average total earning assets¹
Less:
Other deductions
Average core earning assets¹
Core net interest income
Net interest margin
31,010
412,300
2,562
2.47%
Less:
Provision for credit losses
163
Risk Adjusted Net interest income on core earning assets
2,200
218
2,168
218
2,122
307
700
2,161
1,862
Risk Adjusted Margin
2.10%
2.05% 2.08% 2.06%
1.79%
Q4/22 Q1/23 Q2/23 Q3/23
445,670 450,040 450,634 450,192
4,112 4,035 3,957 4,066
441,558 446,005 446,677 446,126
26,191 27,284 28,655 30,123
415,367 418,721 418,022 416,003
2,363 2,386 2,340 2,468
2.26% 2.26% 2.30% 2.35%
Q4/23
447,390
4,080
443,310
1 Average balances represent the average of daily balance for the period
44View entire presentation