Manulife Financial Corporation (MFC)
Every figure this model derived for MFC, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| cash | 26,703,000,000 | CashAndCashEquivalents |
2025-12-31 |
| equity | 50,121,000,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 1,530,000,000 | InterestExpense |
2025-12-31 |
| ocf | 32,105,000,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 8,129,000,000 | RevenueFromContractsWithCustomers |
2025-12-31 |
| sbc | 0 | AdjustmentsForSharebasedPayments |
2024-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up MFC on one particular measure came for.
| Ratio | Value |
|---|---|
| dilution pct | -4.32 |
| fcf margin | 394.94 |
| owner earnings margin | 394.94 |
| revenue growth | 7.13 |
| revenue growth per share | 11.96 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
249 more elements from MFC's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 1,025,433,000,000 | 2025-12-31 | 19 | CAD |
EquityAndLiabilities | 1,025,433,000,000 | 2025-12-31 | 19 | CAD |
Liabilities | 972,945,000,000 | 2025-12-31 | 19 | CAD |
NotionalAmount | 513,010,000,000 | 2025-12-31 | 18 | CAD |
InsuranceContractsThatAreLiabilities | 411,532,000,000 | 2025-12-31 | 7 | CAD |
MaximumExposureToCreditRisk | 380,464,000,000 | 2022-12-31 | 12 | CAD |
LiabilitiesArisingFromInsuranceContracts | 371,405,000,000 | 2022-12-31 | 18 | CAD |
RemainingContractualUndiscountedCashOutflowsInflowsThatAriseFromContractsWithinScopeOfIFRS17ThatAreLiabilities | 285,498,000,000 | 2025-12-31 | 6 | CAD |
AmountsPayableOnDemandThatAriseFromContractsWithinScopeOfIFRS17 | 214,906,000,000 | 2025-12-31 | 6 | CAD |
DebtInstrumentsHeld | 214,114,000,000 | 2025-12-31 | 19 | CAD |
OtherAssets | 104,251,000,000 | 2025-12-31 | 19 | CAD |
OtherLiabilities | 82,749,000,000 | 2025-12-31 | 18 | CAD |
OtherNoncurrentFinancialLiabilities | 63,141,000,000 | 2024-12-31 | 16 | CAD |
ReinsuranceContractsHeldThatAreAssets | 60,881,000,000 | 2025-12-31 | 7 | CAD |
MortgageLoans | 57,119,000,000 | 2025-12-31 | 4 | CAD |
Equity | 52,488,000,000 | 2025-12-31 | 19 | CAD |
ReinsuranceAssets | 47,712,000,000 | 2022-12-31 | 12 | CAD |
AssetsUnderReinsuranceCeded | 47,674,000,000 | 2022-12-31 | 12 | CAD |
IncomeArisingFromInsuranceContracts | 44,102,000,000 | 2022-12-31 | 12 | CAD |
EquityInstrumentsHeld | 40,971,000,000 | 2025-12-31 | 19 | CAD |
NetEarnedPremium | 37,853,000,000 | 2022-12-31 | 12 | CAD |
ReserveOfChangeInFairValueOfFinancialLiabilityAttributableToChangeInCreditRiskOfLiability | 35,184,000,000 | 2025-12-31 | 7 | CAD |
InsuranceRevenue | 28,888,000,000 | 2025-12-31 | 6 | CAD |
CashFlowsFromUsedInInvestingActivities | -28,365,000,000 | 2025-12-31 | 18 | CAD |
OtherFinancialLiabilities | 26,998,000,000 | 2025-12-31 | 19 | CAD |
ContractualServiceMargin | 26,568,000,000 | 2025-12-31 | 6 | CAD |
CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition | 25,817,000,000 | 2025-12-31 | 27 | CAD |
DepositsFromCustomers | 24,707,000,000 | 2025-12-31 | 19 | CAD |
InsuranceServiceExpensesFromInsuranceContractsIssued | 23,091,000,000 | 2025-12-31 | 6 | CAD |
InsuranceFinanceIncomeExpensesFromInsuranceContractsIssuedRecognisedInProfitOrLoss | -22,681,000,000 | 2025-12-31 | 6 | CAD |
InvestmentIncome | 19,014,000,000 | 2025-12-31 | 18 | CAD |
ReserveOfGainsAndLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncome | -16,513,000,000 | 2025-12-31 | 7 | CAD |
NominalAmountOfHedgingInstrument | 16,442,000,000 | 2025-12-31 | 6 | CAD |
ChangesInEquity | 15,766,000,000 | 2022-12-31 | 2 | CAD |
GrossFinancialLiabilitiesSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 15,217,000,000 | 2025-12-31 | 18 | CAD |
CashFlowsFromUsedInOperations | 15,164,000,000 | 2025-12-31 | 18 | CAD |
InsuranceFinanceIncomeExpenses | -14,628,000,000 | 2023-12-31 | 2 | CAD |
DerivativeFinancialLiabilities | 14,351,000,000 | 2025-12-31 | 19 | CAD |
InvestmentContractsLiabilities | 14,137,000,000 | 2025-12-31 | 19 | CAD |
IncreaseDecreaseThroughNetExchangeDifferencesLiabilitiesUnderInsuranceContractsAndReinsuranceContractsIssued | 13,849,000,000 | 2022-12-31 | 12 | CAD |
InvestmentsInAssociatesAccountedForUsingEquityMethod | 13,057,000,000 | 2025-12-31 | 18 | CAD |
GrossFinancialAssetsSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 12,712,000,000 | 2025-12-31 | 18 | CAD |
InvestmentProperty | 12,682,000,000 | 2025-12-31 | 19 | CAD |
IntangibleAssetsAndGoodwill | 12,324,000,000 | 2025-12-31 | 28 | CAD |
TemporaryDifferencesAssociatedWithInvestmentsInSubsidiariesBranchesAndAssociatesAndInterestsInJointVentures | 11,709,000,000 | 2025-12-31 | 18 | CAD |
DerivativeFinancialAssets | 9,628,000,000 | 2025-12-31 | 19 | CAD |
ClaimsAndBenefitsPaidNetOfReinsuranceRecoveries | -9,299,000,000 | 2022-12-31 | 12 | CAD |
HedgedItemAssets | 9,191,000,000 | 2023-12-31 | 1 | CAD |
MaximumExposureToCreditRiskOfFinancialAssets | 9,072,000,000 | 2022-12-31 | 12 | CAD |
CashCollateralPledgedSubjectToEnforceableMasterNettingArrangementOrSimilarAgreementNotSetOffAgainstFinancialLiabilities | 8,421,000,000 | 2025-12-31 | 18 | CAD |
OtherRevenue | 8,129,000,000 | 2025-12-31 | 18 | CAD |
Revenue | 8,129,000,000 | 2025-12-31 | 18 | CAD |
Borrowings | 7,685,000,000 | 2025-12-31 | 2 | CAD |
GainsLossesOnRemeasuringAvailableforsaleFinancialAssetsNetOfTax | -7,608,000,000 | 2022-12-31 | 12 | CAD |
ProfitLossBeforeTax | 7,094,000,000 | 2025-12-31 | 18 | CAD |
DebtSecurities | 6,990,000,000 | 2025-12-31 | 19 | CAD |
InvestmentsForRiskOfPolicyholders | 6,894,000,000 | 2022-12-31 | 12 | CAD |
Goodwill | 6,877,000,000 | 2025-12-31 | 27 | CAD |
DeferredTaxAssets | 6,708,000,000 | 2025-12-31 | 20 | CAD |
FinancialInstrumentsSubjectToEnforceableMasterNettingArrangementOrSimilarAgreementNotSetOffAgainstFinancialAssets | 6,700,000,000 | 2025-12-31 | 18 | CAD |
FinancialInstrumentsSubjectToEnforceableMasterNettingArrangementOrSimilarAgreementNotSetOffAgainstFinancialLiabilities | 6,700,000,000 | 2025-12-31 | 18 | CAD |
LongtermBorrowings | 6,629,000,000 | 2024-12-31 | 17 | CAD |
ReserveOfGainsAndLossesOnRemeasuringAvailableforsaleFinancialAssets | -6,472,000,000 | 2022-12-31 | 12 | CAD |
ReserveOfFinanceIncomeExpensesFromReinsuranceContractsHeldExcludedFromProfitOrLoss | -6,455,000,000 | 2025-12-31 | 7 | CAD |
OtherExpenseByNature | 6,440,000,000 | 2025-12-31 | 18 | CAD |
ReclassificationOfFinancialAssetsOutOfMeasuredAtAmortisedCostIntoMeasuredAtFairValue | 6,367,000,000 | 2022-01-01 | 2 | CAD |
ProfitLoss | 6,060,000,000 | 2025-12-31 | 18 | CAD |
ReserveOfExchangeDifferencesOnTranslation | 5,885,000,000 | 2025-12-31 | 19 | CAD |
OtherExpenseByFunction | 5,675,000,000 | 2023-12-31 | 14 | CAD |
ProfitLossAttributableToOwnersOfParent | 5,572,000,000 | 2025-12-31 | 18 | CAD |
AdditionsLiabilitiesUnderInsuranceContractsAndReinsuranceContractsIssued | 5,481,000,000 | 2022-12-31 | 12 | CAD |
CashCollateralReceivedSubjectToEnforceableMasterNettingArrangementOrSimilarAgreementNotSetOffAgainstFinancialAssets | 5,451,000,000 | 2025-12-31 | 18 | CAD |
ComprehensiveIncome | 5,447,000,000 | 2025-12-31 | 18 | CAD |
IntangibleAssetsOtherThanGoodwill | 5,447,000,000 | 2025-12-31 | 27 | CAD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | 5,251,000,000 | 2025-12-31 | 6 | CAD |
ComprehensiveIncomeAttributableToOwnersOfParent | 5,044,000,000 | 2025-12-31 | 18 | CAD |
ReclassificationOfFinancialAssetsOutOfMeasuredAtAmortisedCostIntoMeasuredAtFairValueThroughOtherComprehensiveIncome | 5,041,000,000 | 2022-01-01 | 2 | CAD |
RetainedEarnings | 5,024,000,000 | 2025-12-31 | 19 | CAD |
SellingGeneralAndAdministrativeExpense | 4,901,000,000 | 2025-12-31 | 18 | CAD |
InsuranceServiceResult | 4,526,000,000 | 2025-12-31 | 6 | CAD |
ProceedsFromNoncurrentBorrowings | 3,899,000,000 | 2016-12-31 | 1 | CAD |
DeferredTaxLiabilityAsset | -3,723,000,000 | 2025-12-31 | 27 | CAD |
DividendsPaidToEquityHoldersOfParentClassifiedAsFinancingActivities | 3,305,000,000 | 2025-12-31 | 18 | CAD |
ReinsuranceContractsHeldThatAreLiabilities | 3,273,000,000 | 2025-12-31 | 17 | CAD |
AccruedIncomeOtherThanContractAssets | 3,198,000,000 | 2025-12-31 | 11 | CAD |
LoansAndAdvancesToCustomers | 2,735,000,000 | 2025-12-31 | 19 | CAD |
CashFlowsFromUsedInIncreaseDecreaseInCurrentBorrowings | 2,661,000,000 | 2025-12-31 | 18 | CAD |
IncreaseDecreaseInCreditDerivativeFairValue | 2,654,000,000 | 2025-12-31 | 4 | CAD |
InsuranceFinanceIncomeExpensesFromInsuranceContractsIssuedExcludedFromProfitOrLossThatWillBeReclassifiedToProfitOrLossNetOfTax | -2,531,000,000 | 2025-12-31 | 6 | CAD |
AccruedIncome | 2,523,000,000 | 2020-12-31 | 8 | CAD |
PaymentsToAcquireOrRedeemEntitysShares | 2,431,000,000 | 2025-12-31 | 13 | CAD |
AmountByWhichLoansOrReceivablesRelatedCreditDerivativesOrSimilarInstrumentsMitigateMaximumExposureToCreditRisk | 2,194,000,000 | 2022-12-31 | 12 | CAD |
CashFlowsFromUsedInFinancingActivities | -2,049,000,000 | 2025-12-31 | 18 | CAD |
GainsLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeNetOfTax | 1,994,000,000 | 2025-12-31 | 4 | CAD |
TaxExpenseIncomeAtApplicableTaxRate | 1,972,000,000 | 2025-12-31 | 18 | CAD |
AcquisitionsThroughBusinessCombinationsIntangibleAssetsAndGoodwill | 1,936,000,000 | 2025-12-31 | 18 | CAD |
IncomeTaxRelatingToAvailableforsaleFinancialAssetsOfOtherComprehensiveIncome | 1,863,000,000 | 2023-12-31 | 14 | CAD |
GainsLossesOnExchangeDifferencesOnTranslationNetOfTax | -1,765,000,000 | 2025-12-31 | 18 | CAD |
AdjustedWeightedAverageShares | 1,708,000,000 | 2025-12-31 | 18 | shares |
WeightedAverageShares | 1,703,000,000 | 2025-12-31 | 18 | shares |
FinanceIncomeExpensesFromReinsuranceContractsHeldRecognisedInProfitOrLoss | 1,694,000,000 | 2025-12-31 | 6 | CAD |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | 1,691,000,000 | 2025-12-31 | 18 | CAD |
FeeAndCommissionExpense | 1,539,000,000 | 2025-12-31 | 18 | CAD |
DeferredTaxLiabilities | 1,536,000,000 | 2025-12-31 | 20 | CAD |
NoncontrollingInterests | 1,531,000,000 | 2025-12-31 | 19 | CAD |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 1,385,000,000 | 2025-12-31 | 6 | CAD |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 1,277,000,000 | 2025-12-31 | 17 | CAD |
IncomeExpensesFromReinsuranceContractsHeldOtherThanFinanceIncomeExpenses | -1,271,000,000 | 2025-12-31 | 6 | CAD |
RepaymentsOfNoncurrentBorrowings | 1,250,000,000 | 2021-12-31 | 11 | CAD |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | 1,040,000,000 | 2025-12-31 | 18 | CAD |
IncomeTaxExpenseContinuingOperations | 1,034,000,000 | 2025-12-31 | 18 | CAD |
RepaymentsOfBondsNotesAndDebentures | 1,000,000,000 | 2025-12-31 | 18 | CAD |
CurrentTaxAssetsCurrent | 999,000,000 | 2025-12-31 | 18 | CAD |
ProceedsFromIssuingOtherEquityInstruments | 990,000,000 | 2022-12-31 | 1 | CAD |
ReverseRepurchaseAgreementsAndCashCollateralOnSecuritiesBorrowed | 957,000,000 | 2025-12-31 | 18 | CAD |
TaxEffectOfForeignTaxRates | -948,000,000 | 2025-12-31 | 18 | CAD |
AllowanceAccountForCreditLossesOfFinancialAssets | 929,000,000 | 2023-12-31 | 20 | CAD |
OtherDifferencesToCashAndCashEquivalentsInStatementOfCashFlows | 886,000,000 | 2025-12-31 | 27 | CAD |
AdjustmentsForAmortisationExpense | 877,000,000 | 2025-12-31 | 18 | CAD |
ReclassificationAdjustmentsOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeNetOfTax | -850,000,000 | 2025-12-31 | 4 | CAD |
RentalIncomeFromInvestmentProperty | 845,000,000 | 2025-12-31 | 18 | CAD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -816,000,000 | 2025-12-31 | 18 | CAD |
CurrentTaxExpenseIncome | 773,000,000 | 2025-12-31 | 18 | CAD |
IncomeTaxesPaidRefund | 756,000,000 | 2025-12-31 | 18 | CAD |
AdditionalRecognitionGoodwill | 739,000,000 | 2025-12-31 | 15 | CAD |
AssetsForInsuranceAcquisitionCashFlows | 698,000,000 | 2025-12-31 | 6 | CAD |
InterestPayable | 677,000,000 | 2025-12-31 | 18 | CAD |
IncreaseDecreaseThroughOtherChangesReinsuranceAssets | -673,000,000 | 2022-12-31 | 8 | CAD |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | -634,000,000 | 2025-12-31 | 18 | CAD |
CurrentTaxLiabilitiesCurrent | 619,000,000 | 2025-12-31 | 18 | CAD |
OtherComprehensiveIncome | -613,000,000 | 2025-12-31 | 18 | CAD |
FinanceIncomeExpensesFromReinsuranceContractsHeldExcludedFromProfitOrLossNetOfTax | 599,000,000 | 2025-12-31 | 6 | CAD |
MinimumLeasePaymentsPayableUnderNoncancellableOperatingLease | 575,000,000 | 2018-12-31 | 4 | CAD |
NetFinancialAssetsSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 561,000,000 | 2025-12-31 | 18 | CAD |
ProceedsFromIssueOfBondsNotesAndDebentures | 497,000,000 | 2025-12-31 | 15 | CAD |
DirectOperatingExpenseFromInvestmentPropertyGeneratingRentalIncome | 474,000,000 | 2025-12-31 | 18 | CAD |
IncreaseDecreaseThroughModificationOfContractualCashFlowsFinancialAssets | -473,000,000 | 2025-12-31 | 18 | CAD |
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised | 472,000,000 | 2025-12-31 | 18 | CAD |
GainsLossesOnChangeInFairValueOfDerivatives | -460,000,000 | 2018-12-31 | 4 | CAD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 400,000,000 | 2018-12-31 | 1 | CAD |
RentalIncomeFromInvestmentPropertyNetOfDirectOperatingExpense | 371,000,000 | 2025-12-31 | 18 | CAD |
AmortisationExpense | 364,000,000 | 2025-12-31 | 18 | CAD |
InterestReceivable | 334,000,000 | 2025-12-31 | 18 | CAD |
GainsLossesOnHedgesOfNetInvestmentsInForeignOperationsNetOfTax | 323,000,000 | 2025-12-31 | 18 | CAD |
AdjustmentToProfitLossForPreferenceShareDividends | 321,000,000 | 2025-12-31 | 6 | CAD |
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsAndGoodwill | -300,000,000 | 2025-12-31 | 18 | CAD |
TaxEffectOfRevenuesExemptFromTaxation2011 | 291,000,000 | 2025-12-31 | 18 | CAD |
ReclassificationAdjustmentsOnAvailableforsaleFinancialAssetsNetOfTax | -288,000,000 | 2022-12-31 | 12 | CAD |
ProfitLossAttributableToNoncontrollingInterests | 278,000,000 | 2025-12-31 | 18 | CAD |
ProceedsFromIssueOfPreferenceShares | 245,000,000 | 2018-12-31 | 3 | CAD |
InterestExpenseOnBorrowings | 241,000,000 | 2025-12-31 | 18 | CAD |
AdditionalPaidinCapital | 199,000,000 | 2025-12-31 | 19 | CAD |
KeyManagementPersonnelCompensation | 199,000,000 | 2025-12-31 | 18 | CAD |
AdjustmentsForIncreaseDecreaseInInsuranceReinsuranceAndInvestmentContractLiabilities | 196,000,000 | 2019-12-31 | 2 | CAD |
InsuranceContractsThatAreAssets | 194,000,000 | 2025-12-31 | 7 | CAD |
RepurchaseAgreementsAndCashCollateralOnSecuritiesLent | 193,000,000 | 2025-12-31 | 18 | CAD |
TaxBenefitArisingFromPreviouslyUnrecognisedTaxLossTaxCreditOrTemporaryDifferenceOfPriorPeriodUsedToReduceDeferredTaxExpense | 173,000,000 | 2025-12-31 | 17 | CAD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | 172,000,000 | 2025-12-31 | 18 | CAD |
UnusedTaxCreditsForWhichNoDeferredTaxAssetRecognised | 166,000,000 | 2025-12-31 | 18 | CAD |
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsOtherThanGoodwill | -163,000,000 | 2025-12-31 | 18 | CAD |
GainsLossesOnCashFlowHedgesNetOfTax | 161,000,000 | 2022-12-31 | 12 | CAD |
IncreaseDecreaseInReinsuranceAssets | 159,000,000 | 2022-12-31 | 13 | CAD |
IncreaseDecreaseThroughNetExchangeDifferencesGoodwill | -137,000,000 | 2025-12-31 | 18 | CAD |
ComprehensiveIncomeAttributableToNoncontrollingInterests | -134,000,000 | 2025-12-31 | 18 | CAD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 108,000,000 | 2025-12-31 | 13 | CAD |
OtherComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | -104,000,000 | 2025-12-31 | 6 | CAD |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 101,000,000 | 2025-12-31 | 18 | CAD |
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset | 98,000,000 | 2025-12-31 | 18 | CAD |
ReserveOfRemeasurementsOfDefinedBenefitPlans | -97,000,000 | 2022-12-31 | 12 | CAD |
NetFinancialLiabilitiesSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 96,000,000 | 2025-12-31 | 18 | CAD |
AdjustmentsForGainLossOnDisposalOfInvestmentsInSubsidiariesJointVenturesAndAssociates | 95,000,000 | 2022-12-31 | 2 | CAD |
LossesOnLitigationSettlements | 91,000,000 | 2018-05-31 | 2 | USD |
KeyManagementPersonnelCompensationSharebasedPayment | 86,000,000 | 2025-12-31 | 18 | CAD |
IncreaseDecreaseInInsuranceLiabilitiesNetOfReinsurance | -80,000,000 | 2022-12-31 | 12 | CAD |
ProceedsFromIssueOfOrdinaryShares | 73,000,000 | 2025-12-31 | 18 | CAD |
DecreaseThroughClassifiedAsHeldForSaleGoodwill | 65,000,000 | 2019-12-31 | 2 | CAD |
AdjustmentsForCurrentTaxOfPriorPeriod | 45,000,000 | 2025-12-31 | 18 | CAD |
DeferredTaxExpenseIncomeRelatingToOriginationAndReversalOfTemporaryDifferences | -43,000,000 | 2025-12-31 | 18 | CAD |
IncomeTaxRelatingToHedgesOfNetInvestmentsInForeignOperationsOfOtherComprehensiveIncome | 38,000,000 | 2025-12-31 | 18 | CAD |
IncreaseDecreaseThroughNetExchangeDifferencesAllowanceAccountForCreditLossesOfFinancialAssets | -35,000,000 | 2023-12-31 | 1 | CAD |
AdjustmentsForDeferredTaxOfPriorPeriods | 29,000,000 | 2025-12-31 | 8 | CAD |
RevaluationSurplus | 22,000,000 | 2022-12-31 | 10 | CAD |
OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax | 21,000,000 | 2025-12-31 | 18 | CAD |
IncomeTaxRelatingToCashFlowHedgesOfOtherComprehensiveIncome | -20,000,000 | 2023-12-31 | 14 | CAD |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | 17,000,000 | 2022-12-31 | 12 | CAD |
ProceedsFromContributionsOfNoncontrollingInterests | 14,000,000 | 2023-12-31 | 14 | CAD |
TaxEffectOfTaxLosses | 14,000,000 | 2017-12-31 | 2 | CAD |
IncreaseDecreaseThroughEffectOfChangesInRiskOfNonperformanceByIssuerOfReinsuranceContractsHeldInsuranceContractsLiabilityAsset | 12,000,000 | 2025-12-31 | 4 | CAD |
IncomeTaxRelatingToRemeasurementsOfDefinedBenefitPlansOfOtherComprehensiveIncome | 9,000,000 | 2022-12-31 | 12 | CAD |
DeferredTaxExpenseIncomeRelatingToTaxRateChangesOrImpositionOfNewTaxes | 8,000,000 | 2025-12-31 | 12 | CAD |
KeyManagementPersonnelCompensationPostemploymentBenefits | 8,000,000 | 2025-12-31 | 18 | CAD |
NumberOfOutstandingShareOptions | 8,000,000 | 2025-12-31 | 27 | pure |
NumberOfShareOptionsExercisableInSharebasedPaymentArrangement | 8,000,000 | 2025-12-31 | 18 | pure |
ReserveOfCashFlowHedges | 8,000,000 | 2022-12-31 | 12 | CAD |
TaxEffectFromChangeInTaxRate | 8,000,000 | 2025-12-31 | 12 | CAD |
AdjustmentsForDeferredTaxExpense | -6,000,000 | 2025-12-31 | 18 | CAD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | -6,000,000 | 2025-12-31 | 18 | CAD |
DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares | 5,000,000 | 2025-12-31 | 18 | shares |
ShareOfOtherComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethodThatWillBeReclassifiedToProfitOrLossNetOfTax | -5,000,000 | 2022-12-31 | 11 | CAD |
CurrentTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 4,000,000 | 2025-12-31 | 16 | CAD |
DeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | -4,000,000 | 2025-12-31 | 18 | CAD |
DecreaseThroughWriteoffFinancialAssets | 3,000,000 | 2022-12-31 | 12 | CAD |
KeyManagementPersonnelCompensationOtherLongtermBenefits | 3,000,000 | 2025-12-31 | 18 | CAD |
NumberOfShareOptionsExercisedInSharebasedPaymentArrangement | 3,000,000 | 2025-12-31 | 18 | pure |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | -3,000,000 | 2025-12-31 | 18 | CAD |
ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax | -3,000,000 | 2022-12-31 | 12 | CAD |
ExpenseFromSharebasedPaymentTransactionsWithEmployees | 2,000,000 | 2023-12-31 | 14 | CAD |
IncomeTaxRelatingToExchangeDifferencesOnTranslationOfOtherComprehensiveIncome | -2,000,000 | 2025-12-31 | 14 | CAD |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 2,000,000 | 2023-12-31 | 1 | CAD |
IncomeTaxRelatingToChangesInRevaluationSurplusOfOtherComprehensiveIncome | 1,000,000 | 2022-12-31 | 8 | CAD |
IncomeTaxRelatingToShareOfOtherComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | -1,000,000 | 2022-12-31 | 3 | CAD |
KeyManagementPersonnelCompensationTerminationBenefits | 1,000,000 | 2025-12-31 | 14 | CAD |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnRevaluation | -1,000,000 | 2022-12-31 | 11 | CAD |
LeaseLiabilities | 410,000 | 2019-01-01 | 1 | USD |
RightofuseAssets | 381,000 | 2019-01-01 | 1 | USD |
WeightedAverageExercisePriceOfShareOptionsExpiredInSharebasedPaymentArrangement | 37 | 2018-12-31 | 4 | CAD |
WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement | 25 | 2018-12-31 | 4 | CAD |
WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement2019 | 24 | 2025-12-31 | 14 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement2019 | 24 | 2025-12-31 | 21 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsExercisedInSharebasedPaymentArrangement2019 | 23 | 2025-12-31 | 14 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsExpiredInSharebasedPaymentArrangement2019 | 23 | 2023-12-31 | 10 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsForfeitedInSharebasedPaymentArrangement | 21 | 2018-12-31 | 4 | CAD |
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement | 20 | 2018-12-31 | 6 | CAD |
WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement | 18 | 2018-12-31 | 4 | CAD |
WeightedAverageExercisePriceOfShareOptionsExercisedInSharebasedPaymentArrangement | 18 | 2018-12-31 | 4 | CAD |
WeightedAverageRemainingContractualLifeOfOutstandingShareOptions | 5 | 2018-12-31 | 2 | pure |
BasicEarningsLossPerShare | 3 | 2025-12-31 | 18 | CAD/shares |
DilutedEarningsLossPerShare | 3 | 2025-12-31 | 18 | CAD/shares |
DividendsPaidOrdinarySharesPerShare | 2 | 2025-12-31 | 18 | CAD/shares |
PercentageOfVotingEquityInterestsAcquired | 1 | 2022-11-30 | 1 | pure |
AverageEffectiveTaxRate | 0 | 2025-12-31 | 18 | pure |
ApplicableTaxRate | 0 | 2018-12-31 | 4 | pure |
CurrentAndDeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 0 | 2025-12-31 | 16 | CAD |
DividendsReceivedClassifiedAsOperatingActivities | 0 | 2023-12-31 | 4 | CAD |
DividendsReceivedFromJointVenturesClassifiedAsInvestingActivities | 0 | 2019-12-31 | 1 | CAD |
ImpairmentLossRecognisedInProfitOrLossGoodwill | 0 | 2025-12-31 | 16 | CAD |
LiabilityAssetOfDefinedBenefitPlans | 0 | 2020-12-31 | 4 | CAD |
NumberOfShareOptionsExpiredInSharebasedPaymentArrangement | 0 | 2023-12-31 | 11 | pure |
NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement | 0 | 2024-12-31 | 15 | pure |
NumberOfShareOptionsGrantedInSharebasedPaymentArrangement | 0 | 2025-12-31 | 17 | pure |
RecognisedAssetsDefinedBenefitPlan | 0 | 2024-12-31 | 8 | CAD |
ReversalAllowanceAccountForCreditLossesOfFinancialAssets | 0 | 2023-12-31 | 13 | CAD |
TransfersOutOfLevel1IntoLevel2OfFairValueHierarchyAssets | 0 | 2022-12-31 | 11 | CAD |
TransfersOutOfLevel2IntoLevel1OfFairValueHierarchyAssets | 0 | 2017-12-31 | 2 | CAD |
WeightedAverageExercisePriceOfShareOptionsForfeitedInSharebasedPaymentArrangement2019 | 0 | 2024-12-31 | 12 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement2019 | 0 | 2022-12-31 | 7 | CAD/shares |
CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 0 | 2024-12-31 | 3 | CAD |
DividendsPaidClassifiedAsFinancingActivities | 0 | 2023-12-31 | 1 | CAD |
InvestmentsInSubsidiaries | 0 | 2024-12-31 | 3 | CAD |
What to be careful about
What this model itself distrusts about MFC's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- no operating income found in XBRL
- no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
- no market cap; set `market_cap` in overrides.yaml
- reports in CAD and quotes in USD, so the share price is converted at 1 USD = 1.4296 CAD as at 2026-10-14. Only the price is converted: every figure from the filing is as reported, and only the multiples built on market capitalisation carry the rate — but no share count is available, so there is still no market capitalisation
- analyst estimate not used: no trailing EPS to measure the growth from
- quality DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, roic, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev ebit, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- durability DROPPED from the total: only 2 of 4 inputs could be computed (contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- resilience DROPPED from the total: only 1 of 3 inputs could be computed (interest cover, liquidity not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- growth DROPPED from the total: only 2 of 4 inputs could be computed (margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- 5 of 5 dimensions could not be measured (quality, valuation, durability, resilience, growth -- 100% of the model), so this row is not comparable with the others; its total rests on what was left