Sun Life Financial Inc (SLF)
Every figure this model derived for SLF, 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 |
|---|---|---|---|
| capex | 145,000,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 9,599,000,000 | CashAndCashEquivalents |
2025-12-31 |
| equity | 24,532,000,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 526,000,000 | InterestExpense |
2025-12-31 |
| ocf | 2,799,000,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 41,900,000,000 | Revenue |
2025-12-31 |
| sbc | 498,000,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up SLF on one particular measure came for.
| Ratio | Value |
|---|---|
| dilution pct | -2.75 |
| fcf margin | 6.33 |
| growth cv | 2.5 |
| owner earnings margin | 5.15 |
| revenue growth | 8.0 |
| revenue growth per share | 11.06 |
| sbc pct revenue | 1.19 |
Everything else this filing tags
308 more elements from SLF'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 | 398,455,000,000 | 2025-12-31 | 19 | CAD |
EquityAndLiabilities | 398,455,000,000 | 2025-12-31 | 19 | CAD |
Liabilities | 372,963,000,000 | 2025-12-31 | 19 | CAD |
FinancialAssets | 188,050,000,000 | 2025-12-31 | 19 | CAD |
FinancialAssetsAtFairValue | 188,028,000,000 | 2025-12-31 | 18 | CAD |
InsuranceContractsThatAreLiabilities | 176,018,000,000 | 2025-12-31 | 7 | CAD |
FinancialAssetsAffectedByAmendmentsToIFRS9MadeByIFRS17CarryingAmountAfterApplyingAmendments | 157,054,000,000 | 2022-12-31 | 2 | CAD |
FinancialAssetsAffectedByAmendmentsToIFRS9MadeByIFRS17CarryingAmountImmediatelyBeforeApplyingAmendments | 157,035,000,000 | 2022-12-31 | 2 | CAD |
InsuranceContractsIssuedThatAreLiabilities | 155,910,000,000 | 2025-12-31 | 7 | CAD |
LiabilitiesArisingFromInsuranceContracts | 140,418,000,000 | 2022-12-31 | 12 | CAD |
DebtInstrumentsHeld | 85,618,000,000 | 2025-12-31 | 19 | CAD |
FairValueOfUnderlyingItemsForContractsWithDirectParticipationFeatures | 66,512,000,000 | 2025-12-31 | 6 | CAD |
NonderivativeFinancialLiabilitiesUndiscountedCashFlows | 42,977,000,000 | 2025-12-31 | 12 | CAD |
ExpenseByNature | 37,102,000,000 | 2025-12-31 | 18 | CAD |
NetEarnedPremium | 26,863,000,000 | 2022-12-31 | 12 | CAD |
OtherLiabilities | 25,905,000,000 | 2025-12-31 | 19 | CAD |
Equity | 25,492,000,000 | 2025-12-31 | 19 | CAD |
InsuranceRevenue | 23,982,000,000 | 2025-12-31 | 6 | CAD |
FinancialLiabilitiesAtFairValue | 22,219,000,000 | 2025-12-31 | 6 | CAD |
FinancialLiabilities | 22,218,000,000 | 2025-12-31 | 6 | CAD |
ExpenseForPolicyholderClaimsAndBenefitsWithoutReductionForReinsuranceHeld | 22,044,000,000 | 2022-12-31 | 12 | CAD |
IncreaseDecreaseThroughIncurredClaimsAndOtherIncurredInsuranceServiceExpensesInsuranceContractsLiabilityAsset | -21,064,000,000 | 2025-12-31 | 6 | CAD |
InsuranceServiceExpensesFromInsuranceContractsIssued | 20,414,000,000 | 2025-12-31 | 6 | CAD |
ChangesInFairValueOfFinancialAssetsAttributableToChangesInCreditRiskOfFinancialAssets | -19,061,000,000 | 2022-12-31 | 13 | CAD |
GainsLossesRecognisedInProfitOrLossAttributableToChangeInUnrealisedGainsOrLossesForAssetsHeldAtEndOfPeriodFairValueMeasurement | -17,759,000,000 | 2022-12-31 | 13 | CAD |
CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition | 14,755,000,000 | 2025-12-31 | 18 | CAD |
FinancialAssetsAvailableforsale | 13,594,000,000 | 2017-12-31 | 2 | CAD |
OperatingExpense | 12,822,000,000 | 2025-12-31 | 18 | CAD |
EquityInstrumentsHeld | 12,250,000,000 | 2025-12-31 | 19 | CAD |
InvestmentContractsLiabilities | 11,796,000,000 | 2025-12-31 | 19 | CAD |
AdjustmentsForIncreaseDecreaseInInsuranceReinsuranceAndInvestmentContractLiabilities | -11,214,000,000 | 2022-12-31 | 12 | CAD |
OtherExpenseByNature | 9,553,000,000 | 2025-12-31 | 6 | CAD |
Goodwill | 9,530,000,000 | 2025-12-31 | 19 | CAD |
InvestmentProperty | 9,432,000,000 | 2025-12-31 | 19 | CAD |
NotionalAmount | 9,159,000,000 | 2023-12-31 | 3 | CAD |
FeeAndCommissionIncome | 9,059,000,000 | 2025-12-31 | 18 | CAD |
ProfitsLossesOnDisposalOfInvestmentsAndChangesInValueOfInvestments | 8,859,000,000 | 2025-12-31 | 8 | CAD |
FinanceIncome | 8,859,000,000 | 2025-12-31 | 6 | CAD |
SubordinatedLiabilities | 8,171,000,000 | 2025-12-31 | 19 | CAD |
Borrowings | 8,171,000,000 | 2025-12-31 | 6 | CAD |
OtherAssets | 7,753,000,000 | 2025-12-31 | 19 | CAD |
OtherInflowsOutflowsOfCashClassifiedAsOperatingActivities | 7,496,000,000 | 2025-12-31 | 18 | CAD |
CashEquivalents | 7,187,000,000 | 2025-12-31 | 18 | CAD |
RevenueFromInterest | 7,052,000,000 | 2025-12-31 | 18 | CAD |
EmployeeBenefitsExpense | 6,927,000,000 | 2025-12-31 | 18 | CAD |
InsuranceFinanceIncomeExpensesFromInsuranceContractsIssuedRecognisedInProfitOrLoss | -6,787,000,000 | 2025-12-31 | 6 | CAD |
InsuranceFinanceIncomeExpenses | -6,718,000,000 | 2025-12-31 | 6 | CAD |
ShorttermEmployeeBenefitsExpense | 6,384,000,000 | 2025-12-31 | 18 | CAD |
ContractualCapitalCommitments | 6,219,000,000 | 2025-12-31 | 12 | CAD |
ReinsuranceContractsHeldThatAreAssets | 6,138,000,000 | 2025-12-31 | 7 | CAD |
CurrentInvestments | 5,156,000,000 | 2025-12-31 | 18 | CAD |
IntangibleAssetsOtherThanGoodwill | 5,155,000,000 | 2025-12-31 | 19 | CAD |
Accruals | 5,149,000,000 | 2025-12-31 | 18 | CAD |
TemporaryDifferencesAssociatedWithInvestmentsInSubsidiariesBranchesAndAssociatesAndInterestsInJointVentures | 4,960,000,000 | 2025-12-31 | 18 | CAD |
NoncurrentDerivativeFinancialLiabilities | 4,896,000,000 | 2023-12-31 | 1 | CAD |
ReinsuranceAssets | 4,801,000,000 | 2022-12-31 | 12 | CAD |
ProfitLossBeforeTax | 4,798,000,000 | 2025-12-31 | 18 | CAD |
InvestmentIncome | 4,633,000,000 | 2021-12-31 | 10 | CAD |
GrossFinancialLiabilitiesSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 4,258,000,000 | 2020-12-31 | 8 | CAD |
PortfolioAndOtherManagementFeeIncome | 3,901,000,000 | 2017-12-31 | 2 | CAD |
TradeReceivables | 3,862,000,000 | 2025-12-31 | 18 | CAD |
DeferredTaxAssets | 3,803,000,000 | 2025-12-31 | 19 | CAD |
InterestIncomeOnFinancialAssetsDesignatedAtFairValueThroughProfitOrLoss | 3,787,000,000 | 2025-12-31 | 18 | CAD |
ProfitLoss | 3,782,000,000 | 2025-12-31 | 18 | CAD |
FeeAndCommissionExpense | 3,667,000,000 | 2025-12-31 | 18 | CAD |
MiscellaneousOtherOperatingExpense | 3,612,000,000 | 2025-12-31 | 18 | CAD |
ProfitLossAttributableToOwnersOfParent | 3,551,000,000 | 2025-12-31 | 18 | CAD |
DeferredTaxLiabilityAsset | -3,502,000,000 | 2025-12-31 | 25 | CAD |
NetDeferredTaxAssets | 3,502,000,000 | 2025-12-31 | 18 | CAD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntityIncludingDilutiveEffects | 3,482,000,000 | 2025-12-31 | 18 | CAD |
InsuranceServiceResult | 3,474,000,000 | 2025-12-31 | 6 | CAD |
AdditionsLiabilitiesUnderInsuranceContractsAndReinsuranceContractsIssued | 3,473,000,000 | 2022-12-31 | 12 | CAD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | 3,472,000,000 | 2025-12-31 | 18 | CAD |
ConsiderationPaidReceived | 3,267,000,000 | 2022-12-31 | 11 | CAD |
CashCollateralPledgedSubjectToEnforceableMasterNettingArrangementOrSimilarAgreementNotSetOffAgainstFinancialLiabilities | 3,241,000,000 | 2020-12-31 | 8 | CAD |
IncreaseDecreaseThroughInsuranceServiceExpensesInsuranceContractsLiabilityAsset | 3,176,000,000 | 2023-12-31 | 2 | CAD |
ComprehensiveIncome | 2,959,000,000 | 2025-12-31 | 18 | CAD |
InterestIncomeOnLoansAndAdvancesToCustomers | 2,928,000,000 | 2025-12-31 | 18 | CAD |
RepurchaseAgreementsAndCashCollateralOnSecuritiesLent | 2,861,000,000 | 2025-12-31 | 18 | CAD |
IncreaseDecreaseThroughNetExchangeDifferencesLiabilitiesUnderInsuranceContractsAndReinsuranceContractsIssued | 2,838,000,000 | 2022-12-31 | 12 | CAD |
ComprehensiveIncomeAttributableToOwnersOfParent | 2,722,000,000 | 2025-12-31 | 18 | CAD |
CashFlowsFromUsedInFinancingActivities | -2,636,000,000 | 2025-12-31 | 18 | CAD |
DefinedBenefitObligationAtPresentValue | 2,632,000,000 | 2025-12-31 | 18 | CAD |
Cash | 2,498,000,000 | 2025-12-31 | 18 | CAD |
IncreaseDecreaseThroughChangesThatRelateToPastServiceInsuranceContractsLiabilityAsset | 2,487,000,000 | 2025-12-31 | 6 | CAD |
PlanAssetsAtFairValue | 2,371,000,000 | 2025-12-31 | 18 | CAD |
IncomeFromContractsWithReinsurers | 2,140,000,000 | 2022-12-31 | 12 | CAD |
TradeAndOtherPayablesToTradeSuppliers | 2,140,000,000 | 2025-12-31 | 18 | CAD |
DerivativeFinancialLiabilities | 2,065,000,000 | 2025-12-31 | 19 | CAD |
DividendsPaidClassifiedAsFinancingActivities | 2,064,000,000 | 2025-12-31 | 18 | CAD |
ReinsuranceContractsHeldThatAreLiabilities | 2,049,000,000 | 2025-12-31 | 7 | CAD |
IncreaseDecreaseThroughInsuranceAcquisitionCashFlowsInsuranceContractsLiabilityAsset | -2,034,000,000 | 2023-12-31 | 2 | CAD |
OtherFinancialLiabilities | 1,996,000,000 | 2022-12-31 | 6 | CAD |
ProceedsFromIssueOfSubordinatedLiabilities | 1,991,000,000 | 2025-12-31 | 18 | CAD |
PaymentsToAcquireOrRedeemEntitysShares | 1,707,000,000 | 2025-12-31 | 16 | CAD |
CancellationOfTreasuryShares | 1,707,000,000 | 2025-12-31 | 5 | CAD |
OtherNonfinancialAssets | 1,693,000,000 | 2025-12-31 | 19 | CAD |
InvestmentAccountedForUsingEquityMethod | 1,651,000,000 | 2025-12-31 | 18 | CAD |
OtherFeeAndCommissionIncome | 1,589,000,000 | 2025-12-31 | 18 | CAD |
DerivativeFinancialAssets | 1,534,000,000 | 2025-12-31 | 19 | CAD |
IncreaseDecreaseInInsuranceContractsLiabilityAsset | 1,470,000,000 | 2025-12-31 | 6 | CAD |
SecuredBankLoansReceived | 1,431,000,000 | 2025-12-31 | 18 | CAD |
IncreaseDecreaseInAssetsForInsuranceAcquisitionCashFlows | 1,358,000,000 | 2025-12-31 | 6 | CAD |
TaxExpenseIncomeAtApplicableTaxRate | 1,331,000,000 | 2025-12-31 | 18 | CAD |
ServicesExpense | 1,311,000,000 | 2025-12-31 | 18 | CAD |
GainsLossesOnRemeasuringAvailableforsaleFinancialAssetsNetOfTax | -1,270,000,000 | 2022-12-31 | 12 | CAD |
PrepaymentsAndAccruedIncomeOtherThanContractAssets | 1,175,000,000 | 2025-12-31 | 10 | CAD |
CurrentTaxExpenseIncome | 1,164,000,000 | 2025-12-31 | 18 | CAD |
AccruedIncome | 1,127,000,000 | 2020-12-31 | 8 | CAD |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | 1,058,000,000 | 2025-12-31 | 18 | CAD |
MinimumLeasePaymentsPayableUnderNoncancellableOperatingLease | 1,056,000,000 | 2018-12-31 | 4 | CAD |
IncomeTaxExpenseContinuingOperations | 1,016,000,000 | 2025-12-31 | 18 | CAD |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 978,000,000 | 2025-12-31 | 18 | CAD |
IncreaseDecreaseInReinsuranceAssets | -951,000,000 | 2022-12-31 | 12 | CAD |
Prepayments | 931,000,000 | 2025-12-31 | 18 | CAD |
LeaseLiabilities | 924,000,000 | 2025-12-31 | 14 | CAD |
GainsLossesOnExchangeDifferencesOnTranslationNetOfTax | -899,000,000 | 2025-12-31 | 18 | CAD |
FinancialInstrumentsSubjectToEnforceableMasterNettingArrangementOrSimilarAgreementNotSetOffAgainstFinancialLiabilities | 887,000,000 | 2020-12-31 | 8 | CAD |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | -850,000,000 | 2025-12-31 | 18 | CAD |
OtherComprehensiveIncome | -823,000,000 | 2025-12-31 | 18 | CAD |
RightofuseAssets | 793,000,000 | 2025-12-31 | 14 | CAD |
AccumulatedOtherComprehensiveIncome | 772,000,000 | 2023-12-31 | 22 | CAD |
AdjustmentsForFairValueGainsLosses | -765,000,000 | 2025-12-31 | 18 | CAD |
RentalIncomeFromInvestmentProperty | 685,000,000 | 2025-12-31 | 18 | CAD |
PropertyPlantAndEquipment | 651,000,000 | 2025-12-31 | 18 | CAD |
CashAndCashEquivalentsInSubsidiaryOrBusinessesAcquiredOrDisposed2013 | 641,000,000 | 2022-12-31 | 11 | CAD |
RevenueFromDividends | 633,000,000 | 2025-12-31 | 5 | CAD |
IncreaseDecreaseThroughInvestmentComponentsExcludedFromInsuranceRevenueAndInsuranceServiceExpensesInsuranceContractsLiabilityAsset | 615,000,000 | 2023-12-31 | 2 | CAD |
NoncurrentDerivativeFinancialAssets | 589,000,000 | 2023-12-31 | 1 | CAD |
AdjustedWeightedAverageShares | 566,000,000 | 2025-12-31 | 18 | shares |
WeightedAverageShares | 563,000,000 | 2025-12-31 | 18 | shares |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | 535,000,000 | 2022-12-31 | 13 | CAD |
IncreaseDecreaseInIntangibleAssetsAndGoodwill | 508,000,000 | 2025-12-31 | 6 | CAD |
TaxExpenseOtherThanIncomeTaxExpense | 487,000,000 | 2022-12-31 | 12 | CAD |
IncreaseThroughBusinessCombinationsContractAssets | 480,000,000 | 2021-02-01 | 1 | CAD |
InterestExpenseOnOtherFinancialLiabilities | 456,000,000 | 2025-12-31 | 5 | CAD |
InterestIncomeOnCashAndCashEquivalents | 412,000,000 | 2025-12-31 | 18 | CAD |
InterestIncomeOnOtherFinancialAssets | 407,000,000 | 2025-12-31 | 5 | CAD |
OtherBorrowings | 386,000,000 | 2025-12-31 | 18 | CAD |
LiabilitiesFromSharebasedPaymentTransactions2011 | 376,000,000 | 2025-12-31 | 18 | CAD |
AdjustmentsForInterestExpense | 363,000,000 | 2025-12-31 | 18 | CAD |
NoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSale | 359,000,000 | 2023-04-03 | 1 | CAD |
IncreaseDecreaseInCashAndCashEquivalents | -355,000,000 | 2025-12-31 | 18 | CAD |
InterestPaidClassifiedAsFinancingActivities | 355,000,000 | 2025-12-31 | 18 | CAD |
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised | 349,000,000 | 2025-12-31 | 18 | CAD |
InterestIncomeOnAvailableforsaleFinancialAssets | 341,000,000 | 2022-12-31 | 13 | CAD |
IncreaseDecreaseThroughAmortisationOfInsuranceAcquisitionCashFlowsInsuranceContractsLiabilityAsset | -337,000,000 | 2025-12-31 | 6 | CAD |
InsuranceContractsThatAreAssets | 335,000,000 | 2025-12-31 | 7 | CAD |
RecognisedLiabilitiesDefinedBenefitPlan | 334,000,000 | 2025-12-31 | 18 | CAD |
CashFlowsFromUsedInInvestingActivities | -320,000,000 | 2025-12-31 | 18 | CAD |
TaxEffectOfRevenuesExemptFromTaxation2011 | 304,000,000 | 2023-12-31 | 12 | CAD |
DeferredTaxLiabilities | 301,000,000 | 2025-12-31 | 19 | CAD |
AmortisationIntangibleAssetsOtherThanGoodwill | 287,000,000 | 2022-12-31 | 12 | CAD |
DirectOperatingExpenseFromInvestmentPropertyGeneratingRentalIncome | 274,000,000 | 2025-12-31 | 18 | CAD |
DepreciationExpense | 266,000,000 | 2025-12-31 | 18 | CAD |
NoncontrollingInterests | 264,000,000 | 2025-12-31 | 17 | CAD |
LiabilityAssetOfDefinedBenefitPlans | 261,000,000 | 2025-12-31 | 18 | CAD |
GainsLossesOnFairValueAdjustmentInvestmentProperty | 241,000,000 | 2025-12-31 | 5 | CAD |
PostemploymentBenefitExpenseDefinedContributionPlans | 234,000,000 | 2025-12-31 | 18 | CAD |
GainsLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeNetOfTax | 230,000,000 | 2025-12-31 | 6 | CAD |
IncreaseDecreaseThroughNetExchangeDifferencesReinsuranceAssets | 213,000,000 | 2022-12-31 | 12 | CAD |
OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities | -211,000,000 | 2025-12-31 | 18 | CAD |
NotesAndDebenturesIssued | 200,000,000 | 2025-12-31 | 19 | CAD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -198,000,000 | 2025-12-31 | 18 | CAD |
RentalExpense | 198,000,000 | 2025-12-31 | 18 | CAD |
ShareOfOtherComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethodThatWillBeReclassifiedToProfitOrLossNetOfTax | -195,000,000 | 2025-12-31 | 18 | CAD |
TaxEffectOfForeignTaxRates | -188,000,000 | 2025-12-31 | 18 | CAD |
InsuranceContractsIssuedThatAreAssets | 184,000,000 | 2023-12-31 | 3 | CAD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 180,000,000 | 2025-12-31 | 14 | CAD |
RevaluationSurplus | 172,000,000 | 2017-12-31 | 2 | CAD |
CurrentAndDeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | -163,000,000 | 2025-12-31 | 18 | CAD |
MaximumExposureToCreditRiskOfLoansOrReceivables | 159,000,000 | 2022-12-31 | 4 | CAD |
AdjustmentsForIncreaseDecreaseInOtherLiabilities | 150,000,000 | 2025-12-31 | 1 | CAD |
IncreaseDecreaseThroughChangesThatRelateToFutureServiceInsuranceContractsLiabilityAsset | -142,000,000 | 2025-12-31 | 6 | CAD |
NetFinancialLiabilitiesSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 130,000,000 | 2020-12-31 | 8 | CAD |
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 120,000,000 | 2025-12-31 | 18 | CAD |
AdjustmentsForCurrentTaxOfPriorPeriod | -106,000,000 | 2025-12-31 | 18 | CAD |
GainsLossesOnDisposalsOfPropertyPlantAndEquipment | 100,000,000 | 2022-12-31 | 5 | CAD |
InterestExpenseOnBorrowings | 96,000,000 | 2025-12-31 | 6 | CAD |
AdjustmentToProfitLossForPreferenceShareDividends | 94,000,000 | 2020-12-31 | 8 | CAD |
IncomeExpensesFromReinsuranceContractsHeldOtherThanFinanceIncomeExpenses | -94,000,000 | 2025-12-31 | 6 | CAD |
DeferredTaxExpenseIncomeRelatingToOriginationAndReversalOfTemporaryDifferences | -90,000,000 | 2025-12-31 | 18 | CAD |
BankOverdraftsClassifiedAsCashEquivalents | 86,000,000 | 2025-12-31 | 18 | CAD |
IncreaseDecreaseInDeferredTaxLiabilityAsset | -86,000,000 | 2022-12-31 | 1 | CAD |
ActuarialGainsLossesArisingFromChangesInFinancialAssumptionsNetDefinedBenefitLiabilityAsset | -78,000,000 | 2025-12-31 | 18 | CAD |
ShareOfTotalComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | -75,000,000 | 2025-12-31 | 18 | CAD |
RecognisedAssetsDefinedBenefitPlan | 73,000,000 | 2025-12-31 | 18 | CAD |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 71,000,000 | 2022-12-31 | 2 | CAD |
FinanceIncomeExpensesFromReinsuranceContractsHeldRecognisedInProfitOrLoss | 69,000,000 | 2025-12-31 | 6 | CAD |
EstimateOfContributionsExpectedToBePaidToPlan | 68,000,000 | 2025-12-31 | 9 | CAD |
GainsLossesRecognisedInProfitOrLossOnBuyingReinsurance | -66,000,000 | 2020-12-31 | 3 | CAD |
ExpenseOfRestructuringActivities | 60,000,000 | 2017-12-31 | 2 | CAD |
IncreaseDecreaseInInsuranceLiabilitiesNetOfReinsurance | -57,000,000 | 2022-12-31 | 12 | CAD |
CurrentServiceCostNetDefinedBenefitLiabilityAsset | 56,000,000 | 2022-12-31 | 12 | CAD |
DividendsReceivedFromInvestmentsAccountedForUsingEquityMethodClassifiedAsInvestingActivities | 55,000,000 | 2025-12-31 | 18 | CAD |
PostemploymentBenefitExpenseDefinedBenefitPlans | 54,000,000 | 2025-12-31 | 18 | CAD |
DeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | -53,000,000 | 2025-12-31 | 18 | CAD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | -53,000,000 | 2025-12-31 | 18 | CAD |
AdjustmentsForDeferredTaxOfPriorPeriods | 51,000,000 | 2025-12-31 | 18 | CAD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLoss | 49,000,000 | 2025-12-31 | 18 | CAD |
OtherEmployeeExpense | 45,000,000 | 2025-12-31 | 18 | CAD |
CurrentServiceCostDefinedBenefitPlans | 44,000,000 | 2025-12-31 | 6 | CAD |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | -43,000,000 | 2025-12-31 | 18 | CAD |
ReturnOnPlanAssetsNetDefinedBenefitLiabilityAsset | 43,000,000 | 2025-12-31 | 18 | CAD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | 42,000,000 | 2025-12-31 | 18 | CAD |
ComprehensiveIncomeAttributableToNoncontrollingInterests | 37,000,000 | 2025-12-31 | 14 | CAD |
ProceedsFromExerciseOfOptions | 37,000,000 | 2025-12-31 | 18 | CAD |
ProfitLossAttributableToNoncontrollingInterests | 37,000,000 | 2025-12-31 | 15 | CAD |
IncomeTaxesPaidRefund | 33,000,000 | 2025-12-31 | 4 | CAD |
OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax | 27,000,000 | 2025-12-31 | 18 | CAD |
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset | -26,000,000 | 2025-12-31 | 18 | CAD |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | -25,000,000 | 2025-12-31 | 18 | CAD |
ReclassificationAdjustmentsOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeNetOfTax | -25,000,000 | 2025-12-31 | 6 | CAD |
DeferredTaxExpenseIncome | -24,000,000 | 2023-12-31 | 12 | CAD |
OtherComprehensiveIncomeBeforeTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | 23,000,000 | 2025-12-31 | 18 | CAD |
GainsLossesOnAvailableforsaleFinancialAssets | 20,000,000 | 2022-12-31 | 12 | CAD |
ReclassificationAdjustmentsOnAvailableforsaleFinancialAssetsNetOfTax | 20,000,000 | 2022-12-31 | 12 | CAD |
IncreaseDecreaseInContingentConsiderationAssetLiability | 20,000,000 | 2025-12-31 | 9 | CAD |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | 19,000,000 | 2025-12-31 | 18 | CAD |
IncreaseDecreaseInFinancialAssetsArisingFromChangeInMeasurementAttributeFirstApplicationOfIFRS9 | 19,000,000 | 2022-12-31 | 1 | CAD |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsOtherThanGoodwill | 18,000,000 | 2022-12-31 | 8 | CAD |
InterestExpenseIncomeDefinedBenefitPlans | 14,000,000 | 2025-12-31 | 6 | CAD |
InterestExpenseIncomeNetDefinedBenefitLiabilityAsset | 13,000,000 | 2022-12-31 | 12 | CAD |
DeferredTaxExpenseIncomeRelatingToTaxRateChangesOrImpositionOfNewTaxes | 12,000,000 | 2025-12-31 | 18 | CAD |
TaxEffectFromChangeInTaxRate | 12,000,000 | 2025-12-31 | 18 | CAD |
GainLossRecognisedOnMeasurementToFairValueLessCostsToSellOrOnDisposalOfAssetsOrDisposalGroupsConstitutingDiscontinuedOperation | 12,000,000 | 2023-04-03 | 1 | CAD |
GainsLossesOnCashFlowHedgesNetOfTax | -11,000,000 | 2025-12-31 | 18 | CAD |
NumberOfSharesAuthorised | 10,600,000 | 2025-06-30 | 5 | shares |
IncreaseDecreaseThroughBusinessCombinationsDeferredTaxLiabilityAsset | -8,000,000 | 2025-12-31 | 14 | CAD |
ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax | -8,000,000 | 2025-12-31 | 18 | CAD |
ShareOfOtherComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 8,000,000 | 2025-12-31 | 6 | CAD |
GainLossOnHedgeIneffectivenessRecognisedInOtherComprehensiveIncome | 7,000,000 | 2017-12-31 | 1 | CAD |
NumberOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement | 5,917,000 | 2025-12-31 | 12 | shares |
NumberOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement | 5,746,000 | 2021-12-31 | 6 | CAD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLoss | -4,000,000 | 2025-12-31 | 18 | CAD |
IncomeTaxRelatingToRemeasurementsOfDefinedBenefitPlansOfOtherComprehensiveIncome | -4,000,000 | 2025-12-31 | 18 | CAD |
TaxBenefitArisingFromPreviouslyUnrecognisedTaxLossTaxCreditOrTemporaryDifferenceOfPriorPeriodUsedToReduceDeferredTaxExpense | -4,000,000 | 2018-12-31 | 4 | CAD |
ActuarialGainsLossesArisingFromChangesInDemographicAssumptionsNetDefinedBenefitLiabilityAsset | 3,000,000 | 2025-12-31 | 18 | CAD |
GainsLossesOnHedgingInstrument | 3,000,000 | 2022-12-31 | 12 | CAD |
IncreaseDecreaseThroughChangesInForeignExchangeRatesNetDefinedBenefitLiabilityAsset | 3,000,000 | 2025-12-31 | 18 | CAD |
NumberOfOutstandingShareOptions | 2,960,000 | 2025-12-31 | 27 | shares |
DilutiveEffectOfConvertibleInstrumentsOnNumberOfOrdinaryShares | 2,000,000 | 2025-12-31 | 18 | shares |
GainsLossesOnHedgedItemAttributableToHedgedRisk | -2,000,000 | 2022-12-31 | 12 | CAD |
IncreaseDecreaseThroughOtherChangesLiabilitiesUnderInsuranceContractsAndReinsuranceContractsIssued | -2,000,000 | 2022-12-31 | 8 | CAD |
NumberOfShareOptionsExercisableInSharebasedPaymentArrangement | 1,088,000 | 2025-12-31 | 18 | shares |
DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares | 1,000,000 | 2025-12-31 | 18 | shares |
GainsLossesOnIneffectivenessOfCashFlowHedgesRecognisedInProfitOrLoss | 1,000,000 | 2022-12-31 | 12 | CAD |
AdministrationCostsNotReflectedInReturnOnPlanAssetsDefinedBenefitPlans | 1,000,000 | 2025-12-31 | 6 | CAD |
NumberOfShareOptionsExercisedInSharebasedPaymentArrangement | 654,000 | 2025-12-31 | 18 | shares |
NumberOfShareOptionsGrantedInSharebasedPaymentArrangement | 494,000 | 2025-12-31 | 18 | shares |
WeightedAverageExercisePriceOfShareOptionsInSharebasedPaymentArrangementExercisedDuringPeriodAtDateOfExercise2019 | 87 | 2025-12-31 | 14 | CAD/shares |
ExercisePriceShareOptionsGranted2019 | 79 | 2025-12-31 | 14 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement2019 | 79 | 2025-12-31 | 14 | CAD/shares |
AveragePriceOfHedgingInstrument | 73 | 2025-12-31 | 6 | CAD |
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement2019 | 69 | 2025-12-31 | 21 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement2019 | 63 | 2025-12-31 | 14 | CAD/shares |
WeightedAverageExercisePriceOfShareOptionsExercisedInSharebasedPaymentArrangement2019 | 58 | 2025-12-31 | 14 | CAD/shares |
ExercisePriceShareOptionsGranted | 54 | 2018-12-31 | 4 | CAD |
WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement | 54 | 2018-12-31 | 4 | CAD |
WeightedAverageExercisePriceOfShareOptionsInSharebasedPaymentArrangementExercisedDuringPeriodAtDateOfExercise | 53 | 2018-12-31 | 4 | CAD |
WeightedAverageExercisePriceOfShareOptionsForfeitedInSharebasedPaymentArrangement | 44 | 2018-12-31 | 4 | CAD |
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement | 37 | 2018-12-31 | 6 | CAD |
WeightedAverageExercisePriceOfShareOptionsExercisedInSharebasedPaymentArrangement | 35 | 2018-12-31 | 4 | CAD |
WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement | 31 | 2018-12-31 | 4 | CAD |
DescriptionOfOptionLifeShareOptionsGranted | 7 | 2025-12-31 | 18 | year |
BasicEarningsLossPerShare | 6 | 2025-12-31 | 18 | CAD/shares |
DilutedEarningsLossPerShare | 6 | 2025-12-31 | 18 | CAD/shares |
WeightedAverageRemainingContractualLifeOfOutstandingShareOptions | 5 | 2018-12-31 | 2 | year |
DividendsPaidOrdinarySharesPerShare | 4 | 2025-12-31 | 18 | CAD/shares |
AverageForeignExchangeRate | 1 | 2025-12-31 | 10 | USD/shares |
ClosingForeignExchangeRate | 1 | 2025-12-31 | 11 | USD/shares |
AverageForeignExchangeRate | 1 | 2020-12-31 | 2 | pure |
AverageForeignExchangeRate | 1 | 2019-12-31 | 6 | USD/CAD |
ClosingForeignExchangeRate | 1 | 2019-12-31 | 6 | USD/CAD |
ClosingForeignExchangeRate | 1 | 2020-12-31 | 2 | pure |
ApplicableTaxRate | 0 | 2025-12-31 | 17 | pure |
DescriptionOfExpectedVolatilityShareOptionsGranted | 0 | 2025-12-31 | 18 | pure |
AverageEffectiveTaxRate | 0 | 2025-12-31 | 18 | pure |
EquityInstrumentsPercentageContributedToFairValueOfPlanAssets | 0 | 2025-12-31 | 6 | pure |
ExpectedDividendAsPercentageShareOptionsGranted | 0 | 2025-12-31 | 18 | pure |
TaxRateEffectOfForeignTaxRates | -0 | 2025-12-31 | 18 | pure |
DescriptionOfRiskFreeInterestRateShareOptionsGranted | 0 | 2025-12-31 | 18 | pure |
OtherTaxRateEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | -0 | 2025-12-31 | 18 | pure |
TaxRateEffectOfRevenuesExemptFromTaxation | 0 | 2025-12-31 | 18 | pure |
TaxRateEffectFromChangeInTaxRate | 0 | 2025-12-31 | 18 | pure |
AcquisitionsThroughBusinessCombinationsLiabilitiesUnderInsuranceContractsAndReinsuranceContractsIssued | 0 | 2017-12-31 | 2 | CAD |
AcquisitionsThroughBusinessCombinationsReinsuranceAssets | 0 | 2017-12-31 | 2 | CAD |
CurrentTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | 0 | 2025-12-31 | 18 | CAD |
GainsLossesArisingFromSettlementsNetDefinedBenefitLiabilityAsset | 0 | 2021-12-31 | 10 | CAD |
ImpairmentLossRecognisedInProfitOrLossGoodwill | 0 | 2025-12-31 | 15 | CAD |
IncomeTaxRelatingToChangesInRevaluationSurplusOfOtherComprehensiveIncome | 0 | 2023-12-31 | 8 | CAD |
IncreaseDecreaseThroughOtherChangesReinsuranceAssets | 0 | 2022-12-31 | 8 | CAD |
LoansReceived | 0 | 2020-12-31 | 8 | CAD |
NumberOfShareOptionsExpiredInSharebasedPaymentArrangement | 0 | 2018-12-31 | 4 | shares |
NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement | 0 | 2025-12-31 | 14 | shares |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnRevaluation | 0 | 2018-12-31 | 4 | CAD |
OtherIncome | 0 | 2025-12-31 | 12 | CAD |
PaymentsFromChangesInOwnershipInterestsInSubsidiaries | 0 | 2017-12-31 | 2 | CAD |
WeightedAverageExercisePriceOfShareOptionsExpiredInSharebasedPaymentArrangement | 0 | 2018-12-31 | 4 | CAD |
WeightedAverageExercisePriceOfShareOptionsForfeitedInSharebasedPaymentArrangement2019 | 0 | 2025-12-31 | 10 | CAD/shares |
AdjustmentsForGainLossOnDisposalOfInvestmentsInSubsidiariesJointVenturesAndAssociates | 0 | 2022-12-31 | 4 | CAD |
PaymentsOfOtherEquityInstruments | 0 | 2022-12-31 | 4 | CAD |
ProceedsFromIssueOfPreferenceShares | 0 | 2022-12-31 | 4 | CAD |
IncreaseDecreaseThroughTransferBetweenRevaluationReserveAndRetainedEarnings | 0 | 2025-12-31 | 8 | CAD |
OtherInflowsOutflowsOfCashClassifiedAsFinancingActivities | 0 | 2023-12-31 | 4 | CAD |
CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 0 | 2024-12-31 | 4 | CAD |
IncreaseDecreaseInFinancialAssetsOnBasisOfMeasurementCategoryFirstApplicationOfIFRS9 | 0 | 2022-12-31 | 1 | CAD |
ReclassificationAdjustmentsOnExchangeDifferencesOnTranslationNetOfTax | 0 | 2024-12-31 | 4 | CAD |
What to be careful about
What this model itself distrusts about SLF's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- no operating income found in XBRL
- 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