Sanlam Ltd
JSE:SLM
Income Statement
Income Statement
Sanlam Ltd
| Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
49
|
111
|
136
|
0
|
114
|
231
|
281
|
324
|
391
|
395
|
363
|
337
|
309
|
350
|
336
|
338
|
638
|
588
|
585
|
684
|
622
|
640
|
681
|
734
|
566
|
756
|
824
|
725
|
1 010
|
1 090
|
1 742
|
1 954
|
1 051
|
782
|
963
|
948
|
1 126
|
1 318
|
1 518
|
1 679
|
1 609
|
1 848
|
|
| Gross Premiums Earned |
14 524
|
15 375
|
15 970
|
15 890
|
17 079
|
16 785
|
18 499
|
20 656
|
22 172
|
23 105
|
24 403
|
25 325
|
25 989
|
27 002
|
28 378
|
29 430
|
31 004
|
32 527
|
33 394
|
34 861
|
36 388
|
38 234
|
41 098
|
42 987
|
45 079
|
46 450
|
48 666
|
50 060
|
52 516
|
53 443
|
56 568
|
58 615
|
64 832
|
74 864
|
83 150
|
83 798
|
86 614
|
86 056
|
78 703
|
90 882
|
92 645
|
87 029
|
99 404
|
108 531
|
111 903
|
117 581
|
|
| Revenue |
14 524
N/A
|
15 375
+6%
|
15 970
+4%
|
18 052
+13%
|
17 079
-5%
|
53 969
+216%
|
63 307
+17%
|
67 981
+7%
|
69 960
+3%
|
74 618
+7%
|
52 504
-30%
|
27 961
-47%
|
19 700
-30%
|
28 966
+47%
|
60 671
+109%
|
65 605
+8%
|
67 285
+3%
|
71 338
+6%
|
54 278
-24%
|
66 310
+22%
|
88 580
+34%
|
93 252
+5%
|
102 069
+9%
|
111 830
+10%
|
92 165
-18%
|
88 430
-4%
|
85 394
-3%
|
88 768
+4%
|
86 767
-2%
|
84 294
-3%
|
112 709
+34%
|
110 870
-2%
|
74 773
-33%
|
115 003
+54%
|
148 046
+29%
|
115 305
-22%
|
132 797
+15%
|
167 855
+26%
|
178 056
+6%
|
146 259
-18%
|
99 717
-32%
|
97 426
-2%
|
109 768
+13%
|
122 098
+11%
|
127 058
+4%
|
131 466
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(12 634)
|
(13 369)
|
(13 842)
|
(14 764)
|
(13 887)
|
(48 051)
|
(48 589)
|
(51 684)
|
(59 073)
|
(62 831)
|
(43 404)
|
(21 808)
|
(15 563)
|
(24 711)
|
(52 723)
|
(57 063)
|
(58 033)
|
(61 592)
|
(45 752)
|
(57 353)
|
(78 559)
|
(82 229)
|
(90 057)
|
(98 015)
|
(79 677)
|
(75 721)
|
(71 081)
|
(75 285)
|
(74 386)
|
(71 623)
|
(99 205)
|
(95 689)
|
(61 884)
|
(99 835)
|
(133 982)
|
(100 570)
|
(119 420)
|
(154 717)
|
(163 693)
|
(133 414)
|
(85 613)
|
(79 647)
|
(90 427)
|
(98 089)
|
(100 204)
|
(104 631)
|
|
| Selling, General & Administrative |
(6 213)
|
(6 468)
|
(6 688)
|
(6 900)
|
(6 594)
|
(7 147)
|
(7 769)
|
(8 364)
|
(8 956)
|
(9 493)
|
(9 939)
|
(10 516)
|
(11 134)
|
(11 317)
|
(11 576)
|
(12 335)
|
(13 133)
|
(13 972)
|
(14 000)
|
(15 137)
|
(15 593)
|
(17 500)
|
(18 213)
|
(19 534)
|
(20 601)
|
(21 938)
|
(22 744)
|
(24 235)
|
(24 451)
|
(25 128)
|
(25 983)
|
(27 897)
|
(31 344)
|
(37 922)
|
(40 027)
|
(40 613)
|
(41 062)
|
(39 302)
|
(33 308)
|
(24 374)
|
(13 079)
|
(13 635)
|
(17 360)
|
(21 895)
|
(21 749)
|
(24 619)
|
|
| Depreciation & Amortization |
(259)
|
(280)
|
(277)
|
0
|
(328)
|
0
|
0
|
(21)
|
(45)
|
(47)
|
(51)
|
(59)
|
(77)
|
(83)
|
(84)
|
(89)
|
(260)
|
(139)
|
(315)
|
(120)
|
(400)
|
(228)
|
(468)
|
(280)
|
(450)
|
(275)
|
(662)
|
(369)
|
(606)
|
(319)
|
(646)
|
(376)
|
(1 016)
|
(1 186)
|
(2 429)
|
(1 462)
|
(2 462)
|
(765)
|
(1 502)
|
(358)
|
(1 051)
|
(185)
|
(1 172)
|
(460)
|
(1 354)
|
(505)
|
|
| Benefits Claims Loss Adjustment |
(6 162)
|
(6 621)
|
(6 877)
|
(7 737)
|
(6 965)
|
(40 904)
|
(40 820)
|
(43 299)
|
(50 072)
|
(53 291)
|
(33 414)
|
(11 233)
|
(4 352)
|
(13 311)
|
(41 063)
|
(44 639)
|
(44 640)
|
(47 481)
|
(31 437)
|
(42 096)
|
(62 566)
|
(64 501)
|
(71 376)
|
(78 201)
|
(58 626)
|
(53 508)
|
(47 675)
|
(50 681)
|
(49 329)
|
(46 176)
|
(72 576)
|
(67 416)
|
(29 524)
|
(60 727)
|
(91 526)
|
(58 495)
|
(75 896)
|
(114 650)
|
(128 883)
|
(108 682)
|
(71 483)
|
(65 827)
|
(71 895)
|
(75 734)
|
(77 101)
|
(79 507)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(127)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 890
N/A
|
2 006
+6%
|
2 128
+6%
|
3 288
+55%
|
3 192
-3%
|
5 918
+85%
|
14 718
+149%
|
16 297
+11%
|
10 887
-33%
|
11 787
+8%
|
9 100
-23%
|
6 153
-32%
|
4 137
-33%
|
4 255
+3%
|
7 948
+87%
|
8 542
+7%
|
9 252
+8%
|
9 746
+5%
|
8 526
-13%
|
8 957
+5%
|
10 021
+12%
|
11 023
+10%
|
12 012
+9%
|
13 815
+15%
|
12 488
-10%
|
12 709
+2%
|
14 313
+13%
|
13 483
-6%
|
12 381
-8%
|
12 671
+2%
|
13 504
+7%
|
15 181
+12%
|
12 889
-15%
|
15 168
+18%
|
14 064
-7%
|
14 735
+5%
|
13 377
-9%
|
13 138
-2%
|
14 363
+9%
|
12 845
-11%
|
14 104
+10%
|
17 779
+26%
|
19 341
+9%
|
24 009
+24%
|
26 854
+12%
|
26 835
0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 731)
|
322
|
1 939
|
1 469
|
2 507
|
1 242
|
808
|
210
|
309
|
272
|
(53)
|
(234)
|
(357)
|
(429)
|
(259)
|
7
|
20
|
(35)
|
85
|
133
|
269
|
230
|
639
|
700
|
981
|
940
|
629
|
919
|
1 529
|
1 650
|
1 822
|
1 989
|
1 414
|
1 525
|
1 247
|
695
|
1 517
|
1 550
|
764
|
910
|
1 342
|
980
|
1 440
|
3 188
|
4 008
|
4 664
|
|
| Non-Reccuring Items |
0
|
(231)
|
(248)
|
(53)
|
(256)
|
(221)
|
(632)
|
(646)
|
(30)
|
(22)
|
(7)
|
(142)
|
(247)
|
(174)
|
(79)
|
32
|
0
|
(71)
|
(36)
|
(20)
|
(206)
|
(212)
|
(34)
|
(47)
|
(140)
|
(151)
|
(173)
|
(284)
|
(306)
|
(220)
|
1 006
|
(476)
|
2 663
|
(449)
|
(750)
|
(9 918)
|
(8 990)
|
(280)
|
213
|
513
|
(22)
|
(55)
|
(99)
|
(536)
|
(1 349)
|
(987)
|
|
| Total Other Income |
0
|
(290)
|
0
|
290
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(697)
|
(697)
|
(2)
|
(12)
|
0
|
10
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
159
N/A
|
1 807
+1 036%
|
3 819
+111%
|
4 994
+31%
|
5 443
+9%
|
6 939
+27%
|
14 894
+115%
|
15 861
+6%
|
11 166
-30%
|
12 037
+8%
|
9 040
-25%
|
5 777
-36%
|
3 533
-39%
|
3 652
+3%
|
7 610
+108%
|
8 581
+13%
|
9 272
+8%
|
9 640
+4%
|
8 575
-11%
|
9 070
+6%
|
10 084
+11%
|
11 041
+9%
|
12 617
+14%
|
14 468
+15%
|
13 329
-8%
|
13 498
+1%
|
14 769
+9%
|
14 118
-4%
|
13 604
-4%
|
14 101
+4%
|
16 332
+16%
|
16 694
+2%
|
16 966
+2%
|
16 244
-4%
|
14 561
-10%
|
5 512
-62%
|
5 207
-6%
|
13 711
+163%
|
15 338
+12%
|
14 256
-7%
|
15 424
+8%
|
18 714
+21%
|
20 682
+11%
|
26 661
+29%
|
29 513
+11%
|
30 512
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(557)
|
(904)
|
(1 155)
|
(1 552)
|
(1 414)
|
(1 655)
|
(2 803)
|
(3 314)
|
(3 070)
|
(3 543)
|
(2 493)
|
(1 201)
|
(621)
|
(949)
|
(2 529)
|
(2 879)
|
(2 757)
|
(2 850)
|
(2 510)
|
(2 995)
|
(3 650)
|
(3 493)
|
(3 483)
|
(4 130)
|
(3 534)
|
(3 284)
|
(3 859)
|
(2 718)
|
(3 026)
|
(2 855)
|
(4 342)
|
(4 538)
|
(4 164)
|
(4 869)
|
(5 756)
|
(4 225)
|
(3 805)
|
(5 156)
|
(5 352)
|
(2 867)
|
(3 464)
|
(6 852)
|
(7 079)
|
(7 672)
|
(7 909)
|
(8 159)
|
|
| Income from Continuing Operations |
(398)
|
903
|
2 664
|
3 442
|
4 029
|
5 284
|
12 091
|
12 547
|
8 096
|
8 494
|
6 547
|
4 576
|
2 912
|
2 703
|
5 081
|
5 702
|
6 515
|
6 790
|
6 065
|
6 075
|
6 434
|
7 548
|
9 134
|
10 338
|
9 795
|
10 214
|
10 910
|
11 400
|
10 578
|
11 246
|
11 990
|
12 156
|
12 802
|
11 375
|
8 805
|
1 287
|
1 402
|
8 555
|
9 986
|
11 389
|
11 960
|
11 862
|
13 603
|
18 989
|
21 604
|
22 353
|
|
| Income to Minority Interest |
(202)
|
(261)
|
(414)
|
(581)
|
(728)
|
(1 189)
|
(1 164)
|
(1 075)
|
(1 151)
|
(1 389)
|
(885)
|
(379)
|
(443)
|
(535)
|
(684)
|
(842)
|
(992)
|
(1 079)
|
(899)
|
(781)
|
(779)
|
(787)
|
(1 003)
|
(1 176)
|
(1 066)
|
(1 321)
|
(1 519)
|
(1 195)
|
(955)
|
(998)
|
(1 067)
|
(1 050)
|
(1 175)
|
(1 359)
|
(1 655)
|
(1 105)
|
(684)
|
(948)
|
(960)
|
(921)
|
(1 030)
|
(1 138)
|
(2 008)
|
(2 688)
|
(2 471)
|
(2 629)
|
|
| Net Income (Common) |
(600)
N/A
|
489
N/A
|
1 883
+285%
|
2 407
+28%
|
3 283
+36%
|
4 090
+25%
|
10 927
+167%
|
11 472
+5%
|
6 945
-39%
|
7 084
+2%
|
5 494
-22%
|
3 987
-27%
|
2 494
-37%
|
2 256
-10%
|
4 397
+95%
|
4 860
+11%
|
5 523
+14%
|
5 711
+3%
|
5 166
-10%
|
5 294
+2%
|
5 655
+7%
|
6 761
+20%
|
8 131
+20%
|
9 162
+13%
|
8 729
-5%
|
8 893
+2%
|
9 391
+6%
|
10 205
+9%
|
9 623
-6%
|
10 248
+6%
|
10 923
+7%
|
11 106
+2%
|
11 627
+5%
|
10 016
-14%
|
7 150
-29%
|
182
-97%
|
718
+295%
|
7 963
+1 009%
|
9 473
+19%
|
10 874
+15%
|
11 960
+10%
|
14 759
+23%
|
13 967
-5%
|
15 983
+14%
|
22 107
+38%
|
22 402
+1%
|
|
| EPS (Diluted) |
-0.23
N/A
|
0.18
N/A
|
0.71
+294%
|
0.96
+35%
|
1.21
+26%
|
1.56
+29%
|
4.32
+177%
|
5.07
+17%
|
3.1
-39%
|
3.2
+3%
|
2.5
-22%
|
1.92
-23%
|
1.21
-37%
|
1.11
-8%
|
2.17
+95%
|
2.39
+10%
|
2.72
+14%
|
2.83
+4%
|
2.58
-9%
|
2.65
+3%
|
2.81
+6%
|
3.35
+19%
|
4.01
+20%
|
4.53
+13%
|
4.32
-5%
|
4.39
+2%
|
4.64
+6%
|
5.05
+9%
|
4.76
-6%
|
5.06
+6%
|
5.39
+7%
|
5.38
0%
|
5.6
+4%
|
4.79
-14%
|
3.42
-29%
|
0.08
-98%
|
0.34
+325%
|
3.8
+1 018%
|
4.53
+19%
|
5.23
+15%
|
5.75
+10%
|
6.69
+16%
|
6.68
0%
|
7.55
+13%
|
10.47
+39%
|
10.58
+1%
|
|