Key figures for the selected year.
The model's causal graph for 2024. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Benefits | 5,361,000 |
| Debt Securities, Available-for-sale | 0 |
| Insurance Commissions and Fees | 0 |
| Liability for Future Policy Benefit | 0 |
| Mortgage Loans on Real Estate, Net | 0 |
| Net Investment Income | 3,282,000 |
| Other Assets | 119,878,000 |
| Other Compr. Net Income | 492,000 |
| Other Expenses | 3,559,000 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Liabilities | -22.7 |
| Liabilities | -0.217 |
| Stockholders Equity | 0.441 |
| ECR before LimitedLiability | 1.80 |
| Separate Account, Liability | 5.34 |
| Liability for Future Policy Benefit | 5.32 |
| Other Assets | 11.8 |
| Assets | 0.620 |
| Debt Securities, Available-for-sale | -8.33 |
| Mortgage Loans on Real Estate, Net | -2.48 |
| Separate Account, Assets | -8.01 |
| Other Expenses | 1.74 |
| Expenses | 1.46 |
| Net Income | 1.29 |
| Benefits | -0.267 |
| Other Revenues | -0.404 |
| Comprehensive Net Income | 1.50 |
| Net Investment Income | 0.372 |
| Premiums Earned, Net | 0.486 |
| Insurance Commissions and Fees | -0.620 |
| Economic Capital Ratio | 1.10 |
Charts generated by the RealRate valuation model for this report year.
Distribution of each variable's impact on financial strength — green strengthens, red weakens.
How the company's key drivers have shifted across years.
Model-forecast valuation vs. observed market value.
