Key figures for the selected year.
The model's causal graph for 2023. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Benefits | 122,500 |
| Debt Securities, Available-for-sale | 218,219 |
| Insurance Commissions and Fees | 0 |
| Liability for Future Policy Benefit | 92,495 |
| Mortgage Loans on Real Estate, Net | 0 |
| Net Investment Income | 10,058 |
| Other Assets | 163,046 |
| Other Compr. Net Income | 6,028 |
| Other Expenses | 64,464 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Separate Account, Liability | 10.7 |
| Liabilities | 15.7 |
| Stockholders Equity | 6.56 |
| ECR before LimitedLiability | 8.79 |
| Other Liabilities | 5.41 |
| Liability for Future Policy Benefit | 5.62 |
| Debt Securities, Available-for-sale | 8.71 |
| Assets | -8.14 |
| Separate Account, Assets | -6.27 |
| Other Assets | -5.78 |
| Mortgage Loans on Real Estate, Net | -2.71 |
| Benefits | -20.3 |
| Expenses | -31.1 |
| Net Income | -0.662 |
| Other Expenses | -9.07 |
| Other Revenues | -1.55 |
| Revenues | 20.0 |
| Premiums Earned, Net | 21.4 |
| Net Investment Income | -0.708 |
| Economic Capital Ratio | 9.06 |
| Other Compr. Net Income | 0.696 |
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.
