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 | 2,382,000 |
| Debt Securities, Available-for-sale | 0 |
| Insurance Commissions and Fees | 1,646,000 |
| Liability for Future Policy Benefit | 2,193,000 |
| Mortgage Loans on Real Estate, Net | 0 |
| Net Investment Income | 0 |
| Other Assets | 50,186,000 |
| Other Compr. Net Income | -107,000 |
| Other Expenses | -47,000 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Liabilities | -15.7 |
| Liabilities | -3.07 |
| Stockholders Equity | -1.92 |
| Separate Account, Liability | 2.39 |
| Liability for Future Policy Benefit | 2.70 |
| Other Assets | 6.22 |
| Assets | 1.04 |
| Debt Securities, Available-for-sale | -8.81 |
| Mortgage Loans on Real Estate, Net | -2.62 |
| Separate Account, Assets | -3.46 |
| Other Expenses | 2.42 |
| Expenses | 2.43 |
| Net Income | 1.71 |
| Revenues | -2.89 |
| Net Investment Income | -2.18 |
| Premiums Earned, Net | -2.84 |
| Insurance Commissions and Fees | 2.11 |
| ECR before LimitedLiability | -0.887 |
| Comprehensive Net Income | 1.34 |
| Other Compr. Net Income | -0.364 |
| Economic Capital Ratio | -1.59 |
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.
