Key figures for the selected year.
The model's causal graph for 2025. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Benefits | 0 |
| 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 | 0 |
| Other Assets | 44,578 |
| Other Compr. Net Income | 0 |
| Other Expenses | 26,514 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Liability for Future Policy Benefit | 4.06 |
| Liabilities | 4.88 |
| Stockholders Equity | 2.35 |
| ECR before LimitedLiability | -6.81 |
| Other Liabilities | -2.35 |
| Separate Account, Liability | 3.73 |
| Debt Securities, Available-for-sale | -2.86 |
| Assets | -2.64 |
| Mortgage Loans on Real Estate, Net | -1.33 |
| Other Assets | 11.2 |
| Separate Account, Assets | -2.69 |
| Other Expenses | -33.3 |
| Expenses | -29.3 |
| Revenues | -2.41 |
| Net Income | -14.2 |
| Benefits | 1.79 |
| Premiums Earned, Net | -1.69 |
| Net Investment Income | -0.918 |
| Comprehensive Net Income | -14.6 |
| Other Net Income | 10.4 |
| Economic Capital Ratio | -7.36 |
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.
