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 | 1,221,000 |
| Debt Securities, Available-for-sale | 0 |
| Insurance Commissions and Fees | 0 |
| Liability for Future Policy Benefit | 10,896,000 |
| Mortgage Loans on Real Estate, Net | 0 |
| Net Investment Income | 3,151,000 |
| Other Assets | 116,090,000 |
| Other Compr. Net Income | 1,007,000 |
| Other Expenses | 4,741,000 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Liability for Future Policy Benefit | 2.35 |
| Liabilities | -5.39 |
| Stockholders Equity | -2.77 |
| Other Liabilities | 1.98 |
| Separate Account, Liability | -23.0 |
| Debt Securities, Available-for-sale | -9.19 |
| Assets | 1.77 |
| Mortgage Loans on Real Estate, Net | -2.86 |
| Other Assets | -4.50 |
| Separate Account, Assets | 7.57 |
| Other Expenses | 1.86 |
| Expenses | 2.19 |
| Revenues | -5.66 |
| Net Income | 0.761 |
| Benefits | 1.80 |
| Premiums Earned, Net | -4.40 |
| Net Investment Income | -1.40 |
| ECR before LimitedLiability | -2.34 |
| Comprehensive Net Income | 0.692 |
| Other Net Income | -1.46 |
| Economic Capital Ratio | -2.89 |
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.
