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 | 18,630,000 |
| Debt Securities, Available-for-sale | 101,769,000 |
| Insurance Commissions and Fees | 0 |
| Liability for Future Policy Benefit | 66,425,000 |
| Mortgage Loans on Real Estate, Net | 11,104,000 |
| Net Investment Income | 5,561,000 |
| Other Assets | 43,717,000 |
| Other Compr. Net Income | 1,826,000 |
| Other Expenses | 3,879,000 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Liability for Future Policy Benefit | -7.79 |
| Liabilities | 1.90 |
| Assets | -2.00 |
| Stockholders Equity | -0.458 |
| ECR before LimitedLiability | 2.03 |
| Other Liabilities | -2.06 |
| Separate Account, Liability | 6.41 |
| Debt Securities, Available-for-sale | 8.73 |
| Other Assets | -7.10 |
| Separate Account, Assets | -8.33 |
| Other Expenses | 4.24 |
| Expenses | -2.86 |
| Revenues | 6.14 |
| Net Income | 1.48 |
| Benefits | -6.50 |
| Premiums Earned, Net | 5.64 |
| Net Investment Income | 0.901 |
| Comprehensive Net Income | 2.23 |
| Other Net Income | -1.33 |
| Other Compr. Net Income | 0.717 |
| Economic Capital Ratio | 1.48 |
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.
