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 | 1,915,000 |
| Debt Securities, Available-for-sale | 0 |
| Insurance Commissions and Fees | 2,060,000 |
| Liability for Future Policy Benefit | 0 |
| Mortgage Loans on Real Estate, Net | 0 |
| Net Investment Income | 1,546,000 |
| Other Assets | 56,058,000 |
| Other Compr. Net Income | -185,000 |
| Other Expenses | 1,842,000 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Liabilities | 0.945 |
| Liabilities | -4.29 |
| Stockholders Equity | -3.05 |
| Separate Account, Liability | -17.1 |
| Liability for Future Policy Benefit | 1.65 |
| Other Assets | -1.64 |
| Assets | 0.929 |
| Debt Securities, Available-for-sale | -9.10 |
| Mortgage Loans on Real Estate, Net | -2.70 |
| Separate Account, Assets | 4.25 |
| Other Expenses | 0.982 |
| Expenses | 1.17 |
| Net Income | 0.931 |
| Benefits | 0.957 |
| Revenues | -4.23 |
| Net Investment Income | -1.09 |
| Premiums Earned, Net | -3.47 |
| Insurance Commissions and Fees | 0.902 |
| ECR before LimitedLiability | -2.33 |
| Comprehensive Net Income | 0.929 |
| Economic Capital Ratio | -3.03 |
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.
