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 | 1,915 |
| Debt Securities, Available-for-sale | 4,183 |
| Insurance Commissions and Fees | 0 |
| Liability for Future Policy Benefit | 2,423 |
| Mortgage Loans on Real Estate, Net | 8,858 |
| Net Investment Income | 1,255 |
| Other Assets | 18,629 |
| Other Compr. Net Income | 74 |
| Other Expenses | 5,219 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Liability for Future Policy Benefit | 8.73 |
| Liabilities | 12.1 |
| Stockholders Equity | 12.3 |
| ECR before LimitedLiability | 11.7 |
| Other Liabilities | -8.52 |
| Separate Account, Liability | 11.5 |
| Debt Securities, Available-for-sale | -3.61 |
| Assets | 0.392 |
| Mortgage Loans on Real Estate, Net | 9.45 |
| Other Assets | 5.55 |
| Separate Account, Assets | -6.62 |
| Other Expenses | -8.12 |
| Expenses | -9.73 |
| Revenues | 12.1 |
| Net Income | -0.832 |
| Benefits | -1.70 |
| Premiums Earned, Net | 10.9 |
| Net Investment Income | 1.33 |
| Comprehensive Net Income | -0.946 |
| Other Net Income | -1.17 |
| Economic Capital Ratio | 11.1 |
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.
