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 | 1,336,000 |
| Liability for Future Policy Benefit | 33,244,000 |
| Mortgage Loans on Real Estate, Net | 0 |
| Net Investment Income | 1,722,000 |
| Other Assets | 37,657,000 |
| Other Compr. Net Income | 510,000 |
| Other Expenses | 2,406,000 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Liability for Future Policy Benefit | 0.773 |
| Liabilities | -5.74 |
| Stockholders Equity | -3.38 |
| Other Liabilities | 3.61 |
| Separate Account, Liability | -27.2 |
| Debt Securities, Available-for-sale | -9.24 |
| Assets | 1.56 |
| Mortgage Loans on Real Estate, Net | -2.87 |
| Other Assets | -7.33 |
| Separate Account, Assets | 9.54 |
| Other Expenses | 1.65 |
| Expenses | 2.02 |
| Revenues | -5.57 |
| Net Income | 1.15 |
| Benefits | 1.61 |
| Premiums Earned, Net | -4.45 |
| Net Investment Income | -1.15 |
| ECR before LimitedLiability | -2.55 |
| Comprehensive Net Income | 1.13 |
| Other Net Income | -1.29 |
| Economic Capital Ratio | -3.10 |
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.
