Key figures for the selected year.
The model's causal graph for 2022. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Benefits | 70,282 |
| Debt Securities, Available-for-sale | 298,138 |
| Insurance Commissions and Fees | 42,634 |
| Liability for Future Policy Benefit | 453,763 |
| Mortgage Loans on Real Estate, Net | 45,270 |
| Net Investment Income | 16,151 |
| Other Assets | 426,670 |
| Other Compr. Net Income | -41,101 |
| Other Expenses | 114,090 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Liabilities | 1.30 |
| Liabilities | 0.334 |
| Assets | -2.18 |
| Stockholders Equity | 0.0936 |
| Separate Account, Liability | 0.624 |
| Liability for Future Policy Benefit | -14.5 |
| Debt Securities, Available-for-sale | 0.117 |
| Separate Account, Assets | -6.33 |
| Other Assets | 0.147 |
| Other Expenses | -6.32 |
| Expenses | -9.55 |
| Net Income | 0.134 |
| Benefits | -2.92 |
| Other Revenues | -0.616 |
| Revenues | 1.19 |
| Insurance Commissions and Fees | 0.321 |
| Premiums Earned, Net | 0.618 |
| ECR before LimitedLiability | 1.56 |
| Comprehensive Net Income | 0.205 |
| Other Net Income | 0.191 |
| Economic Capital Ratio | -0.778 |
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.
