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 |
|---|---|
| Assets, Current | 951,577 |
| Assets, Non-Current | 64,251 |
| Claims Reserve and LAE | 0 |
| Deferred Acquisition Costs Amortization | 0 |
| Deferred Policy Acquisition Costs | 0 |
| General and Administrative Expense | 449,273 |
| Insurance Commissions and Fees | 0 |
| Intangible Assets | 36,610 |
| Investment Income | 0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Separate Account Asset | -6.42 |
| Assets | -64.9 |
| Liabilities | 17.9 |
| Stockholders Equity | -154 |
| ECR before LimitedLiability | -10.7 |
| Other Assets | -43.2 |
| Investments | -60.4 |
| Deferred Policy Acquisition Costs | -11.9 |
| Reinsurance Recoverables | -23.6 |
| Assets, Current | 6.06 |
| Assets, Non-Current | -13.8 |
| Premiums Receivable | -21.1 |
| Intangible Assets | -12.1 |
| Unearned Premiums | 8.44 |
| Liabilities Current | -28.9 |
| Other Liabilities | 10.1 |
| Reinsurance Payable | 5.14 |
| Long Term Debt | 5.05 |
| Claims Reserve and LAE | 13.3 |
| Policyholder Contract Deposits | 6.78 |
| Economic Capital Ratio | -10.2 |
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.
