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 | 0 |
| Assets, Non-Current | 1,055,900 |
| Claims Reserve and LAE | 0 |
| Deferred Acquisition Costs Amortization | 0 |
| Deferred Policy Acquisition Costs | 636,200 |
| General and Administrative Expense | 0 |
| Insurance Commissions and Fees | 0 |
| Intangible Assets | 0 |
| Investment Income | 853,990 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Separate Account Asset | -0.613 |
| Assets | -2.90 |
| Liabilities | -5.62 |
| Stockholders Equity | -8.11 |
| ECR before LimitedLiability | -8.67 |
| Other Assets | 4.88 |
| Investments | -2.05 |
| Reinsurance Recoverables | -2.93 |
| Assets, Current | -1.95 |
| Premiums Receivable | 1.93 |
| Intangible Assets | -1.39 |
| Unearned Premiums | -0.963 |
| Liabilities Current | 0.584 |
| Other Liabilities | -37.9 |
| Reinsurance Payable | 1.20 |
| Long Term Debt | 2.34 |
| Claims Reserve and LAE | 7.22 |
| Policyholder Contract Deposits | 4.26 |
| Economic Capital Ratio | -8.13 |
| Other Revenues | -2.03 |
| Premiums Earned | 1.03 |
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.
