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 |
|---|---|
| Cost of Revenue | 0 |
| Depreciation and Amortization | 374,967 |
| General and Administrative Expense | 72,953 |
| Goodwill and Intangible Assets | 8,754 |
| Lease Income | 0 |
| Liabilities, Current | 0 |
| Liabilities, Long-term | 0 |
| Other Assets | 1,418,963 |
| Other Compr. Net Income | 26,610 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Real Estate Investments, Net | 21.2 |
| Assets | -4.15 |
| Real Estate Investment Property, Accumulated Depreciation | -7.29 |
| Real Estate Investment Property, at Cost | 24.3 |
| Liabilities, Current | 5.46 |
| Liabilities | -15.2 |
| Stockholders Equity | -16.3 |
| ECR before LimitedLiability | -24.2 |
| Other Liabilities | -28.8 |
| Liabilities, Long-term | 5.62 |
| Other Assets | -14.6 |
| Lease Income | -5.17 |
| Revenues | -7.33 |
| Net Income | -7.70 |
| Depreciation and Amortization | -4.12 |
| Expenses | 9.07 |
| Other Expenses | 2.84 |
| Cost of Revenue | 8.18 |
| Comprehensive Net Income | -7.38 |
| Other Net Income | -8.54 |
| Economic Capital Ratio | -27.2 |
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.
