{
"company_details": [
{
"company_id": "0000701869",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000701869.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000701869.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000701869.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000701869_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000701869_main_keyfigs.svg",
"name": "Independence Holding CO",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000701869.svg",
"report_text": "The relative strengths and weaknesses of Independence Holding CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Independence Holding CO compared to the market average is the variable Premiums Earned, Net, increasing the Economic Capital Ratio by 24% points.The greatest weakness of Independence Holding CO is the variable Expenses, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 41%, being 14% points above the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000701869_2021_Independence_Holding_CO.pdf",
"shrinked_graph_json": {
"2011": {
"Separate Account, Liability": "11.2",
"Liabilities": "9.02",
"Stockholders Equity": "1.28",
"ECR before LimitedLiability": "2.76",
"Other Liabilities": "-19.2",
"Liability for Future Policy Benefit": "11.2",
"Debt Securities, Available-for-sale": "11.1",
"Assets": "-5.12",
"Separate Account, Assets": "-7.85",
"Mortgage Loans on Real Estate, Net": "-1.19",
"Other Assets": "-3.51",
"Other Expenses": "-14.6",
"Expenses": "-12.9",
"Net Income": "0.872",
"Benefits": "2.14",
"Other Revenues": "13.3",
"Revenues": "11.6",
"Premiums Earned, Net": "-4.01",
"Net Investment Income": "-2.36",
"Comprehensive Net Income": "0.599",
"Economic Capital Ratio": "3.07"
},
"2017": {
"Separate Account, Liability": "9.92",
"Liabilities": "14.2",
"Stockholders Equity": "9.49",
"ECR before LimitedLiability": "14.1",
"Other Liabilities": "1.41",
"Liability for Future Policy Benefit": "3.40",
"Other Assets": "0.935",
"Assets": "-1.79",
"Debt Securities, Available-for-sale": "4.45",
"Separate Account, Assets": "-5.06",
"Mortgage Loans on Real Estate, Net": "-1.19",
"Other Expenses": "-6.76",
"Expenses": "-14.4",
"Net Income": "3.03",
"Benefits": "-6.94",
"Premiums Earned, Net": "19.4",
"Revenues": "18.0",
"Insurance Commissions and Fees": "0.798",
"Other Revenues": "-1.21",
"Comprehensive Net Income": "2.77",
"Economic Capital Ratio": "14.6"
},
"2018": {
"Liability for Future Policy Benefit": "7.88",
"Liabilities": "16.0",
"Stockholders Equity": "11.2",
"ECR before LimitedLiability": "16.1",
"Separate Account, Liability": "7.03",
"Other Liabilities": "1.62",
"Separate Account, Assets": "-3.59",
"Assets": "-1.82",
"Mortgage Loans on Real Estate, Net": "-1.60",
"Other Assets": "1.17",
"Debt Securities, Available-for-sale": "2.63",
"Benefits": "-6.56",
"Expenses": "-17.2",
"Revenues": "20.2",
"Net Income": "2.00",
"Other Expenses": "-9.74",
"Premiums Earned, Net": "23.2",
"Other Revenues": "-2.03",
"Comprehensive Net Income": "3.14",
"Other Compr. Net Income": "1.14",
"Economic Capital Ratio": "16.6"
},
"2019": {
"Liability for Future Policy Benefit": "5.47",
"Liabilities": "16.7",
"Assets": "-2.62",
"Stockholders Equity": "10.5",
"ECR before LimitedLiability": "11.9",
"Separate Account, Liability": "6.72",
"Other Liabilities": "5.22",
"Separate Account, Assets": "-3.53",
"Other Assets": "2.81",
"Mortgage Loans on Real Estate, Net": "-1.48",
"Other Expenses": "-9.88",
"Expenses": "-20.6",
"Comprehensive Net Income": "-0.703",
"Benefits": "-9.31",
"Net Investment Income": "-0.490",
"Revenues": "21.6",
"Premiums Earned, Net": "23.8",
"Other Revenues": "-2.73",
"Insurance Commissions and Fees": "0.599",
"Other Compr. Net Income": "-0.961",
"Economic Capital Ratio": "12.4"
},
"2020": {
"Liability for Future Policy Benefit": "6.27",
"Liabilities": "19.1",
"Stockholders Equity": "10.1",
"ECR before LimitedLiability": "13.4",
"Separate Account, Liability": "8.41",
"Other Liabilities": "5.11",
"Other Assets": "3.38",
"Assets": "-4.10",
"Debt Securities, Available-for-sale": "-1.92",
"Mortgage Loans on Real Estate, Net": "-1.61",
"Separate Account, Assets": "-3.65",
"Other Expenses": "-12.7",
"Expenses": "-25.4",
"Net Income": "1.86",
"Benefits": "-10.6",
"Premiums Earned, Net": "24.0",
"Revenues": "24.0",
"Net Investment Income": "-1.04",
"Insurance Commissions and Fees": "1.35",
"Economic Capital Ratio": "13.8",
"Other Compr. Net Income": "-1.06"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000701869_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Benefits": "48,649",
"Debt Securities, Available-for-sale": "880,414",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "0",
"Other Assets": "478,445",
"Other Compr. Net Income": "0",
"Other Expenses": "354,581",
"Other Liabilities": "1,082,715",
"Other Net Income": "0",
"Other Revenues": "417,996",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "1,082,715",
"Assets": "1,358,859",
"Expenses": "403,230",
"Revenues": "417,996",
"Stockholders Equity": "276,144",
"Net Income": "14,766",
"Comprehensive Net Income": "14,766",
"BaseVar": "1,631,400",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "28%"
}
},
"2017": {
"input_variables": {
"Benefits": "135,054",
"Debt Securities, Available-for-sale": "447,542",
"Insurance Commissions and Fees": "16,765",
"Liability for Future Policy Benefit": "214,766",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "16,276",
"Other Assets": "593,081",
"Other Compr. Net Income": "3,093",
"Other Expenses": "143,310",
"Other Liabilities": "389,549",
"Other Net Income": "0",
"Other Revenues": "5,187",
"Premiums Earned, Net": "282,266",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "604,315",
"Assets": "1,040,623",
"Expenses": "278,364",
"Revenues": "320,494",
"Stockholders Equity": "436,308",
"Net Income": "42,130",
"Comprehensive Net Income": "45,223",
"BaseVar": "1,123,444",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "42%"
}
},
"2018": {
"input_variables": {
"Benefits": "144,206",
"Debt Securities, Available-for-sale": "453,464",
"Insurance Commissions and Fees": "18,900",
"Liability for Future Policy Benefit": "208,910",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "13,988",
"Other Assets": "584,052",
"Other Compr. Net Income": "-3,933",
"Other Expenses": "177,516",
"Other Liabilities": "374,992",
"Other Net Income": "0",
"Other Revenues": "-3,361",
"Premiums Earned, Net": "321,248",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "583,902",
"Assets": "1,037,516",
"Expenses": "321,722",
"Revenues": "350,775",
"Stockholders Equity": "453,614",
"Net Income": "29,053",
"Comprehensive Net Income": "25,120",
"BaseVar": "1,148,924",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "41%"
}
},
"2019": {
"input_variables": {
"Benefits": "174,121",
"Debt Securities, Available-for-sale": "384,974",
"Insurance Commissions and Fees": "14,003",
"Liability for Future Policy Benefit": "201,205",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "20,348",
"Other Assets": "669,329",
"Other Compr. Net Income": "9,229",
"Other Expenses": "187,638",
"Other Liabilities": "391,149",
"Other Net Income": "0",
"Other Revenues": "1,356",
"Premiums Earned, Net": "338,741",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "592,354",
"Assets": "1,054,303",
"Expenses": "361,759",
"Revenues": "374,448",
"Stockholders Equity": "461,949",
"Net Income": "12,689",
"Comprehensive Net Income": "21,918",
"BaseVar": "1,196,046",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "41%"
}
},
"2020": {
"input_variables": {
"Benefits": "208,217",
"Debt Securities, Available-for-sale": "406,649",
"Insurance Commissions and Fees": "24,137",
"Liability for Future Policy Benefit": "198,086",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "13,123",
"Other Assets": "676,507",
"Other Compr. Net Income": "2,748",
"Other Expenses": "216,529",
"Other Liabilities": "412,952",
"Other Net Income": "0",
"Other Revenues": "9,074",
"Premiums Earned, Net": "397,530",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "611,038",
"Assets": "1,083,156",
"Expenses": "424,746",
"Revenues": "443,864",
"Stockholders Equity": "472,118",
"Net Income": "19,118",
"Comprehensive Net Income": "21,866",
"BaseVar": "1,282,776",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "41%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 0.4056072525158581,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000701869.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000701869.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000701869.svg"
},
{
"company_id": "0000008177",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000008177.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000008177.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000008177.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000008177_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000008177_main_keyfigs.svg",
"name": "Atlantic American CORP",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000008177.svg",
"report_text": "The relative strengths and weaknesses of Atlantic American CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Atlantic American CORP compared to the market average is the variable Premiums Earned, Net, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Atlantic American CORP is the variable Expenses, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 40%, being 13% points above the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000008177_2021_Atlantic_American_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Separate Account, Liability": "13.6",
"Liabilities": "15.8",
"Stockholders Equity": "6.19",
"ECR before LimitedLiability": "8.45",
"Other Liabilities": "-12.9",
"Liability for Future Policy Benefit": "13.7",
"Debt Securities, Available-for-sale": "-10.7",
"Assets": "-5.18",
"Separate Account, Assets": "-7.16",
"Mortgage Loans on Real Estate, Net": "-1.06",
"Other Assets": "19.4",
"Other Expenses": "-5.15",
"Expenses": "-20.2",
"Net Income": "0.825",
"Benefits": "-14.6",
"Other Revenues": "-4.32",
"Revenues": "17.8",
"Premiums Earned, Net": "19.1",
"Net Investment Income": "0.553",
"Comprehensive Net Income": "0.562",
"Economic Capital Ratio": "8.76"
},
"2012": {
"Other Liabilities": "-9.59",
"Liabilities": "19.5",
"Stockholders Equity": "7.74",
"ECR before LimitedLiability": "12.1",
"Separate Account, Liability": "13.6",
"Liability for Future Policy Benefit": "14.5",
"Debt Securities, Available-for-sale": "-9.75",
"Assets": "-6.04",
"Other Assets": "20.0",
"Mortgage Loans on Real Estate, Net": "-1.14",
"Separate Account, Assets": "-7.26",
"Other Expenses": "-6.87",
"Expenses": "-26.7",
"Revenues": "21.2",
"Net Income": "0.782",
"Benefits": "-18.3",
"Other Revenues": "-1.54",
"Premiums Earned, Net": "21.7",
"Comprehensive Net Income": "1.88",
"Other Compr. Net Income": "1.09",
"Economic Capital Ratio": "12.3"
},
"2013": {
"Separate Account, Liability": "15.2",
"Liabilities": "15.8",
"Stockholders Equity": "8.97",
"ECR before LimitedLiability": "10.5",
"Other Liabilities": "-7.57",
"Liability for Future Policy Benefit": "15.1",
"Debt Securities, Available-for-sale": "-10.8",
"Assets": "-8.44",
"Separate Account, Assets": "-9.05",
"Other Assets": "17.1",
"Mortgage Loans on Real Estate, Net": "-1.44",
"Other Expenses": "-9.11",
"Expenses": "-31.6",
"Net Income": "2.51",
"Benefits": "-20.8",
"Revenues": "21.5",
"Other Revenues": "0.628",
"Premiums Earned, Net": "21.6",
"Insurance Commissions and Fees": "-0.738",
"Economic Capital Ratio": "10.7",
"Other Compr. Net Income": "-2.42"
},
"2014": {
"Separate Account, Liability": "16.7",
"Liabilities": "18.7",
"Stockholders Equity": "8.88",
"ECR before LimitedLiability": "11.8",
"Liability for Future Policy Benefit": "17.5",
"Other Liabilities": "-11.0",
"Other Assets": "20.4",
"Assets": "-7.84",
"Separate Account, Assets": "-8.76",
"Mortgage Loans on Real Estate, Net": "-1.36",
"Debt Securities, Available-for-sale": "-11.2",
"Other Expenses": "-10.2",
"Expenses": "-36.0",
"Comprehensive Net Income": "0.588",
"Benefits": "-22.7",
"Net Investment Income": "-2.60",
"Revenues": "23.6",
"Other Revenues": "2.07",
"Premiums Earned, Net": "24.3",
"Insurance Commissions and Fees": "-0.811",
"Economic Capital Ratio": "12.1"
},
"2015": {
"Liability for Future Policy Benefit": "16.2",
"Liabilities": "16.8",
"Stockholders Equity": "9.46",
"ECR before LimitedLiability": "11.2",
"Other Liabilities": "-11.8",
"Separate Account, Liability": "16.2",
"Other Assets": "18.6",
"Assets": "-8.15",
"Separate Account, Assets": "-9.72",
"Mortgage Loans on Real Estate, Net": "-1.16",
"Debt Securities, Available-for-sale": "-10.6",
"Benefits": "-21.5",
"Expenses": "-34.6",
"Net Income": "0.597",
"Other Expenses": "-10.6",
"Other Revenues": "2.22",
"Revenues": "22.3",
"Insurance Commissions and Fees": "-0.811",
"Net Investment Income": "-2.25",
"Premiums Earned, Net": "22.7",
"Economic Capital Ratio": "11.4"
},
"2016": {
"Separate Account, Liability": "15.1",
"Liabilities": "17.6",
"Stockholders Equity": "3.00",
"ECR before LimitedLiability": "7.68",
"Other Liabilities": "-12.6",
"Liability for Future Policy Benefit": "16.9",
"Other Assets": "17.5",
"Assets": "-9.12",
"Debt Securities, Available-for-sale": "-9.44",
"Separate Account, Assets": "-8.10",
"Mortgage Loans on Real Estate, Net": "-1.51",
"Benefits": "-22.4",
"Expenses": "-33.7",
"Net Income": "1.51",
"Other Expenses": "-8.87",
"Net Investment Income": "-2.11",
"Revenues": "22.9",
"Premiums Earned, Net": "23.3",
"Other Revenues": "2.17",
"Comprehensive Net Income": "1.47",
"Economic Capital Ratio": "8.16"
},
"2017": {
"Separate Account, Liability": "12.1",
"Liabilities": "18.5",
"Stockholders Equity": "3.36",
"ECR before LimitedLiability": "7.83",
"Other Liabilities": "-8.96",
"Liability for Future Policy Benefit": "16.6",
"Other Assets": "-9.38",
"Assets": "-8.77",
"Debt Securities, Available-for-sale": "15.1",
"Separate Account, Assets": "-6.66",
"Mortgage Loans on Real Estate, Net": "-1.64",
"Other Expenses": "-7.78",
"Expenses": "-33.9",
"Comprehensive Net Income": "0.962",
"Benefits": "-23.8",
"Premiums Earned, Net": "23.4",
"Revenues": "23.0",
"Insurance Commissions and Fees": "-0.668",
"Net Investment Income": "-2.36",
"Other Revenues": "2.26",
"Economic Capital Ratio": "8.34"
},
"2018": {
"Liability for Future Policy Benefit": "9.70",
"Liabilities": "12.7",
"Stockholders Equity": "2.92",
"ECR before LimitedLiability": "4.14",
"Separate Account, Liability": "8.89",
"Other Liabilities": "2.75",
"Separate Account, Assets": "-5.62",
"Assets": "-10.3",
"Mortgage Loans on Real Estate, Net": "-2.61",
"Other Assets": "-8.48",
"Debt Securities, Available-for-sale": "7.72",
"Benefits": "-24.9",
"Expenses": "-32.4",
"Net Income": "-0.671",
"Other Expenses": "-6.68",
"Insurance Commissions and Fees": "-0.714",
"Revenues": "18.9",
"Premiums Earned, Net": "20.2",
"Other Revenues": "-1.54",
"Comprehensive Net Income": "-1.17",
"Economic Capital Ratio": "4.63"
},
"2019": {
"Liability for Future Policy Benefit": "5.69",
"Liabilities": "19.4",
"Stockholders Equity": "2.85",
"ECR before LimitedLiability": "7.51",
"Separate Account, Liability": "7.66",
"Other Liabilities": "6.56",
"Separate Account, Assets": "-4.34",
"Assets": "-8.52",
"Other Assets": "-7.23",
"Debt Securities, Available-for-sale": "5.72",
"Mortgage Loans on Real Estate, Net": "-1.85",
"Other Expenses": "-6.05",
"Expenses": "-33.4",
"Revenues": "22.5",
"Net Income": "-0.954",
"Benefits": "-25.4",
"Premiums Earned, Net": "23.8",
"Other Revenues": "-1.73",
"Comprehensive Net Income": "0.871",
"Other Compr. Net Income": "1.85",
"Economic Capital Ratio": "8.00"
},
"2020": {
"Liability for Future Policy Benefit": "5.50",
"Liabilities": "19.2",
"Stockholders Equity": "5.39",
"ECR before LimitedLiability": "13.0",
"Separate Account, Liability": "8.82",
"Other Liabilities": "5.48",
"Other Assets": "-5.00",
"Assets": "-6.65",
"Debt Securities, Available-for-sale": "4.26",
"Mortgage Loans on Real Estate, Net": "-1.70",
"Separate Account, Assets": "-3.84",
"Other Expenses": "-7.61",
"Expenses": "-28.9",
"Revenues": "24.6",
"Net Income": "2.81",
"Benefits": "-19.1",
"Premiums Earned, Net": "25.2",
"Other Revenues": "-0.643",
"Comprehensive Net Income": "4.37",
"Other Compr. Net Income": "1.54",
"Economic Capital Ratio": "13.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000008177_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Benefits": "73,614",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "10,587",
"Other Assets": "302,125",
"Other Compr. Net Income": "0",
"Other Expenses": "41,428",
"Other Liabilities": "205,848",
"Other Net Income": "0",
"Other Revenues": "274",
"Premiums Earned, Net": "107,471",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "205,848",
"Assets": "302,125",
"Expenses": "115,042",
"Revenues": "118,332",
"Stockholders Equity": "96,277",
"Net Income": "3,290",
"Comprehensive Net Income": "3,290",
"BaseVar": "370,674",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "34%"
}
},
"2012": {
"input_variables": {
"Benefits": "89,817",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "11,504",
"Other Assets": "320,177",
"Other Compr. Net Income": "7,327",
"Other Expenses": "45,575",
"Other Liabilities": "214,441",
"Other Net Income": "0",
"Other Revenues": "1,581",
"Premiums Earned, Net": "126,743",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "214,441",
"Assets": "320,177",
"Expenses": "135,392",
"Revenues": "139,828",
"Stockholders Equity": "105,736",
"Net Income": "4,436",
"Comprehensive Net Income": "11,763",
"BaseVar": "408,582",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "36%"
}
},
"2013": {
"input_variables": {
"Benefits": "100,372",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "10,809",
"Other Assets": "319,381",
"Other Compr. Net Income": "-13,367",
"Other Expenses": "53,975",
"Other Liabilities": "218,454",
"Other Net Income": "0",
"Other Revenues": "8,930",
"Premiums Earned, Net": "145,630",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "218,454",
"Assets": "319,381",
"Expenses": "154,347",
"Revenues": "165,369",
"Stockholders Equity": "100,927",
"Net Income": "11,022",
"Comprehensive Net Income": "-2,345",
"BaseVar": "435,459",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "32%"
}
},
"2014": {
"input_variables": {
"Benefits": "106,195",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "0",
"Other Assets": "317,008",
"Other Compr. Net Income": "3,075",
"Other Expenses": "55,696",
"Other Liabilities": "212,813",
"Other Net Income": "0",
"Other Revenues": "12,833",
"Premiums Earned, Net": "153,488",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "212,813",
"Assets": "317,008",
"Expenses": "161,891",
"Revenues": "166,321",
"Stockholders Equity": "104,195",
"Net Income": "4,430",
"Comprehensive Net Income": "7,505",
"BaseVar": "430,554",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "35%"
}
},
"2015": {
"input_variables": {
"Benefits": "101,364",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "0",
"Other Assets": "314,603",
"Other Compr. Net Income": "-4,695",
"Other Expenses": "60,185",
"Other Liabilities": "212,111",
"Other Net Income": "0",
"Other Revenues": "15,045",
"Premiums Earned, Net": "150,892",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "212,111",
"Assets": "314,603",
"Expenses": "161,549",
"Revenues": "165,937",
"Stockholders Equity": "102,492",
"Net Income": "4,388",
"Comprehensive Net Income": "-307",
"BaseVar": "429,448",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "33%"
}
},
"2016": {
"input_variables": {
"Benefits": "103,197",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "0",
"Other Assets": "318,600",
"Other Compr. Net Income": "1,246",
"Other Expenses": "60,244",
"Other Liabilities": "213,094",
"Other Net Income": "0",
"Other Revenues": "12,612",
"Premiums Earned, Net": "153,465",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "213,094",
"Assets": "318,600",
"Expenses": "163,441",
"Revenues": "166,077",
"Stockholders Equity": "105,506",
"Net Income": "2,636",
"Comprehensive Net Income": "3,882",
"BaseVar": "431,229",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "34%"
}
},
"2017": {
"input_variables": {
"Benefits": "117,515",
"Debt Securities, Available-for-sale": "238,463",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "0",
"Other Assets": "104,776",
"Other Compr. Net Income": "3,921",
"Other Expenses": "59,071",
"Other Liabilities": "230,256",
"Other Net Income": "0",
"Other Revenues": "17,787",
"Premiums Earned, Net": "163,327",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "230,256",
"Assets": "343,239",
"Expenses": "176,586",
"Revenues": "181,114",
"Stockholders Equity": "112,983",
"Net Income": "4,528",
"Comprehensive Net Income": "8,449",
"BaseVar": "467,558",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "35%"
}
},
"2018": {
"input_variables": {
"Benefits": "132,650",
"Debt Securities, Available-for-sale": "210,386",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "90,257",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "9,549",
"Other Assets": "133,888",
"Other Compr. Net Income": "-9,561",
"Other Expenses": "53,607",
"Other Liabilities": "152,645",
"Other Net Income": "0",
"Other Revenues": "3,073",
"Premiums Earned, Net": "172,931",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "242,902",
"Assets": "344,274",
"Expenses": "186,257",
"Revenues": "185,553",
"Stockholders Equity": "101,372",
"Net Income": "-704",
"Comprehensive Net Income": "-10,265",
"BaseVar": "484,274",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "29%"
}
},
"2019": {
"input_variables": {
"Benefits": "139,225",
"Debt Securities, Available-for-sale": "232,472",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "92,490",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "8,979",
"Other Assets": "145,154",
"Other Compr. Net Income": "17,994",
"Other Expenses": "59,340",
"Other Liabilities": "166,742",
"Other Net Income": "0",
"Other Revenues": "7,275",
"Premiums Earned, Net": "181,925",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "259,232",
"Assets": "377,626",
"Expenses": "198,565",
"Revenues": "198,179",
"Stockholders Equity": "118,394",
"Net Income": "-386",
"Comprehensive Net Income": "17,608",
"BaseVar": "525,798",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "36%"
}
},
"2020": {
"input_variables": {
"Benefits": "119,876",
"Debt Securities, Available-for-sale": "254,106",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "90,872",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "7,744",
"Other Assets": "151,081",
"Other Compr. Net Income": "14,541",
"Other Expenses": "63,303",
"Other Liabilities": "169,255",
"Other Net Income": "0",
"Other Revenues": "4,065",
"Premiums Earned, Net": "183,539",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "260,127",
"Assets": "405,187",
"Expenses": "183,179",
"Revenues": "195,348",
"Stockholders Equity": "145,060",
"Net Income": "12,169",
"Comprehensive Net Income": "26,710",
"BaseVar": "529,191",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "40%"
}
}
},
"top_rated": true,
"trend": 5.0,
"value": 0.4015578589330846,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000008177.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000008177.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000008177.svg"
},
{
"company_id": "0000320335",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000320335.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000320335.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000320335.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000320335_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000320335_main_keyfigs.svg",
"name": "Globe LIFE INC",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000320335.svg",
"report_text": "The relative strengths and weaknesses of Globe LIFE INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Globe LIFE INC compared to the market average is the variable Debt Securities, Available-for-sale, increasing the Economic Capital Ratio by 14% points.The greatest weakness of Globe LIFE INC is the variable Liability for Future Policy Benefit, reducing the Economic Capital Ratio by 16% points.
The company's Economic Capital Ratio, given in the ranking table, is 37%, being 11% points above the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000320335_2021_Globe_LIFE_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Liability for Future Policy Benefit": "-10.4",
"Liabilities": "5.88",
"Stockholders Equity": "3.11",
"ECR before LimitedLiability": "7.92",
"Separate Account, Liability": "6.12",
"Other Liabilities": "9.24",
"Debt Securities, Available-for-sale": "-7.64",
"Assets": "-1.46",
"Other Assets": "17.3",
"Separate Account, Assets": "-3.70",
"Mortgage Loans on Real Estate, Net": "-1.43",
"Benefits": "-2.84",
"Expenses": "-4.72",
"Revenues": "6.59",
"Net Income": "1.25",
"Other Expenses": "-1.93",
"Net Investment Income": "1.02",
"Premiums Earned, Net": "6.57",
"Comprehensive Net Income": "4.14",
"Other Compr. Net Income": "2.82",
"Economic Capital Ratio": "8.34"
},
"2010": {
"Liability for Future Policy Benefit": "-15.8",
"Liabilities": "4.92",
"Stockholders Equity": "4.20",
"ECR before LimitedLiability": "7.15",
"Other Liabilities": "14.3",
"Separate Account, Liability": "4.14",
"Benefits": "-1.23",
"Expenses": "-2.91",
"Net Income": "1.42",
"Other Expenses": "-1.70",
"Net Investment Income": "0.454",
"Revenues": "4.59",
"Other Revenues": "-2.94",
"Premiums Earned, Net": "7.49",
"Other Assets": "17.6",
"Mortgage Loans on Real Estate, Net": "-1.33",
"Debt Securities, Available-for-sale": "-8.76",
"Separate Account, Assets": "-2.59",
"Comprehensive Net Income": "2.53",
"Other Compr. Net Income": "1.08",
"Economic Capital Ratio": "7.41"
},
"2011": {
"Separate Account, Liability": "11.3",
"Liabilities": "5.77",
"Stockholders Equity": "3.69",
"ECR before LimitedLiability": "8.97",
"Other Liabilities": "10.3",
"Liability for Future Policy Benefit": "-19.9",
"Debt Securities, Available-for-sale": "14.2",
"Assets": "-0.978",
"Separate Account, Assets": "-6.08",
"Mortgage Loans on Real Estate, Net": "-0.875",
"Other Assets": "-2.84",
"Expenses": "-3.80",
"Net Income": "2.36",
"Benefits": "-3.93",
"Other Revenues": "-3.55",
"Revenues": "6.57",
"Premiums Earned, Net": "9.71",
"Net Investment Income": "1.24",
"Comprehensive Net Income": "4.71",
"Other Compr. Net Income": "2.24",
"Economic Capital Ratio": "9.29"
},
"2012": {
"Other Liabilities": "11.4",
"Liabilities": "6.55",
"Stockholders Equity": "4.51",
"ECR before LimitedLiability": "8.27",
"Separate Account, Liability": "11.3",
"Liability for Future Policy Benefit": "-19.2",
"Debt Securities, Available-for-sale": "15.8",
"Assets": "-0.990",
"Other Assets": "-4.29",
"Mortgage Loans on Real Estate, Net": "-1.03",
"Separate Account, Assets": "-6.53",
"Other Expenses": "-0.965",
"Expenses": "-5.12",
"Revenues": "7.97",
"Net Income": "2.03",
"Benefits": "-4.21",
"Other Revenues": "-1.45",
"Premiums Earned, Net": "8.79",
"Comprehensive Net Income": "3.05",
"Other Compr. Net Income": "0.983",
"Economic Capital Ratio": "8.45"
},
"2018": {
"Liability for Future Policy Benefit": "-14.7",
"Liabilities": "4.74",
"Stockholders Equity": "2.67",
"ECR before LimitedLiability": "2.21",
"Separate Account, Liability": "6.73",
"Other Liabilities": "10.2",
"Separate Account, Assets": "-4.61",
"Assets": "-1.42",
"Mortgage Loans on Real Estate, Net": "-2.11",
"Other Assets": "-7.14",
"Debt Securities, Available-for-sale": "11.4",
"Benefits": "-3.27",
"Expenses": "-3.20",
"Net Income": "2.45",
"Insurance Commissions and Fees": "-0.554",
"Revenues": "6.14",
"Premiums Earned, Net": "7.58",
"Net Investment Income": "1.17",
"Other Revenues": "-1.80",
"Economic Capital Ratio": "2.70",
"Other Compr. Net Income": "-2.72"
},
"2020": {
"Liability for Future Policy Benefit": "-15.8",
"Liabilities": "5.66",
"Stockholders Equity": "5.10",
"ECR before LimitedLiability": "10.2",
"Separate Account, Liability": "6.74",
"Other Liabilities": "11.3",
"Expenses": "-2.15",
"Net Income": "2.30",
"Benefits": "-2.15",
"Premiums Earned, Net": "5.29",
"Revenues": "4.56",
"Net Investment Income": "0.853",
"Other Revenues": "-1.11",
"Insurance Commissions and Fees": "-0.422",
"Debt Securities, Available-for-sale": "14.4",
"Separate Account, Assets": "-3.14",
"Other Assets": "-4.61",
"Mortgage Loans on Real Estate, Net": "-1.39",
"Comprehensive Net Income": "4.57",
"Other Compr. Net Income": "2.20",
"Economic Capital Ratio": "10.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000320335_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Benefits": "1,812,800",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "9,533,513",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "674,915",
"Other Assets": "15,230,936",
"Other Compr. Net Income": "851,234",
"Other Expenses": "1,004,644",
"Other Liabilities": "2,298,532",
"Other Net Income": "0",
"Other Revenues": "-139,717",
"Premiums Earned, Net": "2,687,199",
"Separate Account, Assets": "792,823",
"Separate Account, Liability": "792,823"
},
"output_variables": {
"Liabilities": "12,624,868",
"Assets": "16,023,759",
"Expenses": "2,817,444",
"Revenues": "3,222,397",
"Stockholders Equity": "3,398,891",
"Net Income": "404,953",
"Comprehensive Net Income": "1,256,187",
"BaseVar": "17,769,851",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "34%"
}
},
"2010": {
"input_variables": {
"Benefits": "1,793,044",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "9,537,087",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "676,364",
"Other Assets": "16,159,762",
"Other Compr. Net Income": "342,141",
"Other Expenses": "1,052,295",
"Other Liabilities": "2,606,434",
"Other Net Income": "-5,229",
"Other Revenues": "39,510",
"Premiums Earned, Net": "2,651,758",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "12,143,521",
"Assets": "16,159,762",
"Expenses": "2,845,339",
"Revenues": "3,367,632",
"Stockholders Equity": "4,016,241",
"Net Income": "517,064",
"Comprehensive Net Income": "859,205",
"BaseVar": "17,431,812",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "34%"
}
},
"2011": {
"input_variables": {
"Benefits": "1,793,276",
"Debt Securities, Available-for-sale": "11,888,205",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "9,956,537",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "693,028",
"Other Assets": "5,268,186",
"Other Compr. Net Income": "526,465",
"Other Expenses": "1,065,785",
"Other Liabilities": "2,970,946",
"Other Net Income": "-455",
"Other Revenues": "28,055",
"Premiums Earned, Net": "2,656,318",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "12,927,483",
"Assets": "17,156,391",
"Expenses": "2,859,061",
"Revenues": "3,377,401",
"Stockholders Equity": "4,228,908",
"Net Income": "517,885",
"Comprehensive Net Income": "1,044,350",
"BaseVar": "18,423,628",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "34%"
}
},
"2012": {
"input_variables": {
"Benefits": "1,955,682",
"Debt Securities, Available-for-sale": "13,541,193",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "11,104,065",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "693,644",
"Other Assets": "5,235,717",
"Other Compr. Net Income": "375,359",
"Other Expenses": "1,104,510",
"Other Liabilities": "3,311,059",
"Other Net Income": "0",
"Other Revenues": "39,410",
"Premiums Earned, Net": "2,856,462",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "14,415,124",
"Assets": "18,776,910",
"Expenses": "3,060,192",
"Revenues": "3,589,516",
"Stockholders Equity": "4,361,786",
"Net Income": "529,324",
"Comprehensive Net Income": "904,683",
"BaseVar": "20,108,550",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "33%"
}
},
"2018": {
"input_variables": {
"Benefits": "2,275,242",
"Debt Securities, Available-for-sale": "16,297,932",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "14,463,319",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "882,512",
"Other Assets": "6,797,790",
"Other Compr. Net Income": "-1,104,799",
"Other Expenses": "1,326,999",
"Other Liabilities": "3,217,226",
"Other Net Income": "-44",
"Other Revenues": "-667",
"Premiums Earned, Net": "3,421,906",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "17,680,545",
"Assets": "23,095,722",
"Expenses": "3,602,241",
"Revenues": "4,303,751",
"Stockholders Equity": "5,415,177",
"Net Income": "701,466",
"Comprehensive Net Income": "-403,333",
"BaseVar": "24,893,551",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "27%"
}
},
"2020": {
"input_variables": {
"Benefits": "2,572,884",
"Debt Securities, Available-for-sale": "21,213,509",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "15,243,536",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "927,062",
"Other Assets": "7,833,222",
"Other Compr. Net Income": "1,184,414",
"Other Expenses": "1,433,264",
"Other Liabilities": "5,032,103",
"Other Net Income": "0",
"Other Revenues": "-3,046",
"Premiums Earned, Net": "3,813,905",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "20,275,639",
"Assets": "29,046,731",
"Expenses": "4,006,148",
"Revenues": "4,737,921",
"Stockholders Equity": "8,771,092",
"Net Income": "731,773",
"Comprehensive Net Income": "1,916,187",
"BaseVar": "29,625,426",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "37%"
}
}
},
"top_rated": true,
"trend": null,
"value": 0.3732934731197953,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000320335.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000320335.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000320335.svg"
},
{
"company_id": "0001522690",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0001522690.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0001522690.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0001522690.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0001522690_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001522690_main_keyfigs.svg",
"name": "GWG Holdings Inc",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0001522690.svg",
"report_text": "The relative strengths and weaknesses of GWG Holdings Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of GWG Holdings Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 26% points.The greatest weakness of GWG Holdings Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 35%, being 8.7% points above the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0001522690_2021_GWG_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "-26.1",
"Liabilities": "-0.558",
"Stockholders Equity": "-0.308",
"ECR before LimitedLiability": "-2.13",
"Separate Account, Liability": "5.56",
"Liability for Future Policy Benefit": "5.64",
"Debt Securities, Available-for-sale": "-11.0",
"Assets": "0.209",
"Other Assets": "14.4",
"Mortgage Loans on Real Estate, Net": "-1.36",
"Separate Account, Assets": "-8.33",
"Other Revenues": "5.27",
"Revenues": "-0.775",
"Net Income": "-0.802",
"Premiums Earned, Net": "-4.60",
"Net Investment Income": "-2.28",
"Other Compr. Net Income": "-0.720",
"Comprehensive Net Income": "-1.51",
"Other Expenses": "-4.40",
"Benefits": "4.84",
"Economic Capital Ratio": "-1.94"
},
"2013": {
"Debt Securities, Available-for-sale": "-11.4",
"Assets": "-1.62",
"Separate Account, Liability": "4.14",
"Stockholders Equity": "-1.42",
"Separate Account, Assets": "-9.62",
"Other Assets": "12.9",
"Mortgage Loans on Real Estate, Net": "-1.53",
"Other Expenses": "-6.86",
"Expenses": "-2.76",
"Net Income": "-0.519",
"Benefits": "3.44",
"Net Investment Income": "-2.49",
"Revenues": "2.34",
"Other Revenues": "3.91",
"Premiums Earned, Net": "-4.30",
"Insurance Commissions and Fees": "-0.667",
"ECR before LimitedLiability": "-1.21",
"Other Liabilities": "-26.5",
"Liability for Future Policy Benefit": "4.04",
"Economic Capital Ratio": "-1.05",
"Other Compr. Net Income": "0.998"
},
"2015": {
"Liability for Future Policy Benefit": "1.53",
"Liabilities": "-1.16",
"Stockholders Equity": "-2.81",
"Other Liabilities": "-32.4",
"Separate Account, Liability": "1.66",
"Other Assets": "11.7",
"Assets": "-1.67",
"Separate Account, Assets": "-11.4",
"Mortgage Loans on Real Estate, Net": "-1.38",
"Debt Securities, Available-for-sale": "-12.4",
"Benefits": "0.397",
"Expenses": "-2.15",
"Net Income": "-2.39",
"Other Expenses": "-6.74",
"ECR before LimitedLiability": "-4.77",
"Insurance Commissions and Fees": "-0.782",
"Comprehensive Net Income": "-1.65",
"Other Revenues": "0.795",
"Net Investment Income": "-2.16",
"Premiums Earned, Net": "-5.30",
"Economic Capital Ratio": "-4.55"
},
"2019": {
"Liability for Future Policy Benefit": "11.7",
"Liabilities": "9.17",
"Stockholders Equity": "17.1",
"ECR before LimitedLiability": "17.2",
"Separate Account, Liability": "5.51",
"Other Liabilities": "-11.0",
"Separate Account, Assets": "-2.54",
"Assets": "6.60",
"Other Assets": "29.2",
"Debt Securities, Available-for-sale": "-6.67",
"Mortgage Loans on Real Estate, Net": "-1.05",
"Other Expenses": "-1.49",
"Expenses": "2.39",
"Net Income": "2.11",
"Benefits": "3.82",
"Net Investment Income": "-1.69",
"Comprehensive Net Income": "0.791",
"Other Compr. Net Income": "-1.35",
"Premiums Earned, Net": "-4.67",
"Other Revenues": "6.25",
"Economic Capital Ratio": "17.7"
},
"2020": {
"Liability for Future Policy Benefit": "11.3",
"Liabilities": "7.16",
"Stockholders Equity": "17.1",
"ECR before LimitedLiability": "8.31",
"Separate Account, Liability": "6.16",
"Other Liabilities": "-11.9",
"Other Assets": "26.0",
"Assets": "8.07",
"Debt Securities, Available-for-sale": "-8.66",
"Mortgage Loans on Real Estate, Net": "-1.32",
"Separate Account, Assets": "-2.99",
"Premiums Earned, Net": "-4.67",
"Revenues": "-4.51",
"Net Income": "-4.99",
"Net Investment Income": "-1.51",
"Other Revenues": "2.11",
"Other Expenses": "-4.62",
"Comprehensive Net Income": "-5.90",
"Other Compr. Net Income": "-0.938",
"Benefits": "4.57",
"Economic Capital Ratio": "8.73"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001522690_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "0",
"Other Assets": "197,948",
"Other Compr. Net Income": "0",
"Other Expenses": "18,539",
"Other Liabilities": "175,304",
"Other Net Income": "0",
"Other Revenues": "17,526",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "175,304",
"Assets": "197,948",
"Expenses": "18,539",
"Revenues": "17,526",
"Stockholders Equity": "22,644",
"Net Income": "-1,013",
"Comprehensive Net Income": "-1,013",
"BaseVar": "204,658",
"ECR before LimitedLiability": "5.5%",
"Economic Capital Ratio": "22%"
}
},
"2013": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "0",
"Other Assets": "275,380",
"Other Compr. Net Income": "0",
"Other Expenses": "33,260",
"Other Liabilities": "256,150",
"Other Net Income": "0",
"Other Revenues": "33,065",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "256,150",
"Assets": "275,380",
"Expenses": "33,260",
"Revenues": "33,065",
"Stockholders Equity": "19,231",
"Net Income": "-195",
"Comprehensive Net Income": "-195",
"BaseVar": "298,927",
"ECR before LimitedLiability": "3.5%",
"Economic Capital Ratio": "20%"
}
},
"2015": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "0",
"Other Assets": "398,166",
"Other Compr. Net Income": "0",
"Other Expenses": "47,026",
"Other Liabilities": "382,005",
"Other Net Income": "0",
"Other Revenues": "39,632",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "382,005",
"Assets": "398,166",
"Expenses": "47,026",
"Revenues": "39,632",
"Stockholders Equity": "16,160",
"Net Income": "-7,393",
"Comprehensive Net Income": "-7,393",
"BaseVar": "433,414",
"ECR before LimitedLiability": "0.18%",
"Economic Capital Ratio": "17%"
}
},
"2019": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "0",
"Other Assets": "3,635,206",
"Other Compr. Net Income": "0",
"Other Expenses": "229,806",
"Other Liabilities": "1,764,725",
"Other Net Income": "-4,077",
"Other Revenues": "341,992",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "1,764,725",
"Assets": "3,635,206",
"Expenses": "229,806",
"Revenues": "341,992",
"Stockholders Equity": "1,870,481",
"Net Income": "108,109",
"Comprehensive Net Income": "108,109",
"BaseVar": "2,987,903",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "46%"
}
},
"2020": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "0",
"Other Assets": "3,564,957",
"Other Compr. Net Income": "0",
"Other Expenses": "332,891",
"Other Liabilities": "1,891,050",
"Other Net Income": "-7,319",
"Other Revenues": "124,371",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "1,891,050",
"Assets": "3,564,957",
"Expenses": "332,891",
"Revenues": "124,371",
"Stockholders Equity": "1,673,907",
"Net Income": "-215,839",
"Comprehensive Net Income": "-215,839",
"BaseVar": "2,960,294",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "35%"
}
}
},
"top_rated": true,
"trend": -3.0,
"value": 0.35458424839661445,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0001522690.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0001522690.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0001522690.svg"
},
{
"company_id": "0000832480",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000832480.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000832480.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000832480.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000832480_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000832480_main_keyfigs.svg",
"name": "UTG INC",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000832480.svg",
"report_text": "The relative strengths and weaknesses of UTG INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of UTG INC compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 14% points.The greatest weakness of UTG INC is the variable Liability for Future Policy Benefit, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 35%, being 8.2% points above the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000832480_2021_UTG_INC.pdf",
"shrinked_graph_json": {
"2017": {
"Separate Account, Liability": "8.29",
"Liabilities": "1.70",
"Stockholders Equity": "4.10",
"ECR before LimitedLiability": "6.48",
"Other Liabilities": "12.5",
"Liability for Future Policy Benefit": "-25.8",
"Other Assets": "-1.73",
"Assets": "2.12",
"Debt Securities, Available-for-sale": "15.3",
"Separate Account, Assets": "-4.87",
"Mortgage Loans on Real Estate, Net": "-1.17",
"Other Expenses": "-0.971",
"Expenses": "2.52",
"Comprehensive Net Income": "2.79",
"Benefits": "3.56",
"Premiums Earned, Net": "-4.26",
"Revenues": "-2.15",
"Net Investment Income": "0.667",
"Other Revenues": "2.02",
"Other Compr. Net Income": "2.10",
"Economic Capital Ratio": "6.98"
},
"2018": {
"Liability for Future Policy Benefit": "-18.4",
"Liabilities": "2.54",
"Stockholders Equity": "5.03",
"ECR before LimitedLiability": "5.08",
"Separate Account, Liability": "6.02",
"Other Liabilities": "13.0",
"Separate Account, Assets": "-3.90",
"Assets": "2.30",
"Mortgage Loans on Real Estate, Net": "-1.77",
"Other Assets": "5.54",
"Debt Securities, Available-for-sale": "3.94",
"Benefits": "5.11",
"Expenses": "2.59",
"Revenues": "-0.658",
"Net Income": "2.51",
"Other Expenses": "-2.24",
"Premiums Earned, Net": "-5.35",
"Other Revenues": "5.32",
"Other Net Income": "0.583",
"Economic Capital Ratio": "5.57",
"Other Compr. Net Income": "-1.88"
},
"2019": {
"Liability for Future Policy Benefit": "-23.6",
"Liabilities": "2.95",
"Stockholders Equity": "6.11",
"ECR before LimitedLiability": "8.61",
"Separate Account, Liability": "5.21",
"Other Liabilities": "14.3",
"Separate Account, Assets": "-2.96",
"Assets": "2.77",
"Other Assets": "-1.44",
"Debt Securities, Available-for-sale": "11.2",
"Mortgage Loans on Real Estate, Net": "-1.24",
"Other Expenses": "-1.36",
"Expenses": "2.50",
"Net Income": "2.57",
"Benefits": "3.92",
"Net Investment Income": "0.483",
"Comprehensive Net Income": "2.87",
"Premiums Earned, Net": "-4.43",
"Other Revenues": "4.08",
"Other Net Income": "0.467",
"Economic Capital Ratio": "9.10"
},
"2020": {
"Liability for Future Policy Benefit": "-22.5",
"Liabilities": "2.86",
"Stockholders Equity": "7.43",
"ECR before LimitedLiability": "7.81",
"Separate Account, Liability": "6.22",
"Other Liabilities": "13.6",
"Other Assets": "0.632",
"Assets": "3.95",
"Debt Securities, Available-for-sale": "9.79",
"Mortgage Loans on Real Estate, Net": "-1.35",
"Separate Account, Assets": "-3.05",
"Other Expenses": "-1.74",
"Expenses": "2.75",
"Revenues": "-2.44",
"Net Income": "0.716",
"Benefits": "4.64",
"Premiums Earned, Net": "-4.71",
"Other Revenues": "2.47",
"Comprehensive Net Income": "1.03",
"Other Net Income": "0.496",
"Economic Capital Ratio": "8.23"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000832480_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "237,404",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "259,469",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "11,701",
"Other Assets": "169,041",
"Other Compr. Net Income": "12,596",
"Other Expenses": "25,961",
"Other Liabilities": "36,544",
"Other Net Income": "2,040",
"Other Revenues": "17,033",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "296,014",
"Assets": "406,445",
"Expenses": "25,961",
"Revenues": "28,734",
"Stockholders Equity": "110,432",
"Net Income": "4,813",
"Comprehensive Net Income": "17,409",
"BaseVar": "385,894",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "34%"
}
},
"2018": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "160,961",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "253,852",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "11,203",
"Other Assets": "234,588",
"Other Compr. Net Income": "-14,822",
"Other Expenses": "31,431",
"Other Liabilities": "34,619",
"Other Net Income": "2,759",
"Other Revenues": "30,071",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "288,472",
"Assets": "395,548",
"Expenses": "31,431",
"Revenues": "41,273",
"Stockholders Equity": "107,077",
"Net Income": "12,600",
"Comprehensive Net Income": "-2,221",
"BaseVar": "387,152",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "30%"
}
},
"2019": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "250,291",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "249,264",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "11,316",
"Other Assets": "168,455",
"Other Compr. Net Income": "8,590",
"Other Expenses": "29,964",
"Other Liabilities": "37,985",
"Other Net Income": "2,364",
"Other Revenues": "32,880",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "287,249",
"Assets": "418,746",
"Expenses": "29,964",
"Revenues": "44,195",
"Stockholders Equity": "131,497",
"Net Income": "16,596",
"Comprehensive Net Income": "25,186",
"BaseVar": "395,554",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "37%"
}
},
"2020": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "243,855",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "243,991",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "9,529",
"Other Assets": "175,201",
"Other Compr. Net Income": "6,478",
"Other Expenses": "27,571",
"Other Liabilities": "37,924",
"Other Net Income": "2,529",
"Other Revenues": "17,729",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "281,915",
"Assets": "419,056",
"Expenses": "27,571",
"Revenues": "27,258",
"Stockholders Equity": "137,141",
"Net Income": "2,217",
"Comprehensive Net Income": "8,695",
"BaseVar": "382,403",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "35%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 0.34966082630289774,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000832480.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000832480.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000832480.svg"
},
{
"company_id": "0001635984",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0001635984.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0001635984.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0001635984.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0001635984_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001635984_main_keyfigs.svg",
"name": "National Western Life Group Inc",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0001635984.svg",
"report_text": "The relative strengths and weaknesses of National Western Life Group Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of National Western Life Group Inc compared to the market average is the variable Debt Securities, Available-for-sale, increasing the Economic Capital Ratio by 12% points.The greatest weakness of National Western Life Group Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 28%, being 1.4% points above the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0001635984_2021_National_Western_Life_Group_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Liability for Future Policy Benefit": "7.91",
"Liabilities": "-1.01",
"Stockholders Equity": "2.41",
"ECR before LimitedLiability": "2.78",
"Other Liabilities": "-31.0",
"Separate Account, Liability": "7.96",
"Other Assets": "17.7",
"Assets": "3.24",
"Separate Account, Assets": "-8.70",
"Mortgage Loans on Real Estate, Net": "-0.650",
"Debt Securities, Available-for-sale": "-9.50",
"Benefits": "2.18",
"Expenses": "4.24",
"Comprehensive Net Income": "0.955",
"Other Expenses": "1.96",
"Other Revenues": "-0.995",
"Revenues": "-3.56",
"Net Investment Income": "1.22",
"Premiums Earned, Net": "-4.28",
"Other Compr. Net Income": "0.626",
"Economic Capital Ratio": "2.99"
},
"2016": {
"Separate Account, Liability": "8.09",
"Liabilities": "-3.17",
"Stockholders Equity": "-1.95",
"ECR before LimitedLiability": "-1.84",
"Other Liabilities": "-31.3",
"Liability for Future Policy Benefit": "8.17",
"Other Assets": "13.9",
"Assets": "0.861",
"Debt Securities, Available-for-sale": "-8.72",
"Separate Account, Assets": "-7.51",
"Mortgage Loans on Real Estate, Net": "-0.829",
"Benefits": "1.33",
"Expenses": "4.63",
"Net Income": "1.44",
"Other Expenses": "3.19",
"Net Investment Income": "1.90",
"Revenues": "-2.87",
"Premiums Earned, Net": "-4.72",
"Insurance Commissions and Fees": "0.684",
"Comprehensive Net Income": "1.14",
"Economic Capital Ratio": "-1.36"
},
"2017": {
"Separate Account, Liability": "8.32",
"Liabilities": "-2.57",
"Stockholders Equity": "-1.39",
"ECR before LimitedLiability": "-2.30",
"Other Liabilities": "-27.1",
"Liability for Future Policy Benefit": "8.46",
"Other Assets": "12.8",
"Assets": "0.882",
"Debt Securities, Available-for-sale": "-8.61",
"Separate Account, Assets": "-6.31",
"Mortgage Loans on Real Estate, Net": "-0.901",
"Other Expenses": "3.10",
"Expenses": "3.42",
"Net Income": "0.475",
"Premiums Earned, Net": "-4.87",
"Revenues": "-2.70",
"Insurance Commissions and Fees": "0.645",
"Net Investment Income": "3.05",
"Other Revenues": "-1.20",
"Economic Capital Ratio": "-1.80",
"Other Compr. Net Income": "-0.501"
},
"2018": {
"Liability for Future Policy Benefit": "9.19",
"Liabilities": "-3.65",
"ECR before LimitedLiability": "0.918",
"Separate Account, Liability": "5.85",
"Other Liabilities": "-29.0",
"Separate Account, Assets": "-4.20",
"Assets": "3.30",
"Comprehensive Net Income": "1.94",
"Mortgage Loans on Real Estate, Net": "-1.27",
"Other Assets": "9.25",
"Debt Securities, Available-for-sale": "-2.23",
"Benefits": "3.52",
"Expenses": "6.80",
"Other Expenses": "3.02",
"Insurance Commissions and Fees": "0.682",
"Revenues": "-5.38",
"Premiums Earned, Net": "-5.38",
"Net Investment Income": "0.592",
"Other Revenues": "-1.24",
"Other Compr. Net Income": "1.38",
"Economic Capital Ratio": "1.41"
},
"2019": {
"Liability for Future Policy Benefit": "9.51",
"Liabilities": "-2.93",
"ECR before LimitedLiability": "-2.51",
"Separate Account, Liability": "5.52",
"Other Liabilities": "-23.3",
"Separate Account, Assets": "-4.01",
"Assets": "2.50",
"Comprehensive Net Income": "-1.28",
"Other Assets": "9.52",
"Debt Securities, Available-for-sale": "-1.87",
"Mortgage Loans on Real Estate, Net": "-0.906",
"Other Expenses": "3.30",
"Expenses": "4.85",
"Benefits": "1.43",
"Net Investment Income": "2.07",
"Revenues": "-4.16",
"Premiums Earned, Net": "-4.92",
"Other Revenues": "-1.73",
"Insurance Commissions and Fees": "0.594",
"Other Compr. Net Income": "-1.52",
"Economic Capital Ratio": "-2.02"
},
"2020": {
"Liability for Future Policy Benefit": "11.2",
"Liabilities": "-2.45",
"ECR before LimitedLiability": "1.01",
"Separate Account, Liability": "6.53",
"Other Liabilities": "-24.4",
"Other Assets": "-5.78",
"Assets": "2.25",
"Debt Securities, Available-for-sale": "12.1",
"Mortgage Loans on Real Estate, Net": "-0.874",
"Separate Account, Assets": "-3.72",
"Other Expenses": "2.54",
"Expenses": "5.84",
"Net Income": "0.859",
"Benefits": "3.09",
"Premiums Earned, Net": "-5.07",
"Revenues": "-4.39",
"Net Investment Income": "0.730",
"Insurance Commissions and Fees": "0.413",
"Comprehensive Net Income": "1.78",
"Other Compr. Net Income": "0.906",
"Economic Capital Ratio": "1.43"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001635984_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Benefits": "244,353",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "155,608",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "108,311",
"Net Investment Income": "379,114",
"Other Assets": "11,504,265",
"Other Compr. Net Income": "0",
"Other Expenses": "247,047",
"Other Liabilities": "10,000,590",
"Other Net Income": "0",
"Other Revenues": "55,074",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "10,000,590",
"Assets": "11,612,576",
"Expenses": "491,400",
"Revenues": "589,796",
"Stockholders Equity": "1,611,986",
"Net Income": "98,396",
"Comprehensive Net Income": "98,396",
"BaseVar": "11,347,181",
"ECR before LimitedLiability": "8.4%",
"Economic Capital Ratio": "25%"
}
},
"2016": {
"input_variables": {
"Benefits": "313,919",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "163,447",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "174,534",
"Net Investment Income": "467,674",
"Other Assets": "11,720,447",
"Other Compr. Net Income": "0",
"Other Expenses": "267,557",
"Other Liabilities": "10,173,153",
"Other Net Income": "0",
"Other Revenues": "51,247",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "10,173,153",
"Assets": "11,894,981",
"Expenses": "581,476",
"Revenues": "682,368",
"Stockholders Equity": "1,721,828",
"Net Income": "100,892",
"Comprehensive Net Income": "100,892",
"BaseVar": "11,665,989",
"ECR before LimitedLiability": "8.7%",
"Economic Capital Ratio": "25%"
}
},
"2017": {
"input_variables": {
"Benefits": "508,504",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "159,968",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "208,249",
"Net Investment Income": "659,685",
"Other Assets": "12,016,845",
"Other Compr. Net Income": "0",
"Other Expenses": "255,523",
"Other Liabilities": "10,392,920",
"Other Net Income": "0",
"Other Revenues": "54,795",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "10,392,920",
"Assets": "12,225,094",
"Expenses": "764,027",
"Revenues": "874,448",
"Stockholders Equity": "1,832,174",
"Net Income": "110,421",
"Comprehensive Net Income": "110,421",
"BaseVar": "12,128,244",
"ECR before LimitedLiability": "9.1%",
"Economic Capital Ratio": "25%"
}
},
"2018": {
"input_variables": {
"Benefits": "201,352",
"Debt Securities, Available-for-sale": "2,946,059",
"Insurance Commissions and Fees": "155,205",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "203,180",
"Net Investment Income": "349,077",
"Other Assets": "8,782,452",
"Other Compr. Net Income": "0",
"Other Expenses": "233,489",
"Other Liabilities": "10,030,914",
"Other Net Income": "0",
"Other Revenues": "47,317",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "10,030,914",
"Assets": "11,931,691",
"Expenses": "434,841",
"Revenues": "551,599",
"Stockholders Equity": "1,900,777",
"Net Income": "116,758",
"Comprehensive Net Income": "116,758",
"BaseVar": "11,474,522",
"ECR before LimitedLiability": "9.7%",
"Economic Capital Ratio": "26%"
}
},
"2019": {
"input_variables": {
"Benefits": "432,672",
"Debt Securities, Available-for-sale": "3,356,945",
"Insurance Commissions and Fees": "149,721",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "272,422",
"Net Investment Income": "555,492",
"Other Assets": "8,924,080",
"Other Compr. Net Income": "0",
"Other Expenses": "254,900",
"Other Liabilities": "10,425,204",
"Other Net Income": "0",
"Other Revenues": "113,975",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "10,425,204",
"Assets": "12,553,447",
"Expenses": "687,572",
"Revenues": "819,188",
"Stockholders Equity": "2,128,243",
"Net Income": "131,616",
"Comprehensive Net Income": "131,616",
"BaseVar": "12,242,706",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "26%"
}
},
"2020": {
"input_variables": {
"Benefits": "337,587",
"Debt Securities, Available-for-sale": "10,770,923",
"Insurance Commissions and Fees": "145,405",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "332,521",
"Net Investment Income": "417,202",
"Other Assets": "3,544,826",
"Other Compr. Net Income": "335,313",
"Other Expenses": "264,843",
"Other Liabilities": "12,108,520",
"Other Net Income": "0",
"Other Revenues": "132,135",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "12,108,520",
"Assets": "14,648,270",
"Expenses": "602,430",
"Revenues": "694,742",
"Stockholders Equity": "2,539,750",
"Net Income": "92,312",
"Comprehensive Net Income": "427,625",
"BaseVar": "14,194,638",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "28%"
}
}
},
"top_rated": true,
"trend": 8.0,
"value": 0.2816592365389007,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0001635984.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0001635984.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0001635984.svg"
},
{
"company_id": "0000898174",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000898174.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000898174.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000898174.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000898174_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000898174_main_keyfigs.svg",
"name": "Reinsurance Group OF America INC",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000898174.svg",
"report_text": "The relative strengths and weaknesses of Reinsurance Group OF America INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Reinsurance Group OF America INC compared to the market average is the variable Debt Securities, Available-for-sale, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Reinsurance Group OF America INC is the variable Other Assets, reducing the Economic Capital Ratio by 6.8% points.
The company's Economic Capital Ratio, given in the ranking table, is 28%, being 1.4% points above the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000898174_2021_Reinsurance_Group_OF_America_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liability for Future Policy Benefit": "0.961",
"Liabilities": "5.89",
"Stockholders Equity": "0.421",
"ECR before LimitedLiability": "2.55",
"Separate Account, Liability": "4.63",
"Other Assets": "-3.52",
"Assets": "-3.69",
"Mortgage Loans on Real Estate, Net": "-0.623",
"Separate Account, Assets": "-3.20",
"Debt Securities, Available-for-sale": "4.38",
"Benefits": "-7.43",
"Expenses": "-8.50",
"Net Income": "0.319",
"Other Expenses": "-1.21",
"Net Investment Income": "0.821",
"Revenues": "10.8",
"Other Revenues": "-3.19",
"Premiums Earned, Net": "12.2",
"Comprehensive Net Income": "1.37",
"Other Compr. Net Income": "1.04",
"Economic Capital Ratio": "2.80"
},
"2011": {
"Separate Account, Liability": "12.7",
"Liabilities": "7.41",
"Assets": "-4.25",
"Stockholders Equity": "0.820",
"ECR before LimitedLiability": "4.73",
"Other Liabilities": "-3.26",
"Liability for Future Policy Benefit": "-1.99",
"Debt Securities, Available-for-sale": "3.79",
"Separate Account, Assets": "-7.24",
"Other Assets": "0.663",
"Other Expenses": "1.48",
"Expenses": "-9.72",
"Net Income": "1.49",
"Benefits": "-11.0",
"Other Revenues": "-3.58",
"Revenues": "13.1",
"Premiums Earned, Net": "13.3",
"Net Investment Income": "0.959",
"Comprehensive Net Income": "3.18",
"Other Compr. Net Income": "1.63",
"Economic Capital Ratio": "5.05"
},
"2012": {
"Other Liabilities": "-4.72",
"Liabilities": "7.24",
"Stockholders Equity": "1.58",
"ECR before LimitedLiability": "3.65",
"Separate Account, Liability": "11.0",
"Liability for Future Policy Benefit": "-0.441",
"Debt Securities, Available-for-sale": "8.80",
"Assets": "-3.85",
"Other Assets": "-2.44",
"Mortgage Loans on Real Estate, Net": "0.849",
"Separate Account, Assets": "-7.78",
"Expenses": "-9.64",
"Net Income": "1.03",
"Benefits": "-9.41",
"Other Revenues": "-1.35",
"Revenues": "11.1",
"Premiums Earned, Net": "11.1",
"Net Investment Income": "1.26",
"Comprehensive Net Income": "1.35",
"Other Compr. Net Income": "0.313",
"Economic Capital Ratio": "3.83"
},
"2013": {
"Separate Account, Liability": "8.71",
"Liabilities": "8.28",
"Stockholders Equity": "1.90",
"ECR before LimitedLiability": "3.81",
"Other Liabilities": "-4.19",
"Liability for Future Policy Benefit": "-1.55",
"Debt Securities, Available-for-sale": "8.45",
"Assets": "-4.58",
"Separate Account, Assets": "-9.09",
"Other Assets": "-2.14",
"Mortgage Loans on Real Estate, Net": "1.08",
"Expenses": "-11.9",
"Comprehensive Net Income": "1.52",
"Benefits": "-11.5",
"Net Investment Income": "1.44",
"Revenues": "8.97",
"Other Revenues": "-0.919",
"Premiums Earned, Net": "9.00",
"Insurance Commissions and Fees": "-0.675",
"Other Compr. Net Income": "1.01",
"Economic Capital Ratio": "3.97"
},
"2014": {
"Separate Account, Liability": "9.47",
"Liabilities": "7.74",
"Stockholders Equity": "2.21",
"ECR before LimitedLiability": "2.72",
"Liability for Future Policy Benefit": "-0.923",
"Other Liabilities": "-5.69",
"Other Assets": "-0.613",
"Assets": "-3.92",
"Separate Account, Assets": "-9.10",
"Mortgage Loans on Real Estate, Net": "0.923",
"Debt Securities, Available-for-sale": "8.57",
"Other Expenses": "-1.08",
"Expenses": "-10.5",
"Net Income": "0.751",
"Benefits": "-9.62",
"Net Investment Income": "1.34",
"Revenues": "9.49",
"Premiums Earned, Net": "9.48",
"Insurance Commissions and Fees": "-0.752",
"Economic Capital Ratio": "2.95",
"Other Compr. Net Income": "-0.628"
},
"2015": {
"Liability for Future Policy Benefit": "-4.83",
"Liabilities": "5.25",
"Stockholders Equity": "0.907",
"Economic Capital Ratio": "0.524",
"Other Liabilities": "-5.13",
"Separate Account, Liability": "6.06",
"Other Assets": "-2.49",
"Assets": "-3.82",
"Separate Account, Assets": "-10.6",
"Mortgage Loans on Real Estate, Net": "1.52",
"Debt Securities, Available-for-sale": "5.92",
"Benefits": "-8.89",
"Expenses": "-8.24",
"Comprehensive Net Income": "-0.631",
"Other Expenses": "0.799",
"Other Revenues": "-1.23",
"Revenues": "5.49",
"Insurance Commissions and Fees": "-0.775",
"Net Investment Income": "0.793",
"Premiums Earned, Net": "5.63",
"Other Compr. Net Income": "-1.02"
},
"2016": {
"Separate Account, Liability": "8.77",
"Liabilities": "2.89",
"Stockholders Equity": "-3.72",
"ECR before LimitedLiability": "-1.23",
"Other Liabilities": "-5.90",
"Liability for Future Policy Benefit": "-3.82",
"Other Assets": "-7.04",
"Assets": "-5.15",
"Debt Securities, Available-for-sale": "9.14",
"Separate Account, Assets": "-8.34",
"Mortgage Loans on Real Estate, Net": "1.25",
"Benefits": "-8.83",
"Expenses": "-7.36",
"Net Income": "1.96",
"Other Expenses": "1.78",
"Net Investment Income": "1.43",
"Revenues": "8.68",
"Premiums Earned, Net": "8.68",
"Insurance Commissions and Fees": "-0.649",
"Comprehensive Net Income": "2.37",
"Economic Capital Ratio": "-0.751"
},
"2017": {
"Separate Account, Liability": "9.79",
"Liabilities": "2.77",
"Stockholders Equity": "-1.90",
"ECR before LimitedLiability": "1.05",
"Other Liabilities": "-2.73",
"Liability for Future Policy Benefit": "-4.25",
"Other Assets": "-7.69",
"Assets": "-3.46",
"Debt Securities, Available-for-sale": "12.0",
"Separate Account, Assets": "-6.28",
"Mortgage Loans on Real Estate, Net": "1.06",
"Other Expenses": "2.89",
"Expenses": "-5.18",
"Net Income": "2.23",
"Benefits": "-7.65",
"Premiums Earned, Net": "9.16",
"Revenues": "8.45",
"Net Investment Income": "1.21",
"Other Revenues": "-1.19",
"Comprehensive Net Income": "2.80",
"Economic Capital Ratio": "1.55"
},
"2018": {
"Liability for Future Policy Benefit": "-1.33",
"Liabilities": "1.98",
"Stockholders Equity": "-2.63",
"ECR before LimitedLiability": "-2.42",
"Separate Account, Liability": "5.54",
"Other Liabilities": "-3.76",
"Separate Account, Assets": "-5.39",
"Assets": "-3.92",
"Mortgage Loans on Real Estate, Net": "0.843",
"Other Assets": "-8.51",
"Debt Securities, Available-for-sale": "6.30",
"Benefits": "-7.55",
"Expenses": "-5.56",
"Net Income": "0.640",
"Other Expenses": "2.38",
"Insurance Commissions and Fees": "-0.615",
"Revenues": "5.54",
"Premiums Earned, Net": "5.63",
"Other Revenues": "-1.48",
"Economic Capital Ratio": "-1.93",
"Other Compr. Net Income": "-0.399"
},
"2019": {
"Liability for Future Policy Benefit": "-3.88",
"Liabilities": "1.79",
"Stockholders Equity": "-1.84",
"ECR before LimitedLiability": "-0.503",
"Separate Account, Liability": "6.13",
"Other Liabilities": "-0.456",
"Separate Account, Assets": "-4.20",
"Assets": "-2.80",
"Other Assets": "-8.16",
"Debt Securities, Available-for-sale": "11.6",
"Mortgage Loans on Real Estate, Net": "0.850",
"Other Expenses": "2.72",
"Expenses": "-4.25",
"Comprehensive Net Income": "1.29",
"Benefits": "-6.61",
"Net Investment Income": "0.782",
"Revenues": "4.90",
"Premiums Earned, Net": "7.33",
"Other Revenues": "-2.30",
"Insurance Commissions and Fees": "-0.511",
"Other Compr. Net Income": "1.08",
"Economic Capital Ratio": "-0.0128"
},
"2020": {
"Liability for Future Policy Benefit": "-4.31",
"Liabilities": "2.36",
"Assets": "-2.41",
"Stockholders Equity": "-0.843",
"ECR before LimitedLiability": "0.995",
"Separate Account, Liability": "7.39",
"Other Liabilities": "-0.694",
"Other Assets": "-6.77",
"Debt Securities, Available-for-sale": "11.2",
"Separate Account, Assets": "-4.16",
"Other Expenses": "2.18",
"Expenses": "-3.98",
"Net Income": "0.778",
"Benefits": "-5.89",
"Premiums Earned, Net": "6.15",
"Revenues": "5.23",
"Net Investment Income": "0.631",
"Other Revenues": "-0.925",
"Comprehensive Net Income": "1.85",
"Other Compr. Net Income": "1.05",
"Economic Capital Ratio": "1.42"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000898174_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Benefits": "5,857,137",
"Debt Securities, Available-for-sale": "14,304,597",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "9,274,789",
"Mortgage Loans on Real Estate, Net": "885,811",
"Net Investment Income": "1,450,690",
"Other Assets": "13,891,500",
"Other Compr. Net Income": "608,206",
"Other Expenses": "1,830,191",
"Other Liabilities": "14,766,552",
"Other Net Income": "0",
"Other Revenues": "151,360",
"Premiums Earned, Net": "6,659,680",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "24,041,341",
"Assets": "29,081,908",
"Expenses": "7,687,328",
"Revenues": "8,261,730",
"Stockholders Equity": "5,040,567",
"Net Income": "574,402",
"Comprehensive Net Income": "1,182,608",
"BaseVar": "34,840,256",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "29%"
}
},
"2011": {
"input_variables": {
"Benefits": "6,541,194",
"Debt Securities, Available-for-sale": "16,200,950",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "9,903,503",
"Mortgage Loans on Real Estate, Net": "991,731",
"Net Investment Income": "1,245,141",
"Other Assets": "14,911,351",
"Other Compr. Net Income": "715,640",
"Other Expenses": "1,688,724",
"Other Liabilities": "16,063,424",
"Other Net Income": "0",
"Other Revenues": "248,710",
"Premiums Earned, Net": "7,335,687",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "25,966,927",
"Assets": "32,104,032",
"Expenses": "8,229,918",
"Revenues": "8,829,538",
"Stockholders Equity": "6,137,105",
"Net Income": "599,620",
"Comprehensive Net Income": "1,315,260",
"BaseVar": "37,923,028",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "30%"
}
},
"2012": {
"input_variables": {
"Benefits": "7,045,914",
"Debt Securities, Available-for-sale": "22,291,614",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "11,372,856",
"Mortgage Loans on Real Estate, Net": "2,300,587",
"Net Investment Income": "1,690,342",
"Other Assets": "15,768,237",
"Other Compr. Net Income": "490,749",
"Other Expenses": "2,163,104",
"Other Liabilities": "22,077,395",
"Other Net Income": "0",
"Other Revenues": "243,973",
"Premiums Earned, Net": "7,906,596",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "33,450,251",
"Assets": "40,360,438",
"Expenses": "9,209,018",
"Revenues": "9,840,911",
"Stockholders Equity": "6,910,187",
"Net Income": "631,893",
"Comprehensive Net Income": "1,122,642",
"BaseVar": "46,675,684",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "28%"
}
},
"2013": {
"input_variables": {
"Benefits": "7,780,846",
"Debt Securities, Available-for-sale": "21,474,136",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "11,866,776",
"Mortgage Loans on Real Estate, Net": "2,486,680",
"Net Investment Income": "1,763,855",
"Other Assets": "15,713,657",
"Other Compr. Net Income": "0",
"Other Expenses": "2,118,670",
"Other Liabilities": "21,872,170",
"Other Net Income": "0",
"Other Revenues": "300,471",
"Premiums Earned, Net": "8,254,027",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "33,738,946",
"Assets": "39,674,473",
"Expenses": "9,899,516",
"Revenues": "10,318,353",
"Stockholders Equity": "5,935,527",
"Net Income": "418,837",
"Comprehensive Net Income": "418,837",
"BaseVar": "46,815,644",
"ECR before LimitedLiability": "9.2%",
"Economic Capital Ratio": "25%"
}
},
"2014": {
"input_variables": {
"Benefits": "7,857,672",
"Debt Securities, Available-for-sale": "25,480,972",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "14,476,637",
"Mortgage Loans on Real Estate, Net": "2,712,238",
"Net Investment Income": "1,899,884",
"Other Assets": "16,486,401",
"Other Compr. Net Income": "0",
"Other Expenses": "2,362,475",
"Other Liabilities": "23,179,522",
"Other Net Income": "0",
"Other Revenues": "334,456",
"Premiums Earned, Net": "8,669,854",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "37,656,159",
"Assets": "44,679,611",
"Expenses": "10,220,147",
"Revenues": "10,904,194",
"Stockholders Equity": "7,023,452",
"Net Income": "684,047",
"Comprehensive Net Income": "684,047",
"BaseVar": "51,730,056",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "26%"
}
},
"2015": {
"input_variables": {
"Benefits": "7,826,346",
"Debt Securities, Available-for-sale": "29,642,905",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "19,612,251",
"Mortgage Loans on Real Estate, Net": "3,129,951",
"Net Investment Income": "1,569,745",
"Other Assets": "17,610,296",
"Other Compr. Net Income": "-948,845",
"Other Expenses": "2,089,666",
"Other Liabilities": "24,635,520",
"Other Net Income": "0",
"Other Revenues": "277,692",
"Premiums Earned, Net": "8,570,741",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "44,247,771",
"Assets": "50,383,152",
"Expenses": "9,916,012",
"Revenues": "10,418,178",
"Stockholders Equity": "6,135,381",
"Net Income": "502,166",
"Comprehensive Net Income": "-446,679",
"BaseVar": "57,956,979",
"ECR before LimitedLiability": "5.5%",
"Economic Capital Ratio": "22%"
}
},
"2016": {
"input_variables": {
"Benefits": "8,358,066",
"Debt Securities, Available-for-sale": "32,093,625",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "19,581,573",
"Mortgage Loans on Real Estate, Net": "3,775,522",
"Net Investment Income": "2,006,081",
"Other Assets": "17,228,732",
"Other Compr. Net Income": "431,045",
"Other Expenses": "2,462,002",
"Other Liabilities": "26,423,224",
"Other Net Income": "0",
"Other Revenues": "266,559",
"Premiums Earned, Net": "9,248,871",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "46,004,797",
"Assets": "53,097,879",
"Expenses": "10,820,068",
"Revenues": "11,521,511",
"Stockholders Equity": "7,093,082",
"Net Income": "701,443",
"Comprehensive Net Income": "1,132,488",
"BaseVar": "60,937,650",
"ECR before LimitedLiability": "9.4%",
"Economic Capital Ratio": "26%"
}
},
"2017": {
"input_variables": {
"Benefits": "9,020,957",
"Debt Securities, Available-for-sale": "38,150,820",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "22,363,241",
"Mortgage Loans on Real Estate, Net": "4,400,533",
"Net Investment Income": "2,322,531",
"Other Assets": "17,963,465",
"Other Compr. Net Income": "767,930",
"Other Expenses": "1,672,631",
"Other Liabilities": "28,582,042",
"Other Net Income": "0",
"Other Revenues": "352,108",
"Premiums Earned, Net": "9,841,130",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "50,945,283",
"Assets": "60,514,818",
"Expenses": "10,693,588",
"Revenues": "12,515,769",
"Stockholders Equity": "9,569,535",
"Net Income": "1,822,181",
"Comprehensive Net Income": "2,590,111",
"BaseVar": "67,718,694",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "29%"
}
},
"2018": {
"input_variables": {
"Benefits": "9,744,133",
"Debt Securities, Available-for-sale": "39,992,346",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "25,285,400",
"Mortgage Loans on Real Estate, Net": "4,966,298",
"Net Investment Income": "1,968,437",
"Other Assets": "19,576,601",
"Other Compr. Net Income": "-1,424,295",
"Other Expenses": "2,415,689",
"Other Liabilities": "30,799,292",
"Other Net Income": "0",
"Other Revenues": "363,451",
"Premiums Earned, Net": "10,543,776",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "56,084,692",
"Assets": "64,535,245",
"Expenses": "12,159,822",
"Revenues": "12,875,664",
"Stockholders Equity": "8,450,553",
"Net Income": "715,842",
"Comprehensive Net Income": "-708,453",
"BaseVar": "73,539,859",
"ECR before LimitedLiability": "5.8%",
"Economic Capital Ratio": "22%"
}
},
"2019": {
"input_variables": {
"Benefits": "10,894,000",
"Debt Securities, Available-for-sale": "51,121,000",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "28,672,000",
"Mortgage Loans on Real Estate, Net": "5,706,000",
"Net Investment Income": "2,611,000",
"Other Assets": "19,904,000",
"Other Compr. Net Income": "2,501,000",
"Other Expenses": "2,536,000",
"Other Liabilities": "36,458,000",
"Other Net Income": "0",
"Other Revenues": "392,000",
"Premiums Earned, Net": "11,297,000",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "65,130,000",
"Assets": "76,731,000",
"Expenses": "13,430,000",
"Revenues": "14,300,000",
"Stockholders Equity": "11,601,000",
"Net Income": "870,000",
"Comprehensive Net Income": "3,371,000",
"BaseVar": "86,046,000",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "28%"
}
},
"2020": {
"input_variables": {
"Benefits": "11,779,000",
"Debt Securities, Available-for-sale": "56,735,000",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "31,453,000",
"Mortgage Loans on Real Estate, Net": "5,787,000",
"Net Investment Income": "2,542,000",
"Other Assets": "22,134,000",
"Other Compr. Net Income": "2,222,000",
"Other Expenses": "2,402,000",
"Other Liabilities": "38,851,000",
"Other Net Income": "0",
"Other Revenues": "360,000",
"Premiums Earned, Net": "11,694,000",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "70,304,000",
"Assets": "84,656,000",
"Expenses": "14,181,000",
"Revenues": "14,596,000",
"Stockholders Equity": "14,352,000",
"Net Income": "415,000",
"Comprehensive Net Income": "2,637,000",
"BaseVar": "92,979,500",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "28%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.2814781025782921,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000898174.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000898174.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000898174.svg"
},
{
"company_id": "0001575434",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0001575434.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0001575434.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0001575434.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0001575434_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001575434_main_keyfigs.svg",
"name": "Vericity Inc",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0001575434.svg",
"report_text": "The relative strengths and weaknesses of Vericity Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Vericity Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 9.7% points.The greatest weakness of Vericity Inc is the variable Liability for Future Policy Benefit, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 28%, being 0.88% points above the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0001575434_2021_Vericity_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Liability for Future Policy Benefit": "-9.86",
"Liabilities": "6.70",
"Stockholders Equity": "5.00",
"ECR before LimitedLiability": "1.77",
"Separate Account, Liability": "6.11",
"Other Liabilities": "10.1",
"Separate Account, Assets": "-3.98",
"Assets": "-0.866",
"Other Assets": "-0.624",
"Debt Securities, Available-for-sale": "3.69",
"Mortgage Loans on Real Estate, Net": "0.855",
"Other Expenses": "-5.21",
"Expenses": "-7.99",
"Net Income": "-2.96",
"Benefits": "-2.98",
"Revenues": "5.85",
"Premiums Earned, Net": "6.25",
"Other Revenues": "-1.83",
"Insurance Commissions and Fees": "1.65",
"Comprehensive Net Income": "-3.24",
"Economic Capital Ratio": "2.26"
},
"2020": {
"Liability for Future Policy Benefit": "-11.3",
"Liabilities": "6.33",
"Stockholders Equity": "3.13",
"ECR before LimitedLiability": "0.459",
"Separate Account, Liability": "7.71",
"Other Liabilities": "9.71",
"Other Assets": "-0.532",
"Assets": "-2.17",
"Debt Securities, Available-for-sale": "2.83",
"Mortgage Loans on Real Estate, Net": "0.538",
"Separate Account, Assets": "-4.37",
"Other Expenses": "-5.71",
"Expenses": "-8.86",
"Net Income": "-2.51",
"Benefits": "-3.50",
"Premiums Earned, Net": "6.89",
"Revenues": "7.80",
"Other Revenues": "-0.898",
"Insurance Commissions and Fees": "2.10",
"Comprehensive Net Income": "-2.83",
"Economic Capital Ratio": "0.880"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001575434_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Benefits": "65,050",
"Debt Securities, Available-for-sale": "314,921",
"Insurance Commissions and Fees": "17,688",
"Liability for Future Policy Benefit": "335,766",
"Mortgage Loans on Real Estate, Net": "51,835",
"Net Investment Income": "16,076",
"Other Assets": "355,026",
"Other Compr. Net Income": "11,125",
"Other Expenses": "89,574",
"Other Liabilities": "173,599",
"Other Net Income": "0",
"Other Revenues": "7,166",
"Premiums Earned, Net": "94,370",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "509,365",
"Assets": "721,782",
"Expenses": "154,624",
"Revenues": "135,300",
"Stockholders Equity": "212,417",
"Net Income": "-19,324",
"Comprehensive Net Income": "-8,199",
"BaseVar": "766,098",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "31%"
}
},
"2020": {
"input_variables": {
"Benefits": "80,810",
"Debt Securities, Available-for-sale": "363,851",
"Insurance Commissions and Fees": "21,811",
"Liability for Future Policy Benefit": "381,563",
"Mortgage Loans on Real Estate, Net": "50,427",
"Net Investment Income": "14,121",
"Other Assets": "354,486",
"Other Compr. Net Income": "7,844",
"Other Expenses": "92,049",
"Other Liabilities": "191,968",
"Other Net Income": "0",
"Other Revenues": "3,857",
"Premiums Earned, Net": "108,042",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "573,531",
"Assets": "768,764",
"Expenses": "172,859",
"Revenues": "147,831",
"Stockholders Equity": "195,233",
"Net Income": "-25,028",
"Comprehensive Net Income": "-17,184",
"BaseVar": "835,414",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "28%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.27611967793953346,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0001575434.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0001575434.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0001575434.svg"
},
{
"company_id": "0000865058",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000865058.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000865058.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000865058.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000865058_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000865058_main_keyfigs.svg",
"name": "National Security Group INC",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000865058.svg",
"report_text": "The relative strengths and weaknesses of National Security Group INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of National Security Group INC compared to the market average is the variable Premiums Earned, Net, increasing the Economic Capital Ratio by 16% points.The greatest weakness of National Security Group INC is the variable Expenses, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 28%, being 0.81% points above the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000865058_2021_National_Security_Group_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Separate Account, Liability": "11.2",
"Liabilities": "11.6",
"Stockholders Equity": "4.43",
"ECR before LimitedLiability": "2.65",
"Other Liabilities": "-11.7",
"Liability for Future Policy Benefit": "11.2",
"Debt Securities, Available-for-sale": "7.35",
"Assets": "-9.13",
"Separate Account, Assets": "-8.96",
"Mortgage Loans on Real Estate, Net": "-1.40",
"Other Assets": "-4.41",
"Other Expenses": "-7.93",
"Expenses": "-29.7",
"Net Income": "-3.40",
"Benefits": "-21.4",
"Other Revenues": "-4.18",
"Revenues": "16.0",
"Premiums Earned, Net": "18.0",
"Insurance Commissions and Fees": "-0.341",
"Comprehensive Net Income": "-3.69",
"Economic Capital Ratio": "2.97"
},
"2012": {
"Other Liabilities": "-13.3",
"Liabilities": "7.52",
"Stockholders Equity": "3.30",
"ECR before LimitedLiability": "-1.05",
"Separate Account, Liability": "7.01",
"Liability for Future Policy Benefit": "7.15",
"Debt Securities, Available-for-sale": "6.43",
"Assets": "-10.5",
"Other Assets": "-5.52",
"Mortgage Loans on Real Estate, Net": "-1.80",
"Separate Account, Assets": "-10.4",
"Other Expenses": "-14.9",
"Expenses": "-29.4",
"Revenues": "12.4",
"Net Income": "-4.98",
"Benefits": "-15.6",
"Insurance Commissions and Fees": "-0.214",
"Premiums Earned, Net": "12.5",
"Comprehensive Net Income": "-6.05",
"Other Compr. Net Income": "-1.20",
"Economic Capital Ratio": "-0.866"
},
"2013": {
"Separate Account, Liability": "14.5",
"Liabilities": "14.7",
"Stockholders Equity": "5.69",
"ECR before LimitedLiability": "9.90",
"Other Liabilities": "-11.9",
"Liability for Future Policy Benefit": "14.5",
"Debt Securities, Available-for-sale": "10.2",
"Assets": "-7.33",
"Separate Account, Assets": "-8.67",
"Other Assets": "-4.02",
"Mortgage Loans on Real Estate, Net": "-1.37",
"Other Expenses": "-9.92",
"Expenses": "-24.1",
"Net Income": "3.14",
"Benefits": "-13.5",
"Revenues": "18.4",
"Other Revenues": "1.49",
"Premiums Earned, Net": "18.3",
"Insurance Commissions and Fees": "-0.696",
"Comprehensive Net Income": "2.66",
"Economic Capital Ratio": "10.1"
},
"2014": {
"Separate Account, Liability": "15.2",
"Liabilities": "18.7",
"Stockholders Equity": "7.24",
"ECR before LimitedLiability": "13.5",
"Liability for Future Policy Benefit": "15.8",
"Other Liabilities": "-15.4",
"Other Assets": "-1.64",
"Assets": "-5.72",
"Separate Account, Assets": "-7.91",
"Mortgage Loans on Real Estate, Net": "-1.20",
"Debt Securities, Available-for-sale": "7.01",
"Other Expenses": "-10.5",
"Expenses": "-24.1",
"Net Income": "3.60",
"Benefits": "-12.0",
"Revenues": "21.7",
"Other Revenues": "0.982",
"Premiums Earned, Net": "21.8",
"Insurance Commissions and Fees": "-0.735",
"Comprehensive Net Income": "4.00",
"Economic Capital Ratio": "13.7"
},
"2015": {
"Liability for Future Policy Benefit": "15.9",
"Liabilities": "16.6",
"Stockholders Equity": "8.52",
"ECR before LimitedLiability": "11.5",
"Other Liabilities": "-15.2",
"Separate Account, Liability": "16.5",
"Other Assets": "-3.18",
"Assets": "-5.93",
"Separate Account, Assets": "-9.00",
"Mortgage Loans on Real Estate, Net": "-1.05",
"Debt Securities, Available-for-sale": "12.1",
"Benefits": "-13.7",
"Expenses": "-23.7",
"Net Income": "2.13",
"Other Expenses": "-9.07",
"Other Revenues": "-1.06",
"Revenues": "19.0",
"Insurance Commissions and Fees": "-0.742",
"Premiums Earned, Net": "19.8",
"Comprehensive Net Income": "1.59",
"Economic Capital Ratio": "11.8"
},
"2016": {
"Separate Account, Liability": "14.1",
"Liabilities": "17.3",
"Stockholders Equity": "3.23",
"ECR before LimitedLiability": "8.25",
"Other Liabilities": "-14.4",
"Liability for Future Policy Benefit": "15.5",
"Other Assets": "-6.82",
"Assets": "-7.36",
"Debt Securities, Available-for-sale": "13.9",
"Separate Account, Assets": "-7.60",
"Mortgage Loans on Real Estate, Net": "-1.40",
"Benefits": "-16.9",
"Expenses": "-25.8",
"Net Income": "2.48",
"Other Expenses": "-7.49",
"Revenues": "20.8",
"Premiums Earned, Net": "21.1",
"Insurance Commissions and Fees": "-0.664",
"Other Revenues": "-0.182",
"Comprehensive Net Income": "2.40",
"Economic Capital Ratio": "8.73"
},
"2017": {
"Separate Account, Liability": "11.8",
"Liabilities": "16.3",
"Stockholders Equity": "3.89",
"ECR before LimitedLiability": "5.60",
"Other Liabilities": "-10.2",
"Liability for Future Policy Benefit": "15.9",
"Other Assets": "-8.86",
"Assets": "-7.68",
"Debt Securities, Available-for-sale": "16.2",
"Separate Account, Assets": "-6.72",
"Mortgage Loans on Real Estate, Net": "-1.67",
"Other Expenses": "-7.49",
"Expenses": "-27.9",
"Net Income": "-1.10",
"Benefits": "-19.1",
"Premiums Earned, Net": "20.1",
"Revenues": "19.1",
"Insurance Commissions and Fees": "-0.655",
"Other Revenues": "-1.47",
"Comprehensive Net Income": "-1.02",
"Economic Capital Ratio": "6.11"
},
"2018": {
"Liability for Future Policy Benefit": "15.3",
"Liabilities": "15.1",
"Stockholders Equity": "4.70",
"ECR before LimitedLiability": "7.14",
"Separate Account, Liability": "8.00",
"Other Liabilities": "-11.9",
"Separate Account, Assets": "-4.81",
"Assets": "-7.14",
"Mortgage Loans on Real Estate, Net": "-2.20",
"Other Assets": "-8.47",
"Debt Securities, Available-for-sale": "13.6",
"Benefits": "-16.6",
"Expenses": "-25.0",
"Comprehensive Net Income": "0.520",
"Other Expenses": "-7.60",
"Insurance Commissions and Fees": "-0.626",
"Revenues": "17.9",
"Premiums Earned, Net": "19.1",
"Net Investment Income": "-0.603",
"Other Revenues": "-1.68",
"Economic Capital Ratio": "7.63"
},
"2019": {
"Liability for Future Policy Benefit": "15.4",
"Liabilities": "16.6",
"Stockholders Equity": "5.18",
"ECR before LimitedLiability": "9.67",
"Separate Account, Liability": "7.04",
"Other Liabilities": "-6.68",
"Separate Account, Assets": "-3.86",
"Assets": "-5.64",
"Other Assets": "-7.25",
"Debt Securities, Available-for-sale": "10.2",
"Mortgage Loans on Real Estate, Net": "-1.63",
"Other Expenses": "-7.08",
"Expenses": "-24.2",
"Net Income": "1.32",
"Benefits": "-15.6",
"Net Investment Income": "1.37",
"Revenues": "22.2",
"Premiums Earned, Net": "22.6",
"Other Revenues": "-2.68",
"Comprehensive Net Income": "1.61",
"Economic Capital Ratio": "10.2"
},
"2020": {
"Liability for Future Policy Benefit": "11.0",
"Liabilities": "11.2",
"Stockholders Equity": "3.55",
"Economic Capital Ratio": "0.808",
"Separate Account, Liability": "9.68",
"Other Liabilities": "-8.57",
"Other Assets": "-5.36",
"Assets": "-9.22",
"Debt Securities, Available-for-sale": "3.40",
"Mortgage Loans on Real Estate, Net": "-2.46",
"Separate Account, Assets": "-5.35",
"Other Expenses": "-6.73",
"Expenses": "-29.7",
"Net Income": "-4.63",
"Benefits": "-22.8",
"Premiums Earned, Net": "15.8",
"Revenues": "15.2",
"Net Investment Income": "0.711",
"Other Revenues": "-1.33",
"Comprehensive Net Income": "-5.42",
"Other Compr. Net Income": "-0.867"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000865058_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Benefits": "44,025",
"Debt Securities, Available-for-sale": "81,621",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "4,261",
"Other Assets": "50,833",
"Other Compr. Net Income": "0",
"Other Expenses": "23,023",
"Other Liabilities": "94,439",
"Other Net Income": "0",
"Other Revenues": "1,588",
"Premiums Earned, Net": "56,243",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "94,439",
"Assets": "132,454",
"Expenses": "67,048",
"Revenues": "62,092",
"Stockholders Equity": "38,015",
"Net Income": "-4,956",
"Comprehensive Net Income": "-4,956",
"BaseVar": "178,016",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "28%"
}
},
"2012": {
"input_variables": {
"Benefits": "34,105",
"Debt Securities, Available-for-sale": "81,426",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "4,227",
"Other Assets": "54,290",
"Other Compr. Net Income": "-315",
"Other Expenses": "32,118",
"Other Liabilities": "105,489",
"Other Net Income": "0",
"Other Revenues": "3,510",
"Premiums Earned, Net": "51,815",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "105,489",
"Assets": "135,716",
"Expenses": "66,223",
"Revenues": "59,552",
"Stockholders Equity": "30,227",
"Net Income": "-6,671",
"Comprehensive Net Income": "-6,986",
"BaseVar": "183,648",
"ECR before LimitedLiability": "6.7%",
"Economic Capital Ratio": "23%"
}
},
"2013": {
"input_variables": {
"Benefits": "31,146",
"Debt Securities, Available-for-sale": "83,808",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "3,746",
"Other Assets": "50,172",
"Other Compr. Net Income": "-2,389",
"Other Expenses": "24,356",
"Other Liabilities": "100,508",
"Other Net Income": "0",
"Other Revenues": "5,048",
"Premiums Earned, Net": "52,366",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "100,508",
"Assets": "133,980",
"Expenses": "55,502",
"Revenues": "61,160",
"Stockholders Equity": "33,472",
"Net Income": "5,658",
"Comprehensive Net Income": "3,269",
"BaseVar": "176,770",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "31%"
}
},
"2014": {
"input_variables": {
"Benefits": "30,882",
"Debt Securities, Available-for-sale": "91,881",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "3,738",
"Other Assets": "52,984",
"Other Compr. Net Income": "1,836",
"Other Expenses": "25,809",
"Other Liabilities": "102,108",
"Other Net Income": "0",
"Other Revenues": "3,916",
"Premiums Earned, Net": "56,653",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "102,108",
"Assets": "144,865",
"Expenses": "56,691",
"Revenues": "64,307",
"Stockholders Equity": "42,757",
"Net Income": "7,616",
"Comprehensive Net Income": "9,452",
"BaseVar": "184,904",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "37%"
}
},
"2015": {
"input_variables": {
"Benefits": "34,148",
"Debt Securities, Available-for-sale": "96,709",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "3,462",
"Other Assets": "51,390",
"Other Compr. Net Income": "-2,247",
"Other Expenses": "25,205",
"Other Liabilities": "103,216",
"Other Net Income": "0",
"Other Revenues": "1,126",
"Premiums Earned, Net": "59,462",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "103,216",
"Assets": "148,099",
"Expenses": "59,353",
"Revenues": "64,050",
"Stockholders Equity": "44,883",
"Net Income": "4,697",
"Comprehensive Net Income": "2,450",
"BaseVar": "188,482",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "33%"
}
},
"2016": {
"input_variables": {
"Benefits": "38,847",
"Debt Securities, Available-for-sale": "97,735",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "1,008",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "3,892",
"Other Assets": "50,844",
"Other Compr. Net Income": "482",
"Other Expenses": "24,983",
"Other Liabilities": "99,519",
"Other Net Income": "0",
"Other Revenues": "1,603",
"Premiums Earned, Net": "61,398",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "100,527",
"Assets": "148,579",
"Expenses": "63,830",
"Revenues": "66,893",
"Stockholders Equity": "48,052",
"Net Income": "3,063",
"Comprehensive Net Income": "3,545",
"BaseVar": "190,156",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "35%"
}
},
"2017": {
"input_variables": {
"Benefits": "42,869",
"Debt Securities, Available-for-sale": "100,267",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "903",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "3,647",
"Other Assets": "46,171",
"Other Compr. Net Income": "1,204",
"Other Expenses": "23,974",
"Other Liabilities": "97,910",
"Other Net Income": "0",
"Other Revenues": "830",
"Premiums Earned, Net": "61,163",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "98,813",
"Assets": "146,438",
"Expenses": "66,843",
"Revenues": "65,640",
"Stockholders Equity": "47,625",
"Net Income": "-1,203",
"Comprehensive Net Income": "1.0",
"BaseVar": "189,469",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "33%"
}
},
"2018": {
"input_variables": {
"Benefits": "40,409",
"Debt Securities, Available-for-sale": "99,431",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "792",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "3,389",
"Other Assets": "44,800",
"Other Compr. Net Income": "-2,109",
"Other Expenses": "23,669",
"Other Liabilities": "97,573",
"Other Net Income": "0",
"Other Revenues": "612",
"Premiums Earned, Net": "60,856",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "98,365",
"Assets": "144,231",
"Expenses": "64,078",
"Revenues": "64,857",
"Stockholders Equity": "45,866",
"Net Income": "779",
"Comprehensive Net Income": "-1,330",
"BaseVar": "186,820",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "32%"
}
},
"2019": {
"input_variables": {
"Benefits": "38,598",
"Debt Securities, Available-for-sale": "105,563",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "1,053",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "6,931",
"Other Assets": "48,371",
"Other Compr. Net Income": "4,013",
"Other Expenses": "24,734",
"Other Liabilities": "99,420",
"Other Net Income": "0",
"Other Revenues": "585",
"Premiums Earned, Net": "59,883",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "100,473",
"Assets": "153,934",
"Expenses": "63,332",
"Revenues": "67,399",
"Stockholders Equity": "53,461",
"Net Income": "4,067",
"Comprehensive Net Income": "8,080",
"BaseVar": "194,576",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "39%"
}
},
"2020": {
"input_variables": {
"Benefits": "53,930",
"Debt Securities, Available-for-sale": "86,149",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "5,256",
"Other Assets": "64,391",
"Other Compr. Net Income": "1,142",
"Other Expenses": "21,338",
"Other Liabilities": "105,174",
"Other Net Income": "0",
"Other Revenues": "583",
"Premiums Earned, Net": "60,810",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "105,174",
"Assets": "150,540",
"Expenses": "75,268",
"Revenues": "66,649",
"Stockholders Equity": "45,366",
"Net Income": "-8,619",
"Comprehensive Net Income": "-7,477",
"BaseVar": "199,386",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "28%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 0.27539565498706076,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000865058.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000865058.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000865058.svg"
},
{
"company_id": "0001012771",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0001012771.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0001012771.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0001012771.jpeg",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0001012771_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001012771_main_keyfigs.svg",
"name": "FBL Financial Group INC",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0001012771.svg",
"report_text": "The relative strengths and weaknesses of FBL Financial Group INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of FBL Financial Group INC compared to the market average is the variable Debt Securities, Available-for-sale, increasing the Economic Capital Ratio by 11% points.The greatest weakness of FBL Financial Group INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 27%, being 0.37% points above the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0001012771_2021_FBL_Financial_Group_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Debt Securities, Available-for-sale": "11.9",
"Assets": "1.21",
"Stockholders Equity": "1.17",
"ECR before LimitedLiability": "1.89",
"Other Assets": "-9.10",
"Mortgage Loans on Real Estate, Net": "1.46",
"Separate Account, Assets": "-5.16",
"Other Expenses": "-0.531",
"Expenses": "2.03",
"Net Income": "0.550",
"Benefits": "2.59",
"Other Revenues": "1.42",
"Revenues": "-1.43",
"Premiums Earned, Net": "-4.17",
"Net Investment Income": "1.71",
"Other Liabilities": "-20.5",
"Separate Account, Liability": "7.31",
"Liability for Future Policy Benefit": "9.31",
"Comprehensive Net Income": "1.08",
"Other Compr. Net Income": "0.522",
"Economic Capital Ratio": "2.08"
},
"2013": {
"Debt Securities, Available-for-sale": "9.34",
"Assets": "1.02",
"Separate Account, Liability": "5.55",
"Stockholders Equity": "1.42",
"ECR before LimitedLiability": "0.845",
"Separate Account, Assets": "-6.30",
"Other Assets": "-9.51",
"Mortgage Loans on Real Estate, Net": "1.68",
"Other Expenses": "-0.857",
"Expenses": "1.60",
"Net Income": "0.805",
"Benefits": "2.51",
"Net Investment Income": "1.83",
"Revenues": "-0.883",
"Other Revenues": "0.883",
"Premiums Earned, Net": "-4.00",
"Insurance Commissions and Fees": "0.636",
"Other Liabilities": "-20.2",
"Liability for Future Policy Benefit": "5.80",
"Economic Capital Ratio": "1.01",
"Other Compr. Net Income": "-0.991"
},
"2014": {
"Other Assets": "-7.45",
"Assets": "1.32",
"Stockholders Equity": "1.94",
"ECR before LimitedLiability": "2.88",
"Separate Account, Assets": "-6.01",
"Mortgage Loans on Real Estate, Net": "1.47",
"Debt Securities, Available-for-sale": "11.3",
"Other Expenses": "-1.05",
"Expenses": "1.64",
"Net Income": "0.536",
"Benefits": "2.76",
"Net Investment Income": "1.61",
"Revenues": "-1.16",
"Other Revenues": "0.945",
"Premiums Earned, Net": "-3.92",
"Separate Account, Liability": "8.74",
"Other Liabilities": "-23.5",
"Liability for Future Policy Benefit": "9.51",
"Comprehensive Net Income": "1.36",
"Other Compr. Net Income": "0.812",
"Economic Capital Ratio": "3.11"
},
"2015": {
"Other Assets": "-8.85",
"Assets": "1.43",
"Liability for Future Policy Benefit": "6.32",
"Stockholders Equity": "1.58",
"ECR before LimitedLiability": "0.956",
"Separate Account, Assets": "-7.51",
"Mortgage Loans on Real Estate, Net": "2.59",
"Debt Securities, Available-for-sale": "9.87",
"Benefits": "2.62",
"Expenses": "2.19",
"Net Income": "0.692",
"Other Expenses": "-0.410",
"Other Revenues": "0.695",
"Revenues": "-1.52",
"Insurance Commissions and Fees": "0.502",
"Net Investment Income": "2.17",
"Premiums Earned, Net": "-4.60",
"Other Liabilities": "-25.0",
"Separate Account, Liability": "6.07",
"Economic Capital Ratio": "1.17",
"Other Compr. Net Income": "-0.808"
},
"2016": {
"Separate Account, Liability": "7.59",
"Liabilities": "-2.95",
"Stockholders Equity": "-3.08",
"ECR before LimitedLiability": "-2.27",
"Other Liabilities": "-26.4",
"Liability for Future Policy Benefit": "7.80",
"Benefits": "2.19",
"Expenses": "3.23",
"Net Income": "1.72",
"Other Expenses": "0.990",
"Net Investment Income": "2.12",
"Revenues": "-1.51",
"Premiums Earned, Net": "-4.86",
"Insurance Commissions and Fees": "0.477",
"Other Revenues": "1.07",
"Debt Securities, Available-for-sale": "11.8",
"Other Assets": "-11.2",
"Separate Account, Assets": "-5.92",
"Mortgage Loans on Real Estate, Net": "2.16",
"Comprehensive Net Income": "1.75",
"Economic Capital Ratio": "-1.79"
},
"2017": {
"Separate Account, Liability": "5.73",
"Liabilities": "-2.79",
"Stockholders Equity": "-1.91",
"ECR before LimitedLiability": "-1.19",
"Other Liabilities": "-22.9",
"Liability for Future Policy Benefit": "9.49",
"Other Assets": "-11.4",
"Assets": "0.528",
"Debt Securities, Available-for-sale": "12.8",
"Separate Account, Assets": "-4.15",
"Mortgage Loans on Real Estate, Net": "2.36",
"Other Expenses": "1.49",
"Expenses": "4.11",
"Net Income": "1.38",
"Benefits": "2.53",
"Premiums Earned, Net": "-4.77",
"Revenues": "-2.56",
"Insurance Commissions and Fees": "0.455",
"Net Investment Income": "1.76",
"Comprehensive Net Income": "1.65",
"Economic Capital Ratio": "-0.691"
},
"2018": {
"Liability for Future Policy Benefit": "6.07",
"Liabilities": "-3.43",
"Stockholders Equity": "-2.21",
"ECR before LimitedLiability": "-2.82",
"Separate Account, Liability": "3.45",
"Other Liabilities": "-24.8",
"Separate Account, Assets": "-2.77",
"Assets": "0.959",
"Mortgage Loans on Real Estate, Net": "2.56",
"Other Assets": "-11.9",
"Debt Securities, Available-for-sale": "8.35",
"Benefits": "3.99",
"Expenses": "4.92",
"Net Income": "0.537",
"Other Expenses": "0.856",
"Insurance Commissions and Fees": "0.646",
"Revenues": "-3.97",
"Premiums Earned, Net": "-6.04",
"Net Investment Income": "1.57",
"Economic Capital Ratio": "-2.33",
"Other Compr. Net Income": "-0.303"
},
"2019": {
"Liability for Future Policy Benefit": "10.5",
"Liabilities": "-2.87",
"Stockholders Equity": "-1.46",
"ECR before LimitedLiability": "-1.53",
"Separate Account, Liability": "2.59",
"Other Liabilities": "-19.7",
"Separate Account, Assets": "-1.95",
"Assets": "0.987",
"Other Assets": "-10.7",
"Debt Securities, Available-for-sale": "12.0",
"Mortgage Loans on Real Estate, Net": "1.99",
"Other Expenses": "1.08",
"Expenses": "4.31",
"Comprehensive Net Income": "0.977",
"Benefits": "3.15",
"Net Investment Income": "1.59",
"Revenues": "-3.65",
"Premiums Earned, Net": "-4.91",
"Other Revenues": "-0.736",
"Other Compr. Net Income": "0.622",
"Economic Capital Ratio": "-1.04"
},
"2020": {
"Liability for Future Policy Benefit": "10.2",
"Liabilities": "-2.29",
"Stockholders Equity": "-0.782",
"Economic Capital Ratio": "0.368",
"Separate Account, Liability": "3.75",
"Other Liabilities": "-20.1",
"Other Assets": "-9.96",
"Assets": "1.16",
"Debt Securities, Available-for-sale": "11.4",
"Mortgage Loans on Real Estate, Net": "1.70",
"Separate Account, Assets": "-1.90",
"Other Expenses": "0.412",
"Expenses": "4.33",
"Net Income": "0.907",
"Benefits": "3.88",
"Premiums Earned, Net": "-5.28",
"Revenues": "-3.15",
"Net Investment Income": "1.37",
"Other Revenues": "0.403",
"Insurance Commissions and Fees": "0.593",
"Comprehensive Net Income": "1.66",
"Other Compr. Net Income": "0.733"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001012771_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Benefits": "156,290",
"Debt Securities, Available-for-sale": "6,351,998",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "554,843",
"Net Investment Income": "361,324",
"Other Assets": "892,076",
"Other Compr. Net Income": "112,091",
"Other Expenses": "421,137",
"Other Liabilities": "6,586,670",
"Other Net Income": "1,744",
"Other Revenues": "294,216",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "618,809",
"Separate Account, Liability": "618,809"
},
"output_variables": {
"Liabilities": "7,205,479",
"Assets": "8,417,726",
"Expenses": "577,427",
"Revenues": "655,540",
"Stockholders Equity": "1,212,247",
"Net Income": "79,857",
"Comprehensive Net Income": "191,948",
"BaseVar": "8,485,004",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "26%"
}
},
"2013": {
"input_variables": {
"Benefits": "160,471",
"Debt Securities, Available-for-sale": "6,173,308",
"Insurance Commissions and Fees": "111,575",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "575,861",
"Net Investment Income": "370,651",
"Other Assets": "1,018,199",
"Other Compr. Net Income": "-170,621",
"Other Expenses": "429,777",
"Other Liabilities": "6,722,577",
"Other Net Income": "7,410",
"Other Revenues": "209,005",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "693,955",
"Separate Account, Liability": "693,955"
},
"output_variables": {
"Liabilities": "7,416,532",
"Assets": "8,461,323",
"Expenses": "590,248",
"Revenues": "691,231",
"Stockholders Equity": "1,044,791",
"Net Income": "108,393",
"Comprehensive Net Income": "-62,228",
"BaseVar": "8,668,682",
"ECR before LimitedLiability": "5.8%",
"Economic Capital Ratio": "22%"
}
},
"2014": {
"input_variables": {
"Benefits": "162,876",
"Debt Securities, Available-for-sale": "6,813,321",
"Insurance Commissions and Fees": "109,770",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "629,296",
"Net Investment Income": "382,082",
"Other Assets": "938,758",
"Other Compr. Net Income": "139,415",
"Other Expenses": "430,297",
"Other Liabilities": "7,128,493",
"Other Net Income": "10,103",
"Other Revenues": "201,087",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "683,033",
"Separate Account, Liability": "683,033"
},
"output_variables": {
"Liabilities": "7,811,526",
"Assets": "9,064,408",
"Expenses": "593,173",
"Revenues": "692,939",
"Stockholders Equity": "1,252,882",
"Net Income": "109,869",
"Comprehensive Net Income": "249,284",
"BaseVar": "9,155,782",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "26%"
}
},
"2015": {
"input_variables": {
"Benefits": "176,145",
"Debt Securities, Available-for-sale": "6,759,443",
"Insurance Commissions and Fees": "114,584",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "744,303",
"Net Investment Income": "391,149",
"Other Assets": "1,003,001",
"Other Compr. Net Income": "-143,878",
"Other Expenses": "442,714",
"Other Liabilities": "7,372,273",
"Other Net Income": "9,577",
"Other Revenues": "217,076",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "625,257",
"Separate Account, Liability": "625,257"
},
"output_variables": {
"Liabilities": "7,997,530",
"Assets": "9,132,004",
"Expenses": "618,859",
"Revenues": "722,809",
"Stockholders Equity": "1,134,474",
"Net Income": "113,527",
"Comprehensive Net Income": "-30,351",
"BaseVar": "9,312,328",
"ECR before LimitedLiability": "6.3%",
"Economic Capital Ratio": "23%"
}
},
"2016": {
"input_variables": {
"Benefits": "177,682",
"Debt Securities, Available-for-sale": "7,141,758",
"Insurance Commissions and Fees": "111,928",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "816,471",
"Net Investment Income": "404,170",
"Other Assets": "1,010,833",
"Other Compr. Net Income": "35,023",
"Other Expenses": "452,953",
"Other Liabilities": "7,780,804",
"Other Net Income": "11,444",
"Other Revenues": "210,316",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "597,072",
"Separate Account, Liability": "597,072"
},
"output_variables": {
"Liabilities": "8,377,876",
"Assets": "9,566,134",
"Expenses": "630,635",
"Revenues": "726,414",
"Stockholders Equity": "1,188,258",
"Net Income": "107,223",
"Comprehensive Net Income": "142,246",
"BaseVar": "9,673,763",
"ECR before LimitedLiability": "8.2%",
"Economic Capital Ratio": "25%"
}
},
"2017": {
"input_variables": {
"Benefits": "173,023",
"Debt Securities, Available-for-sale": "7,422,717",
"Insurance Commissions and Fees": "112,936",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "971,812",
"Net Investment Income": "415,199",
"Other Assets": "1,020,121",
"Other Compr. Net Income": "87,202",
"Other Expenses": "379,399",
"Other Liabilities": "8,025,800",
"Other Net Income": "11,271",
"Other Revenues": "207,343",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "651,963",
"Separate Account, Liability": "651,963"
},
"output_variables": {
"Liabilities": "8,677,763",
"Assets": "10,066,613",
"Expenses": "552,422",
"Revenues": "735,478",
"Stockholders Equity": "1,388,850",
"Net Income": "194,327",
"Comprehensive Net Income": "281,529",
"BaseVar": "10,065,374",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "26%"
}
},
"2018": {
"input_variables": {
"Benefits": "175,209",
"Debt Securities, Available-for-sale": "7,033,045",
"Insurance Commissions and Fees": "122,789",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "1,039,829",
"Net Investment Income": "394,618",
"Other Assets": "1,199,475",
"Other Compr. Net Income": "-188,185",
"Other Expenses": "455,034",
"Other Liabilities": "8,088,090",
"Other Net Income": "4,410",
"Other Revenues": "202,219",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "561,281",
"Separate Account, Liability": "561,281"
},
"output_variables": {
"Liabilities": "8,649,371",
"Assets": "9,833,630",
"Expenses": "630,243",
"Revenues": "719,626",
"Stockholders Equity": "1,184,259",
"Net Income": "93,793",
"Comprehensive Net Income": "-94,392",
"BaseVar": "10,012,732",
"ECR before LimitedLiability": "5.4%",
"Economic Capital Ratio": "22%"
}
},
"2019": {
"input_variables": {
"Benefits": "174,654",
"Debt Securities, Available-for-sale": "7,702,628",
"Insurance Commissions and Fees": "127,113",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "1,011,678",
"Net Investment Income": "424,998",
"Other Assets": "1,120,019",
"Other Compr. Net Income": "263,446",
"Other Expenses": "477,175",
"Other Liabilities": "8,348,409",
"Other Net Income": "3,357",
"Other Revenues": "222,570",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "645,881",
"Separate Account, Liability": "645,881"
},
"output_variables": {
"Liabilities": "8,994,290",
"Assets": "10,480,206",
"Expenses": "651,829",
"Revenues": "774,681",
"Stockholders Equity": "1,485,916",
"Net Income": "126,209",
"Comprehensive Net Income": "389,655",
"BaseVar": "10,583,904",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "27%"
}
},
"2020": {
"input_variables": {
"Benefits": "186,441",
"Debt Securities, Available-for-sale": "8,283,687",
"Insurance Commissions and Fees": "132,522",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "994,101",
"Net Investment Income": "397,231",
"Other Assets": "1,044,302",
"Other Compr. Net Income": "232,515",
"Other Expenses": "479,413",
"Other Liabilities": "8,629,974",
"Other Net Income": "6,102",
"Other Revenues": "202,512",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "674,182",
"Separate Account, Liability": "674,182"
},
"output_variables": {
"Liabilities": "9,304,156",
"Assets": "10,996,272",
"Expenses": "665,854",
"Revenues": "732,265",
"Stockholders Equity": "1,692,116",
"Net Income": "72,513",
"Comprehensive Net Income": "305,028",
"BaseVar": "10,968,582",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "27%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.2709907450718966,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0001012771.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0001012771.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0001012771.svg"
},
{
"company_id": "0000024090",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000024090.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000024090.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000024090.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000024090_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000024090_main_keyfigs.svg",
"name": "Citizens INC",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000024090.svg",
"report_text": "The relative strengths and weaknesses of Citizens INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Citizens INC compared to the market average is the variable Debt Securities, Available-for-sale, increasing the Economic Capital Ratio by 12% points.The greatest weakness of Citizens INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 27%, being 0.30% points above the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000024090_2021_Citizens_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Separate Account, Liability": "11.7",
"Liabilities": "4.80",
"Stockholders Equity": "3.63",
"ECR before LimitedLiability": "4.01",
"Other Liabilities": "-21.4",
"Liability for Future Policy Benefit": "11.8",
"Debt Securities, Available-for-sale": "6.50",
"Assets": "-0.609",
"Separate Account, Assets": "-6.89",
"Mortgage Loans on Real Estate, Net": "-0.972",
"Other Assets": "3.47",
"Other Expenses": "0.662",
"Expenses": "-4.57",
"Net Income": "0.592",
"Benefits": "-5.17",
"Other Revenues": "9.98",
"Revenues": "5.70",
"Premiums Earned, Net": "-3.52",
"Net Investment Income": "0.336",
"Comprehensive Net Income": "0.356",
"Economic Capital Ratio": "4.32"
},
"2018": {
"Separate Account, Assets": "-5.53",
"Assets": "-2.76",
"Stockholders Equity": "-3.13",
"Mortgage Loans on Real Estate, Net": "-2.54",
"Other Assets": "-10.4",
"Debt Securities, Available-for-sale": "8.00",
"Benefits": "-2.63",
"Expenses": "-3.38",
"Net Income": "-1.09",
"Other Expenses": "-0.792",
"Insurance Commissions and Fees": "-0.616",
"Revenues": "2.50",
"Premiums Earned, Net": "-6.70",
"Net Investment Income": "0.743",
"Other Revenues": "4.05",
"Liability for Future Policy Benefit": "-26.0",
"ECR before LimitedLiability": "-4.28",
"Separate Account, Liability": "3.75",
"Other Liabilities": "4.99",
"Comprehensive Net Income": "-0.917",
"Economic Capital Ratio": "-3.79"
},
"2019": {
"Liability for Future Policy Benefit": "-30.8",
"Liabilities": "0.501",
"Stockholders Equity": "-1.73",
"ECR before LimitedLiability": "-0.916",
"Separate Account, Liability": "5.98",
"Other Liabilities": "11.6",
"Separate Account, Assets": "-4.15",
"Assets": "-1.84",
"Other Assets": "-9.06",
"Debt Securities, Available-for-sale": "12.9",
"Mortgage Loans on Real Estate, Net": "-1.78",
"Other Expenses": "0.581",
"Expenses": "-2.12",
"Net Income": "-0.791",
"Benefits": "-2.67",
"Net Investment Income": "0.856",
"Revenues": "1.37",
"Premiums Earned, Net": "-5.23",
"Other Revenues": "7.11",
"Comprehensive Net Income": "1.06",
"Other Compr. Net Income": "1.89",
"Economic Capital Ratio": "-0.426"
},
"2020": {
"Liability for Future Policy Benefit": "10.2",
"Liabilities": "0.770",
"Stockholders Equity": "-0.883",
"Economic Capital Ratio": "0.303",
"Separate Account, Liability": "7.23",
"Other Liabilities": "-21.9",
"Other Assets": "-8.41",
"Assets": "-1.36",
"Debt Securities, Available-for-sale": "11.9",
"Mortgage Loans on Real Estate, Net": "-1.89",
"Separate Account, Assets": "-4.19",
"Expenses": "-1.74",
"Net Income": "-0.171",
"Benefits": "-1.82",
"Premiums Earned, Net": "-5.65",
"Revenues": "1.63",
"Net Investment Income": "0.941",
"Other Revenues": "7.85",
"Insurance Commissions and Fees": "-0.489",
"Comprehensive Net Income": "1.07",
"Other Compr. Net Income": "1.25"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000024090_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Benefits": "126,392",
"Debt Securities, Available-for-sale": "560,390",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "1,557",
"Net Investment Income": "30,956",
"Other Assets": "529,323",
"Other Compr. Net Income": "0",
"Other Expenses": "60,246",
"Other Liabilities": "835,585",
"Other Net Income": "0",
"Other Revenues": "164,057",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "835,585",
"Assets": "1,091,270",
"Expenses": "186,638",
"Revenues": "195,013",
"Stockholders Equity": "255,685",
"Net Income": "8,375",
"Comprehensive Net Income": "8,375",
"BaseVar": "1,154,253",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "29%"
}
},
"2018": {
"input_variables": {
"Benefits": "145,412",
"Debt Securities, Available-for-sale": "1,231,039",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "1,350,444",
"Mortgage Loans on Real Estate, Net": "186",
"Net Investment Income": "54,205",
"Other Assets": "384,336",
"Other Compr. Net Income": "-25,128",
"Other Expenses": "109,656",
"Other Liabilities": "77,384",
"Other Net Income": "0",
"Other Revenues": "189,801",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "1,427,828",
"Assets": "1,615,561",
"Expenses": "255,068",
"Revenues": "244,006",
"Stockholders Equity": "187,733",
"Net Income": "-11,062",
"Comprehensive Net Income": "-36,190",
"BaseVar": "1,783,796",
"ECR before LimitedLiability": "3.8%",
"Economic Capital Ratio": "21%"
}
},
"2019": {
"input_variables": {
"Benefits": "154,579",
"Debt Securities, Available-for-sale": "1,377,959",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "1,394,732",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "59,531",
"Other Assets": "366,977",
"Other Compr. Net Income": "71,751",
"Other Expenses": "97,336",
"Other Liabilities": "90,368",
"Other Net Income": "0",
"Other Revenues": "191,014",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "1,485,100",
"Assets": "1,744,936",
"Expenses": "251,915",
"Revenues": "250,545",
"Stockholders Equity": "259,836",
"Net Income": "-1,370",
"Comprehensive Net Income": "70,381",
"BaseVar": "1,902,124",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "28%"
}
},
"2020": {
"input_variables": {
"Benefits": "156,655",
"Debt Securities, Available-for-sale": "1,489,383",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "60,197",
"Other Assets": "354,037",
"Other Compr. Net Income": "51,138",
"Other Expenses": "93,189",
"Other Liabilities": "1,542,475",
"Other Net Income": "0",
"Other Revenues": "178,659",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "1,542,475",
"Assets": "1,843,420",
"Expenses": "249,844",
"Revenues": "238,856",
"Stockholders Equity": "300,945",
"Net Income": "-10,988",
"Comprehensive Net Income": "40,150",
"BaseVar": "1,962,866",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "27%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.27034342044596915,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000024090.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000024090.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000024090.svg"
},
{
"company_id": "0001475922",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0001475922.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0001475922.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0001475922.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0001475922_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001475922_main_keyfigs.svg",
"name": "Primerica Inc",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0001475922.svg",
"report_text": "The relative strengths and weaknesses of Primerica Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Primerica Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 8.9% points.The greatest weakness of Primerica Inc is the variable Liability for Future Policy Benefit, reducing the Economic Capital Ratio by 8.7% points.
The company's Economic Capital Ratio, given in the ranking table, is 26%, being 0.86% points below the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0001475922_2021_Primerica_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Separate Account, Liability": "1.98",
"Liabilities": "1.51",
"Stockholders Equity": "0.757",
"ECR before LimitedLiability": "0.740",
"Liability for Future Policy Benefit": "-10.4",
"Other Liabilities": "7.32",
"Other Expenses": "-3.66",
"Expenses": "-1.80",
"Net Income": "0.971",
"Benefits": "2.03",
"Net Investment Income": "-1.54",
"Revenues": "2.88",
"Other Revenues": "3.89",
"Premiums Earned, Net": "1.36",
"Insurance Commissions and Fees": "-0.705",
"Other Assets": "7.64",
"Mortgage Loans on Real Estate, Net": "-1.41",
"Separate Account, Assets": "-1.62",
"Debt Securities, Available-for-sale": "-6.74",
"Economic Capital Ratio": "0.970",
"Other Compr. Net Income": "-0.693"
},
"2015": {
"Liability for Future Policy Benefit": "-11.8",
"Liabilities": "1.56",
"ECR before LimitedLiability": "1.40",
"Other Liabilities": "6.39",
"Separate Account, Liability": "4.67",
"Other Assets": "6.92",
"Assets": "-0.832",
"Separate Account, Assets": "-3.71",
"Mortgage Loans on Real Estate, Net": "-1.16",
"Debt Securities, Available-for-sale": "-5.78",
"Benefits": "1.58",
"Expenses": "-1.76",
"Net Income": "1.17",
"Other Expenses": "-3.22",
"Other Revenues": "3.58",
"Revenues": "3.05",
"Insurance Commissions and Fees": "-0.701",
"Net Investment Income": "-1.29",
"Premiums Earned, Net": "1.56",
"Comprehensive Net Income": "1.14",
"Economic Capital Ratio": "1.61"
},
"2016": {
"Separate Account, Liability": "2.04",
"Liabilities": "-1.45",
"Stockholders Equity": "-4.27",
"ECR before LimitedLiability": "-2.60",
"Other Liabilities": "7.26",
"Liability for Future Policy Benefit": "-11.0",
"Other Assets": "6.80",
"Assets": "-2.71",
"Debt Securities, Available-for-sale": "-4.79",
"Separate Account, Assets": "-1.67",
"Mortgage Loans on Real Estate, Net": "-1.54",
"Benefits": "1.14",
"Expenses": "-0.674",
"Net Income": "2.51",
"Other Expenses": "-1.77",
"Net Investment Income": "-1.22",
"Revenues": "3.25",
"Premiums Earned, Net": "1.27",
"Other Revenues": "3.90",
"Comprehensive Net Income": "2.32",
"Economic Capital Ratio": "-2.12"
},
"2017": {
"Separate Account, Liability": "-0.568",
"Liabilities": "-1.42",
"Stockholders Equity": "-3.43",
"ECR before LimitedLiability": "-2.25",
"Other Liabilities": "8.38",
"Liability for Future Policy Benefit": "-10.2",
"Other Assets": "4.73",
"Assets": "-1.96",
"Debt Securities, Available-for-sale": "-4.50",
"Separate Account, Assets": "0.479",
"Mortgage Loans on Real Estate, Net": "-1.64",
"Premiums Earned, Net": "1.43",
"Revenues": "2.34",
"Net Income": "2.18",
"Other Expenses": "-1.40",
"Insurance Commissions and Fees": "-0.568",
"Net Investment Income": "-1.45",
"Other Revenues": "3.02",
"Comprehensive Net Income": "1.73",
"Benefits": "1.33",
"Economic Capital Ratio": "-1.74"
},
"2018": {
"Liability for Future Policy Benefit": "-6.95",
"Liabilities": "-1.02",
"Stockholders Equity": "-2.73",
"Economic Capital Ratio": "0.203",
"Separate Account, Liability": "-2.01",
"Other Liabilities": "7.65",
"Separate Account, Assets": "1.91",
"Assets": "-1.65",
"Mortgage Loans on Real Estate, Net": "-2.18",
"Other Assets": "7.27",
"Debt Securities, Available-for-sale": "-6.29",
"Benefits": "2.32",
"Expenses": "-0.458",
"Net Income": "1.99",
"Other Expenses": "-2.64",
"Insurance Commissions and Fees": "-0.552",
"Revenues": "2.50",
"Premiums Earned, Net": "-6.04",
"Net Investment Income": "-2.25",
"Other Revenues": "7.94",
"Other Compr. Net Income": "1.03",
"Comprehensive Net Income": "3.06"
},
"2019": {
"Liability for Future Policy Benefit": "-9.16",
"Liabilities": "-1.26",
"Stockholders Equity": "-2.87",
"ECR before LimitedLiability": "-2.89",
"Separate Account, Liability": "-2.78",
"Other Liabilities": "9.07",
"Separate Account, Assets": "2.42",
"Assets": "-1.58",
"Other Assets": "5.80",
"Debt Securities, Available-for-sale": "-5.99",
"Mortgage Loans on Real Estate, Net": "-1.87",
"Net Investment Income": "-1.47",
"Revenues": "2.11",
"Other Expenses": "-2.15",
"Net Income": "1.63",
"Premiums Earned, Net": "1.95",
"Other Revenues": "2.21",
"Insurance Commissions and Fees": "-0.512",
"Benefits": "1.75",
"Economic Capital Ratio": "-2.40",
"Other Compr. Net Income": "-1.11"
},
"2020": {
"Liability for Future Policy Benefit": "-8.66",
"Liabilities": "-0.713",
"Stockholders Equity": "-2.66",
"ECR before LimitedLiability": "-1.28",
"Separate Account, Liability": "-1.38",
"Other Liabilities": "8.95",
"Other Assets": "8.95",
"Assets": "-1.81",
"Debt Securities, Available-for-sale": "-7.67",
"Mortgage Loans on Real Estate, Net": "-1.95",
"Separate Account, Assets": "2.36",
"Premiums Earned, Net": "1.73",
"Revenues": "3.31",
"Net Income": "2.72",
"Net Investment Income": "-1.44",
"Other Revenues": "3.60",
"Other Expenses": "-2.51",
"Comprehensive Net Income": "1.88",
"Other Compr. Net Income": "-0.787",
"Benefits": "2.08",
"Economic Capital Ratio": "-0.860"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001475922_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Benefits": "311,417",
"Debt Securities, Available-for-sale": "1,812,510",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "5,264,608",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "86,473",
"Other Assets": "6,485,301",
"Other Compr. Net Income": "-12,479",
"Other Expenses": "848,779",
"Other Liabilities": "1,788,077",
"Other Net Income": "1,578",
"Other Revenues": "569,042",
"Premiums Earned, Net": "684,515",
"Separate Account, Assets": "2,440,303",
"Separate Account, Liability": "2,440,303"
},
"output_variables": {
"Liabilities": "9,492,988",
"Assets": "10,738,114",
"Expenses": "1,160,196",
"Revenues": "1,340,030",
"Stockholders Equity": "1,245,126",
"Net Income": "181,412",
"Comprehensive Net Income": "168,933",
"BaseVar": "11,372,692",
"ECR before LimitedLiability": "7.8%",
"Economic Capital Ratio": "24%"
}
},
"2015": {
"input_variables": {
"Benefits": "339,315",
"Debt Securities, Available-for-sale": "1,779,298",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "5,431,711",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "76,509",
"Other Assets": "6,768,922",
"Other Compr. Net Income": "-83,292",
"Other Expenses": "876,128",
"Other Liabilities": "1,970,737",
"Other Net Income": "0",
"Other Revenues": "578,581",
"Premiums Earned, Net": "750,224",
"Separate Account, Assets": "2,063,899",
"Separate Account, Liability": "2,063,899"
},
"output_variables": {
"Liabilities": "9,466,347",
"Assets": "10,612,119",
"Expenses": "1,215,443",
"Revenues": "1,405,314",
"Stockholders Equity": "1,145,772",
"Net Income": "189,871",
"Comprehensive Net Income": "106,579",
"BaseVar": "11,391,258",
"ECR before LimitedLiability": "6.8%",
"Economic Capital Ratio": "23%"
}
},
"2016": {
"input_variables": {
"Benefits": "367,655",
"Debt Securities, Available-for-sale": "1,837,332",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "5,673,890",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "79,025",
"Other Assets": "7,313,658",
"Other Compr. Net Income": "17,363",
"Other Expenses": "932,015",
"Other Liabilities": "2,255,726",
"Other Net Income": "0",
"Other Revenues": "596,350",
"Premiums Earned, Net": "843,709",
"Separate Account, Assets": "2,287,953",
"Separate Account, Liability": "2,287,953"
},
"output_variables": {
"Liabilities": "10,217,569",
"Assets": "11,438,943",
"Expenses": "1,299,670",
"Revenues": "1,519,084",
"Stockholders Equity": "1,221,374",
"Net Income": "219,414",
"Comprehensive Net Income": "236,777",
"BaseVar": "12,246,314",
"ECR before LimitedLiability": "7.8%",
"Economic Capital Ratio": "24%"
}
},
"2017": {
"input_variables": {
"Benefits": "416,019",
"Debt Securities, Available-for-sale": "1,968,949",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "5,954,524",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "79,017",
"Other Assets": "7,918,882",
"Other Compr. Net Income": "13,970",
"Other Expenses": "922,828",
"Other Liabilities": "2,514,206",
"Other Net Income": "0",
"Other Revenues": "648,747",
"Premiums Earned, Net": "961,338",
"Separate Account, Assets": "2,572,872",
"Separate Account, Liability": "2,572,872"
},
"output_variables": {
"Liabilities": "11,041,602",
"Assets": "12,460,703",
"Expenses": "1,338,847",
"Revenues": "1,689,102",
"Stockholders Equity": "1,419,101",
"Net Income": "350,255",
"Comprehensive Net Income": "364,225",
"BaseVar": "13,272,112",
"ECR before LimitedLiability": "9.1%",
"Economic Capital Ratio": "25%"
}
},
"2018": {
"input_variables": {
"Benefits": "457,583",
"Debt Securities, Available-for-sale": "2,069,635",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "6,168,157",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "0",
"Other Assets": "8,329,912",
"Other Compr. Net Income": "-72,075",
"Other Expenses": "1,118,166",
"Other Liabilities": "2,769,877",
"Other Net Income": "0",
"Other Revenues": "1,899,843",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "2,195,501",
"Separate Account, Liability": "2,195,501"
},
"output_variables": {
"Liabilities": "11,133,535",
"Assets": "12,595,048",
"Expenses": "1,575,749",
"Revenues": "1,899,843",
"Stockholders Equity": "1,461,513",
"Net Income": "324,094",
"Comprehensive Net Income": "252,019",
"BaseVar": "13,638,125",
"ECR before LimitedLiability": "8.3%",
"Economic Capital Ratio": "25%"
}
},
"2019": {
"input_variables": {
"Benefits": "493,820",
"Debt Securities, Available-for-sale": "2,356,996",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "6,446,569",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "94,073",
"Other Assets": "8,845,790",
"Other Compr. Net Income": "87,232",
"Other Expenses": "1,192,293",
"Other Liabilities": "3,103,726",
"Other Net Income": "0",
"Other Revenues": "774,294",
"Premiums Earned, Net": "1,184,137",
"Separate Account, Assets": "2,485,745",
"Separate Account, Liability": "2,485,745"
},
"output_variables": {
"Liabilities": "12,036,040",
"Assets": "13,688,531",
"Expenses": "1,686,113",
"Revenues": "2,052,504",
"Stockholders Equity": "1,652,491",
"Net Income": "366,391",
"Comprehensive Net Income": "453,623",
"BaseVar": "14,775,210",
"ECR before LimitedLiability": "10.0%",
"Economic Capital Ratio": "26%"
}
},
"2020": {
"input_variables": {
"Benefits": "615,569",
"Debt Securities, Available-for-sale": "2,464,611",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "6,790,557",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "83,814",
"Other Assets": "9,781,154",
"Other Compr. Net Income": "70,908",
"Other Expenses": "1,215,808",
"Other Liabilities": "3,619,323",
"Other Net Income": "0",
"Other Revenues": "807,344",
"Premiums Earned, Net": "1,326,383",
"Separate Account, Assets": "2,659,520",
"Separate Account, Liability": "2,659,520"
},
"output_variables": {
"Liabilities": "13,069,400",
"Assets": "14,905,285",
"Expenses": "1,831,377",
"Revenues": "2,217,541",
"Stockholders Equity": "1,835,885",
"Net Income": "386,164",
"Comprehensive Net Income": "457,072",
"BaseVar": "16,047,256",
"ECR before LimitedLiability": "9.8%",
"Economic Capital Ratio": "26%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.25871374749789317,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0001475922.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0001475922.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0001475922.svg"
},
{
"company_id": "0001276520",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0001276520.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0001276520.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0001276520.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0001276520_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001276520_main_keyfigs.svg",
"name": "Genworth Financial INC",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0001276520.svg",
"report_text": "The relative strengths and weaknesses of Genworth Financial INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Genworth Financial INC compared to the market average is the variable Debt Securities, Available-for-sale, increasing the Economic Capital Ratio by 8.7% points.The greatest weakness of Genworth Financial INC is the variable Liability for Future Policy Benefit, reducing the Economic Capital Ratio by 7.1% points.
The company's Economic Capital Ratio, given in the ranking table, is 25%, being 1.3% points below the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0001276520_2021_Genworth_Financial_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Liability for Future Policy Benefit": "4.39",
"Liabilities": "-1.59",
"ECR before LimitedLiability": "-3.32",
"Separate Account, Liability": "3.33",
"Other Liabilities": "-9.25",
"Debt Securities, Available-for-sale": "5.97",
"Assets": "1.42",
"Other Assets": "-4.40",
"Separate Account, Assets": "-2.75",
"Mortgage Loans on Real Estate, Net": "1.13",
"Benefits": "0.678",
"Expenses": "1.64",
"Net Income": "-1.15",
"Other Expenses": "0.946",
"Net Investment Income": "-0.794",
"Revenues": "-2.60",
"Other Revenues": "0.568",
"Premiums Earned, Net": "-2.37",
"Comprehensive Net Income": "-2.63",
"Other Compr. Net Income": "-1.52",
"Economic Capital Ratio": "-2.91"
},
"2010": {
"Liability for Future Policy Benefit": "0.793",
"Liabilities": "-2.81",
"ECR before LimitedLiability": "-2.76",
"Other Liabilities": "-2.55",
"Separate Account, Liability": "-1.05",
"Other Assets": "-5.79",
"Assets": "2.28",
"Mortgage Loans on Real Estate, Net": "0.821",
"Separate Account, Assets": "0.924",
"Debt Securities, Available-for-sale": "6.93",
"Benefits": "2.82",
"Expenses": "4.29",
"Net Income": "-1.01",
"Other Expenses": "1.39",
"Net Investment Income": "-0.596",
"Revenues": "-4.84",
"Other Revenues": "-2.54",
"Premiums Earned, Net": "-1.87",
"Comprehensive Net Income": "-1.67",
"Other Compr. Net Income": "-0.676",
"Economic Capital Ratio": "-2.50"
},
"2011": {
"Separate Account, Liability": "6.90",
"Liabilities": "-0.974",
"Stockholders Equity": "0.347",
"ECR before LimitedLiability": "-0.414",
"Other Liabilities": "-5.29",
"Liability for Future Policy Benefit": "-2.54",
"Debt Securities, Available-for-sale": "7.94",
"Assets": "1.17",
"Separate Account, Assets": "-4.68",
"Mortgage Loans on Real Estate, Net": "1.12",
"Other Assets": "-1.49",
"Other Expenses": "2.90",
"Expenses": "2.09",
"Net Income": "0.133",
"Benefits": "-0.763",
"Other Revenues": "-2.84",
"Revenues": "-1.90",
"Premiums Earned, Net": "0.869",
"Net Investment Income": "0.388",
"Insurance Commissions and Fees": "-0.257",
"Economic Capital Ratio": "-0.0995",
"Other Compr. Net Income": "-0.236"
},
"2012": {
"Other Liabilities": "-3.24",
"Liabilities": "0.640",
"Stockholders Equity": "1.78",
"ECR before LimitedLiability": "1.68",
"Separate Account, Liability": "6.72",
"Liability for Future Policy Benefit": "-2.80",
"Debt Securities, Available-for-sale": "9.15",
"Assets": "1.07",
"Other Assets": "-3.49",
"Mortgage Loans on Real Estate, Net": "0.874",
"Separate Account, Assets": "-4.82",
"Other Expenses": "1.32",
"Expenses": "0.679",
"Comprehensive Net Income": "0.204",
"Benefits": "-0.625",
"Other Revenues": "-0.439",
"Revenues": "-0.552",
"Insurance Commissions and Fees": "-0.145",
"Premiums Earned, Net": "-0.474",
"Net Investment Income": "0.511",
"Economic Capital Ratio": "1.86"
},
"2013": {
"Separate Account, Liability": "5.45",
"Liabilities": "1.44",
"Stockholders Equity": "2.50",
"ECR before LimitedLiability": "0.756",
"Other Liabilities": "-2.29",
"Liability for Future Policy Benefit": "-4.05",
"Debt Securities, Available-for-sale": "6.02",
"Assets": "1.04",
"Separate Account, Assets": "-5.99",
"Other Assets": "-3.59",
"Mortgage Loans on Real Estate, Net": "1.05",
"Other Expenses": "1.32",
"Expenses": "0.579",
"Comprehensive Net Income": "-1.35",
"Benefits": "-0.723",
"Net Investment Income": "0.481",
"Revenues": "-0.387",
"Other Revenues": "-0.581",
"Insurance Commissions and Fees": "-0.627",
"Other Compr. Net Income": "-1.56",
"Economic Capital Ratio": "0.921"
},
"2014": {
"Separate Account, Liability": "8.14",
"Liabilities": "1.71",
"Stockholders Equity": "2.56",
"ECR before LimitedLiability": "1.61",
"Liability for Future Policy Benefit": "-2.61",
"Other Liabilities": "-4.36",
"Other Assets": "-1.62",
"Assets": "0.851",
"Separate Account, Assets": "-6.18",
"Mortgage Loans on Real Estate, Net": "0.894",
"Debt Securities, Available-for-sale": "8.23",
"Other Expenses": "0.601",
"Expenses": "-0.940",
"Revenues": "-0.460",
"Net Income": "-1.39",
"Benefits": "-1.52",
"Net Investment Income": "0.413",
"Insurance Commissions and Fees": "-0.680",
"Comprehensive Net Income": "-0.540",
"Other Compr. Net Income": "0.878",
"Economic Capital Ratio": "1.84"
},
"2015": {
"Liability for Future Policy Benefit": "-4.19",
"Liabilities": "0.830",
"Stockholders Equity": "2.29",
"Other Liabilities": "-5.19",
"Separate Account, Liability": "5.26",
"Other Assets": "-1.93",
"Assets": "1.41",
"Economic Capital Ratio": "0.300",
"Separate Account, Assets": "-7.61",
"Mortgage Loans on Real Estate, Net": "1.50",
"Debt Securities, Available-for-sale": "5.76",
"Benefits": "-0.844",
"Expenses": "0.995",
"Net Income": "-0.867",
"Other Expenses": "1.87",
"Other Revenues": "-0.766",
"Revenues": "-1.46",
"Insurance Commissions and Fees": "-0.698",
"Net Investment Income": "0.823",
"Premiums Earned, Net": "-0.819",
"Other Compr. Net Income": "-0.815",
"Comprehensive Net Income": "-1.67"
},
"2016": {
"Separate Account, Liability": "6.76",
"Liabilities": "-2.28",
"Stockholders Equity": "-2.55",
"ECR before LimitedLiability": "-3.11",
"Other Liabilities": "-5.29",
"Liability for Future Policy Benefit": "-4.89",
"Other Assets": "-6.72",
"Assets": "-0.456",
"Debt Securities, Available-for-sale": "7.91",
"Separate Account, Assets": "-5.90",
"Mortgage Loans on Real Estate, Net": "0.983",
"Benefits": "-1.34",
"Expenses": "1.90",
"Net Income": "0.628",
"Other Expenses": "3.35",
"Net Investment Income": "1.08",
"Revenues": "-1.19",
"Premiums Earned, Net": "-1.55",
"Insurance Commissions and Fees": "-0.600",
"Economic Capital Ratio": "-2.63",
"Other Compr. Net Income": "-0.419"
},
"2019": {
"Liability for Future Policy Benefit": "-6.59",
"Liabilities": "-2.76",
"Stockholders Equity": "-1.41",
"ECR before LimitedLiability": "-3.16",
"Separate Account, Liability": "2.72",
"Other Liabilities": "1.12",
"Separate Account, Assets": "-2.12",
"Assets": "1.00",
"Other Assets": "-7.07",
"Debt Securities, Available-for-sale": "9.08",
"Mortgage Loans on Real Estate, Net": "0.912",
"Other Expenses": "3.72",
"Expenses": "3.28",
"Comprehensive Net Income": "-0.784",
"Net Investment Income": "0.891",
"Revenues": "-3.31",
"Premiums Earned, Net": "-1.81",
"Other Revenues": "-1.93",
"Insurance Commissions and Fees": "-0.488",
"Other Compr. Net Income": "-0.541",
"Economic Capital Ratio": "-2.67"
},
"2020": {
"Liability for Future Policy Benefit": "-7.09",
"Liabilities": "-2.03",
"Stockholders Equity": "-1.10",
"ECR before LimitedLiability": "-1.74",
"Separate Account, Liability": "4.10",
"Other Liabilities": "0.979",
"Other Assets": "-6.51",
"Assets": "0.686",
"Debt Securities, Available-for-sale": "8.70",
"Mortgage Loans on Real Estate, Net": "0.627",
"Separate Account, Assets": "-2.21",
"Other Expenses": "2.83",
"Expenses": "3.24",
"Net Income": "0.525",
"Premiums Earned, Net": "-2.33",
"Revenues": "-2.09",
"Net Investment Income": "1.39",
"Other Revenues": "-0.632",
"Insurance Commissions and Fees": "-0.478",
"Other Net Income": "-0.464",
"Economic Capital Ratio": "-1.32"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001276520_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Benefits": "6,802,000",
"Debt Securities, Available-for-sale": "49,911,000",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "29,469,000",
"Mortgage Loans on Real Estate, Net": "7,499,000",
"Net Investment Income": "1,992,000",
"Other Assets": "39,775,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,666,000",
"Other Liabilities": "54,366,000",
"Other Net Income": "0",
"Other Revenues": "1,058,000",
"Premiums Earned, Net": "6,019,000",
"Separate Account, Assets": "11,002,000",
"Separate Account, Liability": "11,002,000"
},
"output_variables": {
"Liabilities": "94,837,000",
"Assets": "108,187,000",
"Expenses": "9,468,000",
"Revenues": "9,069,000",
"Stockholders Equity": "13,350,000",
"Net Income": "-399,000",
"Comprehensive Net Income": "-399,000",
"BaseVar": "110,780,500",
"ECR before LimitedLiability": "6.2%",
"Economic Capital Ratio": "23%"
}
},
"2010": {
"input_variables": {
"Benefits": "6,835,000",
"Debt Securities, Available-for-sale": "55,515,000",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "30,717,000",
"Mortgage Loans on Real Estate, Net": "6,718,000",
"Net Investment Income": "3,123,000",
"Other Assets": "38,496,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,969,000",
"Other Liabilities": "55,041,000",
"Other Net Income": "0",
"Other Revenues": "1,112,000",
"Premiums Earned, Net": "5,854,000",
"Separate Account, Assets": "11,666,000",
"Separate Account, Liability": "11,666,000"
},
"output_variables": {
"Liabilities": "97,424,000",
"Assets": "112,395,000",
"Expenses": "9,804,000",
"Revenues": "10,089,000",
"Stockholders Equity": "14,971,000",
"Net Income": "285,000",
"Comprehensive Net Income": "285,000",
"BaseVar": "114,856,000",
"ECR before LimitedLiability": "7.4%",
"Economic Capital Ratio": "24%"
}
},
"2011": {
"input_variables": {
"Benefits": "6,720,000",
"Debt Securities, Available-for-sale": "58,656,000",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "31,971,000",
"Mortgage Loans on Real Estate, Net": "6,092,000",
"Net Investment Income": "3,160,000",
"Other Assets": "39,432,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,363,000",
"Other Liabilities": "54,544,000",
"Other Net Income": "0",
"Other Revenues": "1,479,000",
"Premiums Earned, Net": "5,705,000",
"Separate Account, Assets": "10,122,000",
"Separate Account, Liability": "10,122,000"
},
"output_variables": {
"Liabilities": "96,637,000",
"Assets": "114,302,000",
"Expenses": "10,083,000",
"Revenues": "10,344,000",
"Stockholders Equity": "17,665,000",
"Net Income": "261,000",
"Comprehensive Net Income": "261,000",
"BaseVar": "115,683,000",
"ECR before LimitedLiability": "8.6%",
"Economic Capital Ratio": "25%"
}
},
"2012": {
"input_variables": {
"Benefits": "6,153,000",
"Debt Securities, Available-for-sale": "62,679,000",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "33,505,000",
"Mortgage Loans on Real Estate, Net": "5,872,000",
"Net Investment Income": "3,366,000",
"Other Assets": "34,824,000",
"Other Compr. Net Income": "955,000",
"Other Expenses": "3,347,000",
"Other Liabilities": "52,045,000",
"Other Net Income": "0",
"Other Revenues": "1,619,000",
"Premiums Earned, Net": "5,038,000",
"Separate Account, Assets": "9,937,000",
"Separate Account, Liability": "9,937,000"
},
"output_variables": {
"Liabilities": "95,487,000",
"Assets": "113,312,000",
"Expenses": "9,500,000",
"Revenues": "10,023,000",
"Stockholders Equity": "17,825,000",
"Net Income": "523,000",
"Comprehensive Net Income": "1,478,000",
"BaseVar": "114,638,500",
"ECR before LimitedLiability": "10.0%",
"Economic Capital Ratio": "26%"
}
},
"2013": {
"input_variables": {
"Benefits": "5,633,000",
"Debt Securities, Available-for-sale": "58,970,000",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "33,705,000",
"Mortgage Loans on Real Estate, Net": "5,899,000",
"Net Investment Income": "3,234,000",
"Other Assets": "33,038,000",
"Other Compr. Net Income": "-2,814,000",
"Other Expenses": "3,044,000",
"Other Liabilities": "48,582,000",
"Other Net Income": "-12,000",
"Other Revenues": "1,021,000",
"Premiums Earned, Net": "5,148,000",
"Separate Account, Assets": "10,138,000",
"Separate Account, Liability": "10,138,000"
},
"output_variables": {
"Liabilities": "92,425,000",
"Assets": "108,045,000",
"Expenses": "8,677,000",
"Revenues": "9,403,000",
"Stockholders Equity": "15,620,000",
"Net Income": "714,000",
"Comprehensive Net Income": "-2,100,000",
"BaseVar": "110,688,000",
"ECR before LimitedLiability": "5.7%",
"Economic Capital Ratio": "22%"
}
},
"2014": {
"input_variables": {
"Benefits": "7,357,000",
"Debt Securities, Available-for-sale": "62,729,000",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "35,915,000",
"Mortgage Loans on Real Estate, Net": "6,100,000",
"Net Investment Income": "3,222,000",
"Other Assets": "33,321,000",
"Other Compr. Net Income": "1,765,000",
"Other Expenses": "3,256,000",
"Other Liabilities": "49,438,000",
"Other Net Income": "0",
"Other Revenues": "912,000",
"Premiums Earned, Net": "5,431,000",
"Separate Account, Assets": "9,208,000",
"Separate Account, Liability": "9,208,000"
},
"output_variables": {
"Liabilities": "94,561,000",
"Assets": "111,358,000",
"Expenses": "10,613,000",
"Revenues": "9,565,000",
"Stockholders Equity": "16,797,000",
"Net Income": "-1,048,000",
"Comprehensive Net Income": "717,000",
"BaseVar": "113,931,000",
"ECR before LimitedLiability": "8.9%",
"Economic Capital Ratio": "25%"
}
},
"2015": {
"input_variables": {
"Benefits": "5,869,000",
"Debt Securities, Available-for-sale": "58,507,000",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "36,475,000",
"Mortgage Loans on Real Estate, Net": "6,170,000",
"Net Investment Income": "3,063,000",
"Other Assets": "33,871,000",
"Other Compr. Net Income": "-1,662,000",
"Other Expenses": "2,685,000",
"Other Liabilities": "47,436,000",
"Other Net Income": "-407,000",
"Other Revenues": "906,000",
"Premiums Earned, Net": "4,579,000",
"Separate Account, Assets": "7,883,000",
"Separate Account, Liability": "7,883,000"
},
"output_variables": {
"Liabilities": "91,794,000",
"Assets": "106,431,000",
"Expenses": "8,554,000",
"Revenues": "8,548,000",
"Stockholders Equity": "14,637,000",
"Net Income": "-413,000",
"Comprehensive Net Income": "-2,075,000",
"BaseVar": "108,698,000",
"ECR before LimitedLiability": "5.3%",
"Economic Capital Ratio": "22%"
}
},
"2016": {
"input_variables": {
"Benefits": "5,941,000",
"Debt Securities, Available-for-sale": "61,204,000",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "37,063,000",
"Mortgage Loans on Real Estate, Net": "6,111,000",
"Net Investment Income": "3,231,000",
"Other Assets": "30,044,000",
"Other Compr. Net Income": "-126,000",
"Other Expenses": "2,466,000",
"Other Liabilities": "45,829,000",
"Other Net Income": "-29,000",
"Other Revenues": "978,000",
"Premiums Earned, Net": "4,160,000",
"Separate Account, Assets": "7,299,000",
"Separate Account, Liability": "7,299,000"
},
"output_variables": {
"Liabilities": "90,191,000",
"Assets": "104,658,000",
"Expenses": "8,407,000",
"Revenues": "8,369,000",
"Stockholders Equity": "14,467,000",
"Net Income": "-67,000",
"Comprehensive Net Income": "-193,000",
"BaseVar": "105,890,000",
"ECR before LimitedLiability": "7.2%",
"Economic Capital Ratio": "24%"
}
},
"2019": {
"input_variables": {
"Benefits": "5,740,000",
"Debt Securities, Available-for-sale": "60,578,000",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "40,384,000",
"Mortgage Loans on Real Estate, Net": "6,963,000",
"Net Investment Income": "3,270,000",
"Other Assets": "27,693,000",
"Other Compr. Net Income": "1,202,000",
"Other Expenses": "1,837,000",
"Other Liabilities": "40,218,000",
"Other Net Income": "11,000",
"Other Revenues": "789,000",
"Premiums Earned, Net": "4,037,000",
"Separate Account, Assets": "6,108,000",
"Separate Account, Liability": "6,108,000"
},
"output_variables": {
"Liabilities": "86,710,000",
"Assets": "101,342,000",
"Expenses": "7,577,000",
"Revenues": "8,096,000",
"Stockholders Equity": "14,632,000",
"Net Income": "530,000",
"Comprehensive Net Income": "1,732,000",
"BaseVar": "102,469,000",
"ECR before LimitedLiability": "9.6%",
"Economic Capital Ratio": "26%"
}
},
"2020": {
"input_variables": {
"Benefits": "5,940,000",
"Debt Securities, Available-for-sale": "66,266,000",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "42,695,000",
"Mortgage Loans on Real Estate, Net": "6,743,000",
"Net Investment Income": "3,818,000",
"Other Assets": "26,657,000",
"Other Compr. Net Income": "958,000",
"Other Expenses": "1,957,000",
"Other Liabilities": "41,151,000",
"Other Net Income": "-549,000",
"Other Revenues": "730,000",
"Premiums Earned, Net": "4,110,000",
"Separate Account, Assets": "6,081,000",
"Separate Account, Liability": "6,081,000"
},
"output_variables": {
"Liabilities": "89,927,000",
"Assets": "105,747,000",
"Expenses": "7,897,000",
"Revenues": "8,658,000",
"Stockholders Equity": "15,820,000",
"Net Income": "212,000",
"Comprehensive Net Income": "1,170,000",
"BaseVar": "106,868,000",
"ECR before LimitedLiability": "9.3%",
"Economic Capital Ratio": "25%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.2541558759302794,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0001276520.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0001276520.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0001276520.svg"
},
{
"company_id": "0001560452",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0001560452.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0001560452.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0001560452.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0001560452_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001560452_main_keyfigs.svg",
"name": "Texas Republic Capital Corp",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0001560452.svg",
"report_text": "The relative strengths and weaknesses of Texas Republic Capital Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Texas Republic Capital Corp compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 10% points.The greatest weakness of Texas Republic Capital Corp is the variable Liability for Future Policy Benefit, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 25%, being 1.4% points below the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0001560452_2021_Texas_Republic_Capital_Corp.pdf",
"shrinked_graph_json": {
"2016": {
"Separate Account, Liability": "19.2",
"Liabilities": "46.6",
"Assets": "10.8",
"Stockholders Equity": "69.8",
"ECR before LimitedLiability": "59.9",
"Other Liabilities": "25.7",
"Liability for Future Policy Benefit": "21.1",
"Other Assets": "34.8",
"Debt Securities, Available-for-sale": "-1.71",
"Separate Account, Assets": "-1.45",
"Benefits": "4.39",
"Expenses": "-4.59",
"Net Income": "-13.1",
"Other Expenses": "-9.06",
"Net Investment Income": "-0.679",
"Revenues": "-8.45",
"Premiums Earned, Net": "-5.98",
"Insurance Commissions and Fees": "-0.680",
"Other Revenues": "-1.08",
"Comprehensive Net Income": "-12.5",
"Economic Capital Ratio": "60.4"
},
"2017": {
"Separate Account, Liability": "12.5",
"Liabilities": "30.9",
"Stockholders Equity": "48.8",
"ECR before LimitedLiability": "38.0",
"Other Liabilities": "21.4",
"Liability for Future Policy Benefit": "5.27",
"Other Assets": "42.9",
"Assets": "14.9",
"Debt Securities, Available-for-sale": "-4.21",
"Separate Account, Assets": "-3.00",
"Mortgage Loans on Real Estate, Net": "-0.697",
"Other Expenses": "-10.9",
"Expenses": "-8.15",
"Net Income": "-14.7",
"Benefits": "2.52",
"Premiums Earned, Net": "-2.59",
"Revenues": "-6.23",
"Net Investment Income": "-1.15",
"Other Revenues": "-1.79",
"Comprehensive Net Income": "-15.0",
"Economic Capital Ratio": "38.5"
},
"2018": {
"Liabilities": "21.4",
"Stockholders Equity": "35.1",
"ECR before LimitedLiability": "26.9",
"Separate Account, Liability": "6.85",
"Other Liabilities": "16.4",
"Separate Account, Assets": "-2.60",
"Assets": "12.4",
"Mortgage Loans on Real Estate, Net": "1.82",
"Other Assets": "33.9",
"Debt Securities, Available-for-sale": "-6.38",
"Benefits": "2.83",
"Expenses": "-5.95",
"Net Income": "-10.4",
"Other Expenses": "-9.15",
"Revenues": "-4.04",
"Premiums Earned, Net": "-2.96",
"Net Investment Income": "0.629",
"Other Revenues": "-1.19",
"Comprehensive Net Income": "-11.0",
"Other Compr. Net Income": "-0.557",
"Economic Capital Ratio": "27.4"
},
"2019": {
"Liability for Future Policy Benefit": "-25.9",
"Liabilities": "3.50",
"Stockholders Equity": "9.69",
"ECR before LimitedLiability": "1.95",
"Separate Account, Liability": "5.38",
"Other Liabilities": "14.1",
"Separate Account, Assets": "-3.53",
"Assets": "5.48",
"Other Assets": "16.5",
"Debt Securities, Available-for-sale": "-8.70",
"Mortgage Loans on Real Estate, Net": "2.16",
"Other Expenses": "-2.65",
"Expenses": "-0.340",
"Net Income": "-5.63",
"Benefits": "2.45",
"Revenues": "-5.34",
"Premiums Earned, Net": "-3.60",
"Other Revenues": "-1.67",
"Insurance Commissions and Fees": "-0.439",
"Comprehensive Net Income": "-5.62",
"Economic Capital Ratio": "2.44"
},
"2020": {
"Liability for Future Policy Benefit": "-30.7",
"Liabilities": "1.24",
"Stockholders Equity": "4.26",
"ECR before LimitedLiability": "-1.86",
"Separate Account, Liability": "7.03",
"Other Liabilities": "9.38",
"Other Assets": "10.3",
"Assets": "2.85",
"Debt Securities, Available-for-sale": "-11.5",
"Mortgage Loans on Real Estate, Net": "8.37",
"Separate Account, Assets": "-4.26",
"Other Expenses": "-3.29",
"Expenses": "-0.837",
"Revenues": "-5.11",
"Net Income": "-5.85",
"Benefits": "2.65",
"Premiums Earned, Net": "-4.29",
"Other Revenues": "-0.847",
"Comprehensive Net Income": "-4.92",
"Other Compr. Net Income": "1.06",
"Economic Capital Ratio": "-1.44"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001560452_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "92",
"Other Assets": "13,188",
"Other Compr. Net Income": "63",
"Other Expenses": "1,024",
"Other Liabilities": "31",
"Other Net Income": "0",
"Other Revenues": "0.040",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "31",
"Assets": "13,188",
"Expenses": "1,024",
"Revenues": "92",
"Stockholders Equity": "13,156",
"Net Income": "-931",
"Comprehensive Net Income": "-869",
"BaseVar": "7,199",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "87%"
}
},
"2017": {
"input_variables": {
"Benefits": "187",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "1,748",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "97",
"Other Assets": "15,344",
"Other Compr. Net Income": "33",
"Other Expenses": "1,550",
"Other Liabilities": "55",
"Other Net Income": "0",
"Other Revenues": "0.37",
"Premiums Earned, Net": "304",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "1,804",
"Assets": "15,344",
"Expenses": "1,737",
"Revenues": "401",
"Stockholders Equity": "13,540",
"Net Income": "-1,336",
"Comprehensive Net Income": "-1,303",
"BaseVar": "9,659",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "66%"
}
},
"2018": {
"input_variables": {
"Benefits": "257",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "3,561",
"Mortgage Loans on Real Estate, Net": "1,445",
"Net Investment Income": "348",
"Other Assets": "14,288",
"Other Compr. Net Income": "-249",
"Other Expenses": "1,738",
"Other Liabilities": "143",
"Other Net Income": "0",
"Other Revenues": "55",
"Premiums Earned, Net": "364",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "3,704",
"Assets": "15,733",
"Expenses": "1,995",
"Revenues": "767",
"Stockholders Equity": "12,029",
"Net Income": "-1,227",
"Comprehensive Net Income": "-1,476",
"BaseVar": "11,224",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "52%"
}
},
"2019": {
"input_variables": {
"Benefits": "605",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "19,192",
"Mortgage Loans on Real Estate, Net": "2,909",
"Net Investment Income": "693",
"Other Assets": "27,377",
"Other Compr. Net Income": "490",
"Other Expenses": "2,494",
"Other Liabilities": "420",
"Other Net Income": "0",
"Other Revenues": "237",
"Premiums Earned, Net": "378",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "19,613",
"Assets": "30,286",
"Expenses": "3,100",
"Revenues": "1,308",
"Stockholders Equity": "10,673",
"Net Income": "-1,792",
"Comprehensive Net Income": "-1,302",
"BaseVar": "27,398",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "31%"
}
},
"2020": {
"input_variables": {
"Benefits": "1,106",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "26,725",
"Mortgage Loans on Real Estate, Net": "7,705",
"Net Investment Income": "879",
"Other Assets": "28,269",
"Other Compr. Net Income": "839",
"Other Expenses": "2,968",
"Other Liabilities": "207",
"Other Net Income": "0",
"Other Revenues": "158",
"Premiums Earned, Net": "549",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "26,931",
"Assets": "35,974",
"Expenses": "4,074",
"Revenues": "1,587",
"Stockholders Equity": "9,042",
"Net Income": "-2,487",
"Comprehensive Net Income": "-1,648",
"BaseVar": "34,702",
"ECR before LimitedLiability": "9.1%",
"Economic Capital Ratio": "25%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 0.2529338085986336,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0001560452.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0001560452.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0001560452.svg"
},
{
"company_id": "0000310826",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000310826.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000310826.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000310826.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000310826_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000310826_main_keyfigs.svg",
"name": "Protective LIFE Insurance CO",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000310826.svg",
"report_text": "The relative strengths and weaknesses of Protective LIFE Insurance CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Protective LIFE Insurance CO compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 12% points.The greatest weakness of Protective LIFE Insurance CO is the variable Debt Securities, Available-for-sale, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 24%, being 2.6% points below the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000310826_2021_Protective_LIFE_Insurance_CO.pdf",
"shrinked_graph_json": {
"2011": {
"Separate Account, Liability": "5.98",
"Liabilities": "-3.65",
"Stockholders Equity": "-2.04",
"ECR before LimitedLiability": "-2.63",
"Other Liabilities": "-6.57",
"Liability for Future Policy Benefit": "-8.26",
"Debt Securities, Available-for-sale": "-11.3",
"Assets": "1.31",
"Separate Account, Assets": "-7.74",
"Mortgage Loans on Real Estate, Net": "3.53",
"Other Assets": "12.1",
"Other Expenses": "4.32",
"Expenses": "5.17",
"Net Income": "0.542",
"Benefits": "0.773",
"Other Revenues": "-0.984",
"Revenues": "-4.19",
"Premiums Earned, Net": "-3.63",
"Net Investment Income": "0.650",
"Comprehensive Net Income": "0.298",
"Economic Capital Ratio": "-2.31"
},
"2012": {
"Other Liabilities": "-6.24",
"Liabilities": "-2.07",
"Stockholders Equity": "-0.866",
"ECR before LimitedLiability": "-0.653",
"Separate Account, Liability": "6.88",
"Liability for Future Policy Benefit": "-6.79",
"Debt Securities, Available-for-sale": "-10.3",
"Assets": "1.01",
"Other Assets": "12.3",
"Mortgage Loans on Real Estate, Net": "2.51",
"Separate Account, Assets": "-7.78",
"Other Expenses": "2.80",
"Expenses": "3.47",
"Comprehensive Net Income": "0.723",
"Benefits": "0.630",
"Other Revenues": "1.29",
"Revenues": "-3.04",
"Premiums Earned, Net": "-4.34",
"Net Investment Income": "0.297",
"Other Compr. Net Income": "0.530",
"Economic Capital Ratio": "-0.466"
},
"2013": {
"Separate Account, Liability": "2.86",
"Liabilities": "-2.37",
"Stockholders Equity": "-1.25",
"Other Liabilities": "-4.57",
"Liability for Future Policy Benefit": "-10.3",
"Debt Securities, Available-for-sale": "-11.4",
"Assets": "1.06",
"Separate Account, Assets": "-9.59",
"Other Assets": "10.3",
"Mortgage Loans on Real Estate, Net": "2.03",
"Other Expenses": "2.04",
"Expenses": "2.06",
"Comprehensive Net Income": "-0.902",
"Benefits": "0.844",
"Revenues": "-3.68",
"Other Revenues": "0.920",
"Premiums Earned, Net": "-4.20",
"Insurance Commissions and Fees": "-0.648",
"ECR before LimitedLiability": "-2.61",
"Other Compr. Net Income": "-0.886",
"Economic Capital Ratio": "-2.44"
},
"2014": {
"Separate Account, Liability": "6.45",
"Liabilities": "-1.51",
"Stockholders Equity": "-0.593",
"ECR before LimitedLiability": "-0.422",
"Liability for Future Policy Benefit": "-7.68",
"Other Liabilities": "-6.45",
"Other Assets": "14.4",
"Assets": "0.786",
"Separate Account, Assets": "-8.84",
"Mortgage Loans on Real Estate, Net": "1.77",
"Debt Securities, Available-for-sale": "-11.1",
"Other Expenses": "1.78",
"Expenses": "2.68",
"Comprehensive Net Income": "0.748",
"Benefits": "0.867",
"Net Investment Income": "0.491",
"Revenues": "-2.45",
"Other Revenues": "2.10",
"Premiums Earned, Net": "-4.16",
"Insurance Commissions and Fees": "-0.689",
"Other Compr. Net Income": "0.665",
"Economic Capital Ratio": "-0.192"
},
"2017": {
"Separate Account, Liability": "7.49",
"Liabilities": "-4.44",
"Stockholders Equity": "-3.34",
"ECR before LimitedLiability": "-3.15",
"Other Liabilities": "-6.46",
"Liability for Future Policy Benefit": "-6.84",
"Other Assets": "10.2",
"Assets": "0.599",
"Debt Securities, Available-for-sale": "-8.73",
"Separate Account, Assets": "-6.40",
"Mortgage Loans on Real Estate, Net": "2.01",
"Other Expenses": "4.97",
"Expenses": "5.76",
"Net Income": "1.01",
"Benefits": "0.713",
"Premiums Earned, Net": "-4.89",
"Revenues": "-4.17",
"Insurance Commissions and Fees": "-0.542",
"Other Revenues": "1.27",
"Comprehensive Net Income": "1.32",
"Economic Capital Ratio": "-2.65"
},
"2018": {
"Liability for Future Policy Benefit": "-7.16",
"Liabilities": "-5.46",
"Stockholders Equity": "-4.22",
"Separate Account, Liability": "2.73",
"Other Liabilities": "-4.65",
"Separate Account, Assets": "-5.24",
"Assets": "0.899",
"Mortgage Loans on Real Estate, Net": "1.68",
"Other Assets": "7.74",
"Debt Securities, Available-for-sale": "-11.7",
"Benefits": "1.87",
"Expenses": "2.74",
"Net Income": "-0.178",
"Other Expenses": "2.64",
"Insurance Commissions and Fees": "-0.571",
"Revenues": "-5.89",
"Premiums Earned, Net": "-6.25",
"Net Investment Income": "0.292",
"Other Revenues": "0.705",
"ECR before LimitedLiability": "-5.33",
"Economic Capital Ratio": "-4.84"
},
"2019": {
"Liability for Future Policy Benefit": "-8.90",
"Liabilities": "-5.17",
"Stockholders Equity": "-3.61",
"ECR before LimitedLiability": "-4.69",
"Separate Account, Liability": "5.64",
"Other Liabilities": "-1.89",
"Separate Account, Assets": "-4.31",
"Assets": "0.981",
"Other Assets": "10.5",
"Debt Securities, Available-for-sale": "-10.3",
"Mortgage Loans on Real Estate, Net": "1.34",
"Other Expenses": "4.60",
"Expenses": "6.31",
"Net Income": "-0.306",
"Benefits": "1.54",
"Revenues": "-5.81",
"Premiums Earned, Net": "-5.14",
"Other Revenues": "-0.354",
"Insurance Commissions and Fees": "-0.493",
"Economic Capital Ratio": "-4.20",
"Other Compr. Net Income": "0.485"
},
"2020": {
"Liability for Future Policy Benefit": "-8.30",
"Liabilities": "-4.37",
"Stockholders Equity": "-2.90",
"ECR before LimitedLiability": "-3.06",
"Separate Account, Liability": "6.85",
"Other Liabilities": "-2.88",
"Other Assets": "11.8",
"Assets": "1.01",
"Debt Securities, Available-for-sale": "-11.5",
"Mortgage Loans on Real Estate, Net": "1.33",
"Separate Account, Assets": "-4.28",
"Other Expenses": "3.82",
"Expenses": "5.96",
"Net Income": "0.592",
"Benefits": "1.97",
"Premiums Earned, Net": "-5.53",
"Revenues": "-4.73",
"Other Revenues": "1.21",
"Insurance Commissions and Fees": "-0.479",
"Comprehensive Net Income": "0.959",
"Economic Capital Ratio": "-2.64"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000310826_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Benefits": "2,222,220",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "20,867,727",
"Mortgage Loans on Real Estate, Net": "5,351,902",
"Net Investment Income": "1,598,439",
"Other Assets": "47,439,997",
"Other Compr. Net Income": "0",
"Other Expenses": "838,931",
"Other Liabilities": "26,537,874",
"Other Net Income": "0",
"Other Revenues": "1,810,146",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "47,405,601",
"Assets": "52,791,899",
"Expenses": "3,061,151",
"Revenues": "3,408,585",
"Stockholders Equity": "5,386,298",
"Net Income": "347,434",
"Comprehensive Net Income": "347,434",
"BaseVar": "53,333,618",
"ECR before LimitedLiability": "6.1%",
"Economic Capital Ratio": "23%"
}
},
"2012": {
"input_variables": {
"Benefits": "2,317,121",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "21,626,065",
"Mortgage Loans on Real Estate, Net": "4,948,625",
"Net Investment Income": "1,561,522",
"Other Assets": "52,208,958",
"Other Compr. Net Income": "756,803",
"Other Expenses": "830,403",
"Other Liabilities": "29,844,305",
"Other Net Income": "0",
"Other Revenues": "1,894,538",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "51,470,370",
"Assets": "57,157,583",
"Expenses": "3,147,524",
"Revenues": "3,456,060",
"Stockholders Equity": "5,687,213",
"Net Income": "308,536",
"Comprehensive Net Income": "1,065,339",
"BaseVar": "57,994,170",
"ECR before LimitedLiability": "7.2%",
"Economic Capital Ratio": "24%"
}
},
"2013": {
"input_variables": {
"Benefits": "2,473,988",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "29,780,958",
"Mortgage Loans on Real Estate, Net": "5,486,417",
"Net Investment Income": "1,918,349",
"Other Assets": "62,810,125",
"Other Compr. Net Income": "-1,272,158",
"Other Expenses": "839,080",
"Other Liabilities": "33,825,158",
"Other Net Income": "0",
"Other Revenues": "1,686,321",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "63,606,116",
"Assets": "68,296,542",
"Expenses": "3,313,068",
"Revenues": "3,604,670",
"Stockholders Equity": "4,690,426",
"Net Income": "291,602",
"Comprehensive Net Income": "-980,556",
"BaseVar": "70,046,277",
"ECR before LimitedLiability": "2.1%",
"Economic Capital Ratio": "19%"
}
},
"2014": {
"input_variables": {
"Benefits": "2,786,463",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "29,944,477",
"Mortgage Loans on Real Estate, Net": "5,133,780",
"Net Investment Income": "2,084,521",
"Other Assets": "64,858,338",
"Other Compr. Net Income": "944,245",
"Other Expenses": "1,185,793",
"Other Liabilities": "34,216,490",
"Other Net Income": "0",
"Other Revenues": "2,379,686",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "64,160,967",
"Assets": "69,992,118",
"Expenses": "3,972,256",
"Revenues": "4,464,207",
"Stockholders Equity": "5,831,151",
"Net Income": "491,951",
"Comprehensive Net Income": "1,436,196",
"BaseVar": "71,766,896",
"ECR before LimitedLiability": "6.5%",
"Economic Capital Ratio": "23%"
}
},
"2017": {
"input_variables": {
"Benefits": "2,955,005",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "30,956,792",
"Mortgage Loans on Real Estate, Net": "6,800,000",
"Net Investment Income": "1,786,015",
"Other Assets": "72,313,735",
"Other Compr. Net Income": "705,194",
"Other Expenses": "175,245",
"Other Liabilities": "39,832,658",
"Other Net Income": "0",
"Other Revenues": "2,526,652",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "70,789,450",
"Assets": "79,113,735",
"Expenses": "3,130,250",
"Revenues": "4,312,667",
"Stockholders Equity": "8,324,285",
"Net Income": "1,182,417",
"Comprehensive Net Income": "1,887,611",
"BaseVar": "79,025,648",
"ECR before LimitedLiability": "8.1%",
"Economic Capital Ratio": "24%"
}
},
"2018": {
"input_variables": {
"Benefits": "3,511,252",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "41,900,618",
"Mortgage Loans on Real Estate, Net": "7,700,000",
"Net Investment Income": "2,417,999",
"Other Assets": "81,683,069",
"Other Compr. Net Income": "-1,417,480",
"Other Expenses": "1,053,837",
"Other Liabilities": "40,439,663",
"Other Net Income": "0",
"Other Revenues": "2,341,017",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "82,340,281",
"Assets": "89,383,069",
"Expenses": "4,565,089",
"Revenues": "4,759,016",
"Stockholders Equity": "7,042,788",
"Net Income": "193,927",
"Comprehensive Net Income": "-1,223,553",
"BaseVar": "91,232,468",
"ECR before LimitedLiability": "2.7%",
"Economic Capital Ratio": "20%"
}
},
"2019": {
"input_variables": {
"Benefits": "4,256,062",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "53,943,962",
"Mortgage Loans on Real Estate, Net": "9,379,401",
"Net Investment Income": "2,818,830",
"Other Assets": "111,098,268",
"Other Compr. Net Income": "2,811,858",
"Other Expenses": "1,143,023",
"Other Liabilities": "55,326,881",
"Other Net Income": "0",
"Other Revenues": "3,133,239",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "109,270,843",
"Assets": "120,477,669",
"Expenses": "5,399,085",
"Revenues": "5,952,069",
"Stockholders Equity": "11,206,826",
"Net Income": "552,984",
"Comprehensive Net Income": "3,364,842",
"BaseVar": "121,955,762",
"ECR before LimitedLiability": "7.8%",
"Economic Capital Ratio": "24%"
}
},
"2020": {
"input_variables": {
"Benefits": "4,900,537",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "54,107,894",
"Mortgage Loans on Real Estate, Net": "10,005,562",
"Net Investment Income": "2,882,963",
"Other Assets": "116,447,372",
"Other Compr. Net Income": "2,128,375",
"Other Expenses": "1,054,523",
"Other Liabilities": "58,805,577",
"Other Net Income": "0",
"Other Revenues": "3,414,459",
"Premiums Earned, Net": "0",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "112,913,471",
"Assets": "126,452,934",
"Expenses": "5,955,060",
"Revenues": "6,297,422",
"Stockholders Equity": "13,539,463",
"Net Income": "342,362",
"Comprehensive Net Income": "2,470,737",
"BaseVar": "126,873,631",
"ECR before LimitedLiability": "7.7%",
"Economic Capital Ratio": "24%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 0.24095114887575475,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000310826.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000310826.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000310826.svg"
},
{
"company_id": "0001395585",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0001395585.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0001395585.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0001395585.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0001395585_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001395585_main_keyfigs.svg",
"name": "First Trinity Financial CORP",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0001395585.svg",
"report_text": "The relative strengths and weaknesses of First Trinity Financial CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of First Trinity Financial CORP compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 7.7% points.The greatest weakness of First Trinity Financial CORP is the variable Other Liabilities, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 24%, being 2.8% points below the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0001395585_2021_First_Trinity_Financial_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Debt Securities, Available-for-sale": "9.75",
"Assets": "1.77",
"Stockholders Equity": "2.19",
"ECR before LimitedLiability": "5.78",
"Separate Account, Assets": "-6.05",
"Mortgage Loans on Real Estate, Net": "-0.428",
"Other Assets": "1.66",
"Other Expenses": "2.86",
"Expenses": "3.96",
"Net Income": "4.26",
"Benefits": "1.03",
"Other Revenues": "0.759",
"Revenues": "0.239",
"Premiums Earned, Net": "0.283",
"Net Investment Income": "-0.570",
"Insurance Commissions and Fees": "-0.223",
"Other Liabilities": "14.2",
"Separate Account, Liability": "10.5",
"Liability for Future Policy Benefit": "-37.4",
"Comprehensive Net Income": "4.04",
"Economic Capital Ratio": "6.10"
},
"2016": {
"Separate Account, Liability": "7.29",
"Liabilities": "-3.07",
"Stockholders Equity": "-3.86",
"ECR before LimitedLiability": "-2.72",
"Other Liabilities": "7.70",
"Liability for Future Policy Benefit": "-37.6",
"Other Assets": "-3.54",
"Assets": "-1.06",
"Debt Securities, Available-for-sale": "5.27",
"Separate Account, Assets": "-7.91",
"Mortgage Loans on Real Estate, Net": "7.19",
"Expenses": "2.76",
"Net Income": "1.41",
"Other Expenses": "3.45",
"Net Investment Income": "1.85",
"Revenues": "-1.26",
"Premiums Earned, Net": "-1.69",
"Other Revenues": "-0.765",
"Comprehensive Net Income": "2.07",
"Other Compr. Net Income": "0.647",
"Economic Capital Ratio": "-2.24"
},
"2017": {
"Separate Account, Liability": "6.53",
"Liabilities": "-3.06",
"Stockholders Equity": "-3.68",
"ECR before LimitedLiability": "-4.16",
"Other Liabilities": "7.46",
"Liability for Future Policy Benefit": "-37.9",
"Other Assets": "-5.97",
"Assets": "-0.888",
"Expenses": "2.07",
"Revenues": "-2.08",
"Debt Securities, Available-for-sale": "5.25",
"Separate Account, Assets": "-6.82",
"Mortgage Loans on Real Estate, Net": "6.72",
"Other Expenses": "2.46",
"Benefits": "-0.365",
"Premiums Earned, Net": "-1.71",
"Insurance Commissions and Fees": "-0.574",
"Net Investment Income": "1.92",
"Other Revenues": "-1.65",
"Economic Capital Ratio": "-3.66",
"Other Compr. Net Income": "0.396"
},
"2018": {
"Liability for Future Policy Benefit": "-25.6",
"Liabilities": "-3.74",
"Stockholders Equity": "-3.81",
"Separate Account, Liability": "4.08",
"Other Liabilities": "4.79",
"Benefits": "0.739",
"Expenses": "3.76",
"Net Income": "0.757",
"Other Expenses": "2.98",
"Insurance Commissions and Fees": "-0.470",
"Revenues": "-2.75",
"Premiums Earned, Net": "-2.46",
"Net Investment Income": "2.02",
"Other Revenues": "-1.78",
"Mortgage Loans on Real Estate, Net": "4.94",
"ECR before LimitedLiability": "-3.90",
"Separate Account, Assets": "-5.16",
"Other Assets": "-4.13",
"Debt Securities, Available-for-sale": "-1.34",
"Comprehensive Net Income": "0.709",
"Economic Capital Ratio": "-3.42"
},
"2019": {
"Liability for Future Policy Benefit": "7.54",
"Liabilities": "-4.01",
"Stockholders Equity": "-3.71",
"ECR before LimitedLiability": "-4.39",
"Separate Account, Liability": "5.78",
"Other Liabilities": "-18.3",
"Other Expenses": "1.62",
"Expenses": "3.83",
"Net Income": "0.167",
"Benefits": "2.13",
"Net Investment Income": "1.57",
"Revenues": "-3.40",
"Premiums Earned, Net": "-2.10",
"Other Revenues": "-2.50",
"Insurance Commissions and Fees": "-0.344",
"Debt Securities, Available-for-sale": "-1.64",
"Mortgage Loans on Real Estate, Net": "7.68",
"Other Assets": "-2.45",
"Separate Account, Assets": "-4.38",
"Comprehensive Net Income": "0.318",
"Economic Capital Ratio": "-3.90"
},
"2020": {
"Liability for Future Policy Benefit": "7.03",
"Liabilities": "-3.21",
"Stockholders Equity": "-3.05",
"ECR before LimitedLiability": "-3.20",
"Separate Account, Liability": "7.03",
"Other Liabilities": "-17.9",
"Other Expenses": "0.612",
"Expenses": "3.27",
"Net Income": "0.811",
"Benefits": "2.62",
"Premiums Earned, Net": "-2.06",
"Revenues": "-2.29",
"Net Investment Income": "1.49",
"Other Revenues": "-1.23",
"Insurance Commissions and Fees": "-0.457",
"Debt Securities, Available-for-sale": "-11.8",
"Separate Account, Assets": "-4.41",
"Other Assets": "7.67",
"Mortgage Loans on Real Estate, Net": "7.24",
"Comprehensive Net Income": "0.724",
"Economic Capital Ratio": "-2.78"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001395585_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Benefits": "5,309",
"Debt Securities, Available-for-sale": "81,950",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "111,270",
"Mortgage Loans on Real Estate, Net": "1,985",
"Net Investment Income": "2,292",
"Other Assets": "60,812",
"Other Compr. Net Income": "0",
"Other Expenses": "3,555",
"Other Liabilities": "5,080",
"Other Net Income": "0",
"Other Revenues": "7,703",
"Premiums Earned, Net": "6,229",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "116,350",
"Assets": "144,748",
"Expenses": "8,864",
"Revenues": "16,224",
"Stockholders Equity": "28,398",
"Net Income": "7,360",
"Comprehensive Net Income": "7,360",
"BaseVar": "143,093",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "31%"
}
},
"2016": {
"input_variables": {
"Benefits": "16,603",
"Debt Securities, Available-for-sale": "129,950",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "290,680",
"Mortgage Loans on Real Estate, Net": "74,371",
"Net Investment Income": "13,191",
"Other Assets": "128,932",
"Other Compr. Net Income": "3,474",
"Other Expenses": "7,525",
"Other Liabilities": "6,292",
"Other Net Income": "0",
"Other Revenues": "657",
"Premiums Earned, Net": "12,870",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "296,972",
"Assets": "333,253",
"Expenses": "24,128",
"Revenues": "26,718",
"Stockholders Equity": "36,280",
"Net Income": "2,591",
"Comprehensive Net Income": "6,065",
"BaseVar": "342,273",
"ECR before LimitedLiability": "7.7%",
"Economic Capital Ratio": "24%"
}
},
"2017": {
"input_variables": {
"Benefits": "19,869",
"Debt Securities, Available-for-sale": "150,355",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "343,790",
"Mortgage Loans on Real Estate, Net": "102,496",
"Net Investment Income": "16,710",
"Other Assets": "138,276",
"Other Compr. Net Income": "3,942",
"Other Expenses": "11,892",
"Other Liabilities": "6,086",
"Other Net Income": "0",
"Other Revenues": "164",
"Premiums Earned, Net": "15,856",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "349,875",
"Assets": "391,128",
"Expenses": "31,760",
"Revenues": "32,730",
"Stockholders Equity": "41,252",
"Net Income": "969",
"Comprehensive Net Income": "4,912",
"BaseVar": "404,718",
"ECR before LimitedLiability": "6.9%",
"Economic Capital Ratio": "23%"
}
},
"2018": {
"input_variables": {
"Benefits": "22,456",
"Debt Securities, Available-for-sale": "131,243",
"Insurance Commissions and Fees": "466",
"Liability for Future Policy Benefit": "354,605",
"Mortgage Loans on Real Estate, Net": "130,050",
"Net Investment Income": "19,609",
"Other Assets": "172,214",
"Other Compr. Net Income": "-7,338",
"Other Expenses": "11,643",
"Other Liabilities": "39,777",
"Other Net Income": "0",
"Other Revenues": "344",
"Premiums Earned, Net": "18,823",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "394,382",
"Assets": "433,507",
"Expenses": "34,099",
"Revenues": "39,241",
"Stockholders Equity": "39,125",
"Net Income": "5,142",
"Comprehensive Net Income": "-2,195",
"BaseVar": "454,283",
"ECR before LimitedLiability": "4.2%",
"Economic Capital Ratio": "21%"
}
},
"2019": {
"input_variables": {
"Benefits": "18,337",
"Debt Securities, Available-for-sale": "179,003",
"Insurance Commissions and Fees": "1,087",
"Liability for Future Policy Benefit": "65,015",
"Mortgage Loans on Real Estate, Net": "162,405",
"Net Investment Income": "24,370",
"Other Assets": "263,529",
"Other Compr. Net Income": "12,193",
"Other Expenses": "25,340",
"Other Liabilities": "482,503",
"Other Net Income": "0",
"Other Revenues": "1,194",
"Premiums Earned, Net": "23,125",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "547,518",
"Assets": "604,936",
"Expenses": "43,677",
"Revenues": "49,777",
"Stockholders Equity": "57,418",
"Net Income": "6,100",
"Comprehensive Net Income": "18,293",
"BaseVar": "629,051",
"ECR before LimitedLiability": "8.2%",
"Economic Capital Ratio": "24%"
}
},
"2020": {
"input_variables": {
"Benefits": "21,746",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "265",
"Liability for Future Policy Benefit": "76,674",
"Mortgage Loans on Real Estate, Net": "174,909",
"Net Investment Income": "24,084",
"Other Assets": "468,686",
"Other Compr. Net Income": "7,902",
"Other Expenses": "27,867",
"Other Liabilities": "497,069",
"Other Net Income": "0",
"Other Revenues": "395",
"Premiums Earned, Net": "28,048",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "573,743",
"Assets": "643,595",
"Expenses": "49,612",
"Revenues": "52,791",
"Stockholders Equity": "69,852",
"Net Income": "3,179",
"Comprehensive Net Income": "11,081",
"BaseVar": "663,822",
"ECR before LimitedLiability": "7.6%",
"Economic Capital Ratio": "24%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.23955516385193806,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0001395585.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0001395585.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0001395585.svg"
},
{
"company_id": "0001039828",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0001039828.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0001039828.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0001039828.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0001039828_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001039828_main_keyfigs.svg",
"name": "American National Group Inc",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0001039828.svg",
"report_text": "The relative strengths and weaknesses of American National Group Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of American National Group Inc compared to the market average is the variable Debt Securities, Available-for-sale, increasing the Economic Capital Ratio by 7.6% points.The greatest weakness of American National Group Inc is the variable Liability for Future Policy Benefit, reducing the Economic Capital Ratio by 37% points.
The company's Economic Capital Ratio, given in the ranking table, is 24%, being 3.1% points below the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0001039828_2021_American_National_Group_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Separate Account, Liability": "3.16",
"Liabilities": "-6.38",
"Stockholders Equity": "-4.69",
"Other Liabilities": "3.88",
"Liability for Future Policy Benefit": "-40.8",
"Debt Securities, Available-for-sale": "3.80",
"Assets": "1.29",
"Separate Account, Assets": "-8.36",
"Mortgage Loans on Real Estate, Net": "-1.25",
"Other Assets": "0.849",
"Other Expenses": "2.56",
"Expenses": "2.81",
"ECR before LimitedLiability": "-5.80",
"Benefits": "2.62",
"Other Revenues": "-4.45",
"Revenues": "-6.76",
"Premiums Earned, Net": "-3.75",
"Net Investment Income": "1.59",
"Insurance Commissions and Fees": "-0.273",
"Economic Capital Ratio": "-5.48",
"Other Compr. Net Income": "-0.251"
},
"2012": {
"Other Liabilities": "4.63",
"Liabilities": "-4.28",
"Stockholders Equity": "-3.27",
"Separate Account, Liability": "3.75",
"Liability for Future Policy Benefit": "-39.3",
"Debt Securities, Available-for-sale": "6.38",
"Assets": "0.742",
"Other Assets": "-6.76",
"Mortgage Loans on Real Estate, Net": "2.13",
"Separate Account, Assets": "-8.55",
"Other Expenses": "0.199",
"Expenses": "3.27",
"Comprehensive Net Income": "-0.258",
"Benefits": "3.26",
"Other Revenues": "-1.07",
"Revenues": "-4.61",
"Premiums Earned, Net": "-4.56",
"Net Investment Income": "1.20",
"ECR before LimitedLiability": "-4.13",
"Other Compr. Net Income": "-0.173",
"Economic Capital Ratio": "-3.94"
},
"2013": {
"Separate Account, Liability": "1.83",
"Liabilities": "-2.86",
"Stockholders Equity": "-3.01",
"Debt Securities, Available-for-sale": "4.51",
"Other Liabilities": "2.67",
"Liability for Future Policy Benefit": "-38.3",
"Other Expenses": "-1.51",
"Expenses": "0.823",
"Comprehensive Net Income": "-0.441",
"Benefits": "0.909",
"Net Investment Income": "0.778",
"Revenues": "-2.71",
"Other Revenues": "0.779",
"Premiums Earned, Net": "-4.24",
"Insurance Commissions and Fees": "-0.411",
"ECR before LimitedLiability": "-3.86",
"Separate Account, Assets": "-10.0",
"Other Assets": "-6.09",
"Mortgage Loans on Real Estate, Net": "0.785",
"Other Compr. Net Income": "-0.624",
"Economic Capital Ratio": "-3.70"
},
"2014": {
"Separate Account, Liability": "4.76",
"Liabilities": "-2.97",
"Stockholders Equity": "-2.22",
"Liability for Future Policy Benefit": "-36.6",
"Other Liabilities": "5.10",
"Other Assets": "-5.37",
"Assets": "0.563",
"Separate Account, Assets": "-9.29",
"Mortgage Loans on Real Estate, Net": "0.985",
"Debt Securities, Available-for-sale": "7.35",
"Other Expenses": "-0.877",
"Expenses": "3.83",
"Comprehensive Net Income": "0.540",
"Benefits": "4.19",
"Net Investment Income": "0.971",
"Revenues": "-3.83",
"Premiums Earned, Net": "-4.22",
"Insurance Commissions and Fees": "-0.459",
"ECR before LimitedLiability": "-2.34",
"Other Compr. Net Income": "0.856",
"Economic Capital Ratio": "-2.11"
},
"2015": {
"Liability for Future Policy Benefit": "-39.0",
"Liabilities": "-4.42",
"Stockholders Equity": "-2.48",
"Other Liabilities": "2.76",
"Separate Account, Liability": "2.48",
"Other Assets": "-6.46",
"Assets": "1.38",
"Separate Account, Assets": "-10.4",
"Mortgage Loans on Real Estate, Net": "1.18",
"Debt Securities, Available-for-sale": "7.01",
"Benefits": "1.48",
"Expenses": "1.62",
"Comprehensive Net Income": "-0.412",
"Other Expenses": "1.38",
"Other Revenues": "-2.27",
"Revenues": "-5.97",
"Insurance Commissions and Fees": "-0.439",
"Net Investment Income": "1.38",
"Premiums Earned, Net": "-4.77",
"ECR before LimitedLiability": "-3.57",
"Economic Capital Ratio": "-3.35"
},
"2016": {
"Separate Account, Liability": "3.07",
"Liabilities": "-6.80",
"Stockholders Equity": "-6.99",
"Other Liabilities": "3.53",
"Liability for Future Policy Benefit": "-38.8",
"Other Assets": "-9.53",
"Assets": "-0.864",
"Debt Securities, Available-for-sale": "8.10",
"Separate Account, Assets": "-8.85",
"Mortgage Loans on Real Estate, Net": "0.372",
"Benefits": "2.43",
"Expenses": "2.58",
"Net Income": "0.871",
"Other Expenses": "2.44",
"Net Investment Income": "1.32",
"Revenues": "-4.98",
"Premiums Earned, Net": "-5.18",
"Other Revenues": "-0.739",
"ECR before LimitedLiability": "-7.42",
"Comprehensive Net Income": "0.784",
"Economic Capital Ratio": "-6.94"
},
"2017": {
"Separate Account, Liability": "3.50",
"Liabilities": "-5.76",
"Assets": "-1.25",
"Stockholders Equity": "-6.44",
"Other Liabilities": "4.46",
"Liability for Future Policy Benefit": "-37.3",
"Other Assets": "-10.5",
"Debt Securities, Available-for-sale": "8.48",
"Separate Account, Assets": "-7.42",
"Other Expenses": "2.98",
"Expenses": "3.19",
"Net Income": "-0.114",
"Benefits": "1.35",
"Premiums Earned, Net": "-5.37",
"Revenues": "-4.11",
"Insurance Commissions and Fees": "-0.294",
"Net Investment Income": "0.932",
"Other Revenues": "0.781",
"ECR before LimitedLiability": "-7.44",
"Comprehensive Net Income": "-0.0793",
"Economic Capital Ratio": "-6.94"
},
"2018": {
"Liability for Future Policy Benefit": "-33.9",
"Liabilities": "-7.88",
"Assets": "1.23",
"Stockholders Equity": "-5.95",
"Separate Account, Liability": "1.45",
"Other Liabilities": "2.83",
"Separate Account, Assets": "-5.31",
"Other Assets": "-10.4",
"Debt Securities, Available-for-sale": "6.56",
"Benefits": "1.26",
"Expenses": "1.88",
"Net Income": "0.350",
"Other Expenses": "1.49",
"Insurance Commissions and Fees": "-0.209",
"Revenues": "-8.23",
"Premiums Earned, Net": "-6.21",
"Net Investment Income": "1.11",
"Other Revenues": "-3.16",
"ECR before LimitedLiability": "-6.70",
"Comprehensive Net Income": "0.465",
"Economic Capital Ratio": "-6.22"
},
"2019": {
"Liability for Future Policy Benefit": "-36.4",
"Liabilities": "-5.98",
"Assets": "0.418",
"Stockholders Equity": "-4.93",
"ECR before LimitedLiability": "-6.22",
"Separate Account, Liability": "5.71",
"Other Liabilities": "6.88",
"Separate Account, Assets": "-4.54",
"Other Assets": "-9.50",
"Debt Securities, Available-for-sale": "8.78",
"Other Expenses": "3.01",
"Expenses": "5.72",
"Net Income": "-0.419",
"Benefits": "3.22",
"Net Investment Income": "0.965",
"Revenues": "-6.03",
"Premiums Earned, Net": "-5.28",
"Other Revenues": "-1.58",
"Insurance Commissions and Fees": "-0.196",
"Economic Capital Ratio": "-5.73",
"Other Compr. Net Income": "0.370"
},
"2020": {
"Liability for Future Policy Benefit": "-36.7",
"Liabilities": "-5.61",
"Stockholders Equity": "-3.44",
"ECR before LimitedLiability": "-3.52",
"Separate Account, Liability": "6.70",
"Other Liabilities": "7.57",
"Other Assets": "-5.72",
"Assets": "1.62",
"Debt Securities, Available-for-sale": "7.58",
"Mortgage Loans on Real Estate, Net": "0.457",
"Separate Account, Assets": "-4.26",
"Other Expenses": "4.30",
"Expenses": "6.72",
"Net Income": "1.21",
"Benefits": "3.56",
"Premiums Earned, Net": "-5.43",
"Revenues": "-5.90",
"Net Investment Income": "0.826",
"Other Revenues": "-1.19",
"Comprehensive Net Income": "1.25",
"Economic Capital Ratio": "-3.10"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001039828_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Benefits": "7,870",
"Debt Securities, Available-for-sale": "18,526,954",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "28,118,716",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "1,218,780",
"Other Assets": "12,347,765",
"Other Compr. Net Income": "0",
"Other Expenses": "1,045,657",
"Other Liabilities": "1,347,324",
"Other Net Income": "0",
"Other Revenues": "-91,156",
"Premiums Earned, Net": "12,151",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "29,466,040",
"Assets": "30,874,719",
"Expenses": "1,053,527",
"Revenues": "1,139,775",
"Stockholders Equity": "1,408,679",
"Net Income": "86,248",
"Comprehensive Net Income": "86,248",
"BaseVar": "31,267,030",
"ECR before LimitedLiability": "2.6%",
"Economic Capital Ratio": "19%"
}
},
"2012": {
"input_variables": {
"Benefits": "8,075",
"Debt Securities, Available-for-sale": "24,225,558",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "31,773,988",
"Mortgage Loans on Real Estate, Net": "2,623,940",
"Net Investment Income": "1,286,923",
"Other Assets": "8,283,980",
"Other Compr. Net Income": "201,387",
"Other Expenses": "1,494,494",
"Other Liabilities": "1,639,253",
"Other Net Income": "0",
"Other Revenues": "288,758",
"Premiums Earned, Net": "12,877",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "33,413,241",
"Assets": "35,133,478",
"Expenses": "1,502,569",
"Revenues": "1,588,558",
"Stockholders Equity": "1,720,237",
"Net Income": "85,989",
"Comprehensive Net Income": "287,376",
"BaseVar": "35,919,616",
"ECR before LimitedLiability": "3.3%",
"Economic Capital Ratio": "20%"
}
},
"2013": {
"input_variables": {
"Benefits": "53,071",
"Debt Securities, Available-for-sale": "26,618,225",
"Insurance Commissions and Fees": "103,591",
"Liability for Future Policy Benefit": "35,789,655",
"Mortgage Loans on Real Estate, Net": "2,581,082",
"Net Investment Income": "1,383,927",
"Other Assets": "10,422,192",
"Other Compr. Net Income": "-640,611",
"Other Expenses": "2,304,338",
"Other Liabilities": "2,447,157",
"Other Net Income": "0",
"Other Revenues": "1,077,827",
"Premiums Earned, Net": "45,347",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "38,236,812",
"Assets": "39,621,499",
"Expenses": "2,357,409",
"Revenues": "2,610,692",
"Stockholders Equity": "1,384,687",
"Net Income": "253,283",
"Comprehensive Net Income": "-387,328",
"BaseVar": "41,733,512",
"ECR before LimitedLiability": "0.78%",
"Economic Capital Ratio": "18%"
}
},
"2014": {
"input_variables": {
"Benefits": "41,815",
"Debt Securities, Available-for-sale": "32,453,007",
"Insurance Commissions and Fees": "118,990",
"Liability for Future Policy Benefit": "39,802,861",
"Mortgage Loans on Real Estate, Net": "2,434,580",
"Net Investment Income": "1,531,667",
"Other Assets": "9,102,147",
"Other Compr. Net Income": "675,205",
"Other Expenses": "2,001,135",
"Other Liabilities": "2,046,997",
"Other Net Income": "0",
"Other Revenues": "485,693",
"Premiums Earned, Net": "32,623",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "41,849,858",
"Assets": "43,989,734",
"Expenses": "2,042,950",
"Revenues": "2,168,973",
"Stockholders Equity": "2,139,876",
"Net Income": "126,023",
"Comprehensive Net Income": "801,228",
"BaseVar": "45,363,360",
"ECR before LimitedLiability": "4.4%",
"Economic Capital Ratio": "21%"
}
},
"2015": {
"input_variables": {
"Benefits": "45,458",
"Debt Securities, Available-for-sale": "36,429,667",
"Insurance Commissions and Fees": "136,168",
"Liability for Future Policy Benefit": "45,495,431",
"Mortgage Loans on Real Estate, Net": "2,435,257",
"Net Investment Income": "1,692,192",
"Other Assets": "10,176,239",
"Other Compr. Net Income": "-519,738",
"Other Expenses": "1,253,649",
"Other Liabilities": "1,601,197",
"Other Net Income": "0",
"Other Revenues": "-345,471",
"Premiums Earned, Net": "36,048",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "47,096,628",
"Assets": "49,041,163",
"Expenses": "1,299,107",
"Revenues": "1,518,937",
"Stockholders Equity": "1,944,535",
"Net Income": "219,830",
"Comprehensive Net Income": "-299,908",
"BaseVar": "49,737,786",
"ECR before LimitedLiability": "1.4%",
"Economic Capital Ratio": "18%"
}
},
"2016": {
"input_variables": {
"Benefits": "777,955",
"Debt Securities, Available-for-sale": "41,060,494",
"Insurance Commissions and Fees": "173,579",
"Liability for Future Policy Benefit": "51,637,026",
"Mortgage Loans on Real Estate, Net": "2,480,956",
"Net Investment Income": "1,849,872",
"Other Assets": "12,512,022",
"Other Compr. Net Income": "138,303",
"Other Expenses": "1,359,084",
"Other Liabilities": "2,124,851",
"Other Net Income": "0",
"Other Revenues": "153,064",
"Premiums Earned, Net": "43,767",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "53,761,877",
"Assets": "56,053,472",
"Expenses": "2,137,039",
"Revenues": "2,220,282",
"Stockholders Equity": "2,291,595",
"Net Income": "83,243",
"Comprehensive Net Income": "221,546",
"BaseVar": "57,155,486",
"ECR before LimitedLiability": "2.5%",
"Economic Capital Ratio": "19%"
}
},
"2017": {
"input_variables": {
"Benefits": "2,066,887",
"Debt Securities, Available-for-sale": "45,372,989",
"Insurance Commissions and Fees": "200,494",
"Liability for Future Policy Benefit": "56,142,673",
"Mortgage Loans on Real Estate, Net": "2,665,531",
"Net Investment Income": "1,991,997",
"Other Assets": "13,992,216",
"Other Compr. Net Income": "384,633",
"Other Expenses": "1,650,120",
"Other Liabilities": "3,037,906",
"Other Net Income": "0",
"Other Revenues": "1,664,933",
"Premiums Earned, Net": "34,228",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "59,180,579",
"Assets": "62,030,736",
"Expenses": "3,717,007",
"Revenues": "3,891,652",
"Stockholders Equity": "2,850,157",
"Net Income": "174,645",
"Comprehensive Net Income": "559,278",
"BaseVar": "64,602,304",
"ECR before LimitedLiability": "3.3%",
"Economic Capital Ratio": "20%"
}
},
"2018": {
"input_variables": {
"Benefits": "1,650,365",
"Debt Securities, Available-for-sale": "45,923,727",
"Insurance Commissions and Fees": "224,488",
"Liability for Future Policy Benefit": "57,606,009",
"Mortgage Loans on Real Estate, Net": "2,943,091",
"Net Investment Income": "2,147,812",
"Other Assets": "12,758,746",
"Other Compr. Net Income": "-904,585",
"Other Expenses": "-561,283",
"Other Liabilities": "1,620,454",
"Other Net Income": "0",
"Other Revenues": "-851,682",
"Premiums Earned, Net": "26,480",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "59,226,463",
"Assets": "61,625,564",
"Expenses": "1,089,082",
"Revenues": "1,547,098",
"Stockholders Equity": "2,399,101",
"Net Income": "458,016",
"Comprehensive Net Income": "-446,569",
"BaseVar": "62,196,396",
"ECR before LimitedLiability": "1.2%",
"Economic Capital Ratio": "18%"
}
},
"2019": {
"input_variables": {
"Benefits": "1,322,994",
"Debt Securities, Available-for-sale": "51,580,490",
"Insurance Commissions and Fees": "240,035",
"Liability for Future Policy Benefit": "61,893,945",
"Mortgage Loans on Real Estate, Net": "3,448,793",
"Net Investment Income": "2,307,635",
"Other Assets": "14,667,269",
"Other Compr. Net Income": "1,550,353",
"Other Expenses": "1,895,261",
"Other Liabilities": "3,232,488",
"Other Net Income": "0",
"Other Revenues": "893,141",
"Premiums Earned, Net": "23,534",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "65,126,433",
"Assets": "69,696,552",
"Expenses": "3,218,255",
"Revenues": "3,464,345",
"Stockholders Equity": "4,570,119",
"Net Income": "246,090",
"Comprehensive Net Income": "1,796,443",
"BaseVar": "71,527,969",
"ECR before LimitedLiability": "6.1%",
"Economic Capital Ratio": "23%"
}
},
"2020": {
"input_variables": {
"Benefits": "1,543,270",
"Debt Securities, Available-for-sale": "47,538,893",
"Insurance Commissions and Fees": "251,227",
"Liability for Future Policy Benefit": "61,768,246",
"Mortgage Loans on Real Estate, Net": "4,165,489",
"Net Investment Income": "2,101,398",
"Other Assets": "19,685,292",
"Other Compr. Net Income": "931,364",
"Other Expenses": "209,919",
"Other Liabilities": "3,046,712",
"Other Net Income": "0",
"Other Revenues": "32,642",
"Premiums Earned, Net": "39,382",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "64,814,958",
"Assets": "71,389,674",
"Expenses": "1,753,189",
"Revenues": "2,424,649",
"Stockholders Equity": "6,574,716",
"Net Income": "671,460",
"Comprehensive Net Income": "1,602,824",
"BaseVar": "70,656,917",
"ECR before LimitedLiability": "7.2%",
"Economic Capital Ratio": "24%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 0.2362836384200669,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0001039828.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0001039828.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0001039828.svg"
},
{
"company_id": "0001527469",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0001527469.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0001527469.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0001527469.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0001527469_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001527469_main_keyfigs.svg",
"name": "Athene Holding Ltd",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0001527469.svg",
"report_text": "The relative strengths and weaknesses of Athene Holding Ltd are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Athene Holding Ltd compared to the market average is the variable Separate Account, Liability, increasing the Economic Capital Ratio by 6.5% points.The greatest weakness of Athene Holding Ltd is the variable Other Liabilities, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 23%, being 3.3% points below the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0001527469_2021_Athene_Holding_Ltd.pdf",
"shrinked_graph_json": {
"2017": {
"Separate Account, Liability": "6.83",
"Liabilities": "-3.53",
"Stockholders Equity": "-4.21",
"ECR before LimitedLiability": "-3.84",
"Other Liabilities": "-28.8",
"Liability for Future Policy Benefit": "7.07",
"Other Assets": "9.84",
"Assets": "-1.02",
"Debt Securities, Available-for-sale": "-9.15",
"Separate Account, Assets": "-6.73",
"Mortgage Loans on Real Estate, Net": "0.913",
"Other Expenses": "1.41",
"Expenses": "2.87",
"Net Income": "0.968",
"Benefits": "1.41",
"Premiums Earned, Net": "-3.07",
"Revenues": "-1.75",
"Net Investment Income": "0.950",
"Other Revenues": "1.04",
"Comprehensive Net Income": "1.23",
"Economic Capital Ratio": "-3.34"
},
"2018": {
"Liability for Future Policy Benefit": "5.16",
"Liabilities": "-6.19",
"Stockholders Equity": "-4.58",
"Separate Account, Liability": "4.15",
"Other Liabilities": "-32.0",
"Separate Account, Assets": "-4.94",
"Assets": "1.11",
"Mortgage Loans on Real Estate, Net": "1.53",
"Other Assets": "8.59",
"Debt Securities, Available-for-sale": "-11.1",
"Benefits": "2.36",
"Expenses": "4.18",
"Comprehensive Net Income": "1.98",
"Other Expenses": "4.11",
"Revenues": "-5.71",
"Premiums Earned, Net": "-3.70",
"Net Investment Income": "0.761",
"Other Revenues": "-2.37",
"ECR before LimitedLiability": "-3.83",
"Other Compr. Net Income": "1.54",
"Economic Capital Ratio": "-3.34"
},
"2019": {
"Liability for Future Policy Benefit": "8.18",
"Liabilities": "-3.00",
"Stockholders Equity": "-3.80",
"ECR before LimitedLiability": "-4.01",
"Separate Account, Liability": "5.90",
"Other Liabilities": "-24.5",
"Separate Account, Assets": "-4.41",
"Assets": "-1.08",
"Other Assets": "9.85",
"Debt Securities, Available-for-sale": "-10.5",
"Mortgage Loans on Real Estate, Net": "2.26",
"Other Expenses": "4.48",
"Expenses": "1.82",
"Net Income": "0.577",
"Benefits": "-2.40",
"Net Investment Income": "0.646",
"Revenues": "-1.22",
"Premiums Earned, Net": "-1.77",
"Insurance Commissions and Fees": "-0.511",
"Comprehensive Net Income": "0.575",
"Economic Capital Ratio": "-3.52"
},
"2020": {
"Liability for Future Policy Benefit": "5.82",
"Liabilities": "-4.05",
"Stockholders Equity": "-3.40",
"ECR before LimitedLiability": "-3.76",
"Separate Account, Liability": "6.47",
"Other Liabilities": "-17.2",
"Other Expenses": "3.91",
"Expenses": "4.56",
"Net Income": "1.24",
"Benefits": "0.596",
"Premiums Earned, Net": "-3.25",
"Revenues": "-3.01",
"Net Investment Income": "1.81",
"Other Revenues": "-1.26",
"Debt Securities, Available-for-sale": "1.13",
"Separate Account, Assets": "-4.44",
"Other Assets": "3.22",
"Mortgage Loans on Real Estate, Net": "1.15",
"Comprehensive Net Income": "0.621",
"Other Compr. Net Income": "-0.602",
"Economic Capital Ratio": "-3.34"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0001527469_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Benefits": "3,163,000",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "6,233,000",
"Net Investment Income": "3,269,000",
"Other Assets": "93,514,000",
"Other Compr. Net Income": "861,000",
"Other Expenses": "4,116,000",
"Other Liabilities": "90,539,000",
"Other Net Income": "0",
"Other Revenues": "2,993,000",
"Premiums Earned, Net": "2,465,000",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "90,539,000",
"Assets": "99,747,000",
"Expenses": "7,279,000",
"Revenues": "8,727,000",
"Stockholders Equity": "9,208,000",
"Net Income": "1,448,000",
"Comprehensive Net Income": "2,309,000",
"BaseVar": "103,576,500",
"ECR before LimitedLiability": "7.3%",
"Economic Capital Ratio": "24%"
}
},
"2018": {
"input_variables": {
"Benefits": "4,187,000",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "10,631,000",
"Net Investment Income": "4,004,000",
"Other Assets": "114,874,000",
"Other Compr. Net Income": "0",
"Other Expenses": "1,303,000",
"Other Liabilities": "117,229,000",
"Other Net Income": "0",
"Other Revenues": "-829,000",
"Premiums Earned, Net": "3,368,000",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "117,229,000",
"Assets": "125,505,000",
"Expenses": "5,490,000",
"Revenues": "6,543,000",
"Stockholders Equity": "8,276,000",
"Net Income": "1,053,000",
"Comprehensive Net Income": "1,053,000",
"BaseVar": "127,383,500",
"ECR before LimitedLiability": "4.3%",
"Economic Capital Ratio": "21%"
}
},
"2019": {
"input_variables": {
"Benefits": "12,144,000",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "14,959,000",
"Net Investment Income": "4,522,000",
"Other Assets": "131,916,000",
"Other Compr. Net Income": "2,774,000",
"Other Expenses": "1,929,000",
"Other Liabilities": "132,734,000",
"Other Net Income": "0",
"Other Revenues": "5,354,000",
"Premiums Earned, Net": "6,382,000",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "132,734,000",
"Assets": "146,875,000",
"Expenses": "14,073,000",
"Revenues": "16,258,000",
"Stockholders Equity": "14,141,000",
"Net Income": "2,185,000",
"Comprehensive Net Income": "4,959,000",
"BaseVar": "156,357,000",
"ECR before LimitedLiability": "8.6%",
"Economic Capital Ratio": "25%"
}
},
"2020": {
"input_variables": {
"Benefits": "11,078,000",
"Debt Securities, Available-for-sale": "82,853,000",
"Insurance Commissions and Fees": "571,000",
"Liability for Future Policy Benefit": "29,258,000",
"Mortgage Loans on Real Estate, Net": "15,264,000",
"Net Investment Income": "8,194,000",
"Other Assets": "104,654,000",
"Other Compr. Net Income": "1,316,000",
"Other Expenses": "1,765,000",
"Other Liabilities": "153,373,000",
"Other Net Income": "0",
"Other Revenues": "36,000",
"Premiums Earned, Net": "5,963,000",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "182,631,000",
"Assets": "202,771,000",
"Expenses": "12,843,000",
"Revenues": "14,764,000",
"Stockholders Equity": "20,140,000",
"Net Income": "1,921,000",
"Comprehensive Net Income": "3,237,000",
"BaseVar": "207,162,500",
"ECR before LimitedLiability": "6.9%",
"Economic Capital Ratio": "23%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.2338869121697668,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0001527469.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0001527469.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0001527469.svg"
},
{
"company_id": "0000355379",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000355379.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000355379.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000355379.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000355379_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000355379_main_keyfigs.svg",
"name": "Midwest Holding INC",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000355379.svg",
"report_text": "The relative strengths and weaknesses of Midwest Holding INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Midwest Holding INC compared to the market average is the variable Liability for Future Policy Benefit, increasing the Economic Capital Ratio by 5.5% points.The greatest weakness of Midwest Holding INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 22%, being 4.7% points below the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000355379_2021_Midwest_Holding_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "-21.3",
"Liabilities": "3.72",
"Stockholders Equity": "5.36",
"ECR before LimitedLiability": "2.00",
"Separate Account, Liability": "9.41",
"Liability for Future Policy Benefit": "9.44",
"Debt Securities, Available-for-sale": "-4.61",
"Assets": "1.57",
"Other Assets": "11.6",
"Mortgage Loans on Real Estate, Net": "-0.787",
"Separate Account, Assets": "-7.47",
"Other Expenses": "-5.86",
"Expenses": "-3.05",
"Revenues": "-0.820",
"Net Income": "-3.82",
"Benefits": "3.23",
"Premiums Earned, Net": "1.66",
"Net Investment Income": "-2.13",
"Comprehensive Net Income": "-2.86",
"Other Compr. Net Income": "1.05",
"Economic Capital Ratio": "2.19"
},
"2013": {
"Separate Account, Liability": "5.34",
"Liabilities": "2.72",
"Stockholders Equity": "4.36",
"Other Liabilities": "-23.0",
"Liability for Future Policy Benefit": "5.25",
"Debt Securities, Available-for-sale": "-3.28",
"Assets": "1.55",
"Economic Capital Ratio": "0.364",
"Separate Account, Assets": "-9.13",
"Other Assets": "7.99",
"Mortgage Loans on Real Estate, Net": "-0.971",
"Other Expenses": "-6.07",
"Expenses": "-3.09",
"Net Income": "-3.81",
"Benefits": "3.43",
"Net Investment Income": "-2.39",
"Revenues": "-0.804",
"Premiums Earned, Net": "2.66",
"Insurance Commissions and Fees": "-0.640",
"Comprehensive Net Income": "-3.54",
"Other Compr. Net Income": "0.297"
},
"2019": {
"Liability for Future Policy Benefit": "2.72",
"Liabilities": "-7.31",
"Assets": "1.71",
"Stockholders Equity": "-5.22",
"Separate Account, Liability": "1.89",
"Other Liabilities": "-27.7",
"Separate Account, Assets": "-5.04",
"Debt Securities, Available-for-sale": "2.67",
"Mortgage Loans on Real Estate, Net": "-2.16",
"Other Expenses": "1.68",
"Expenses": "2.01",
"Net Income": "-3.23",
"Benefits": "1.87",
"Net Investment Income": "-2.17",
"Revenues": "-9.18",
"Premiums Earned, Net": "-5.64",
"Other Revenues": "-1.40",
"ECR before LimitedLiability": "-10.2",
"Comprehensive Net Income": "-3.90",
"Other Compr. Net Income": "-0.721",
"Economic Capital Ratio": "-9.69"
},
"2020": {
"Liability for Future Policy Benefit": "5.53",
"Liabilities": "-5.35",
"Stockholders Equity": "-2.25",
"ECR before LimitedLiability": "-5.15",
"Separate Account, Liability": "5.11",
"Other Liabilities": "-26.6",
"Other Assets": "2.80",
"Assets": "2.81",
"Debt Securities, Available-for-sale": "5.18",
"Mortgage Loans on Real Estate, Net": "-2.01",
"Separate Account, Assets": "-4.47",
"Other Expenses": "1.48",
"Expenses": "5.14",
"Net Income": "-1.27",
"Benefits": "5.09",
"Premiums Earned, Net": "-5.62",
"Revenues": "-7.59",
"Net Investment Income": "-1.88",
"Insurance Commissions and Fees": "-0.487",
"Comprehensive Net Income": "-1.68",
"Economic Capital Ratio": "-4.73"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000355379_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Benefits": "814",
"Debt Securities, Available-for-sale": "11,784",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "677",
"Net Investment Income": "0",
"Other Assets": "50,417",
"Other Compr. Net Income": "1,170",
"Other Expenses": "7,028",
"Other Liabilities": "48,638",
"Other Net Income": "0",
"Other Revenues": "1,115",
"Premiums Earned, Net": "4,209",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "48,638",
"Assets": "62,879",
"Expenses": "7,843",
"Revenues": "5,323",
"Stockholders Equity": "14,241",
"Net Income": "-2,519",
"Comprehensive Net Income": "-1,350",
"BaseVar": "62,926",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "26%"
}
},
"2013": {
"input_variables": {
"Benefits": "677",
"Debt Securities, Available-for-sale": "14,266",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "666",
"Net Investment Income": "0",
"Other Assets": "47,307",
"Other Compr. Net Income": "-408",
"Other Expenses": "6,647",
"Other Liabilities": "51,225",
"Other Net Income": "0",
"Other Revenues": "774",
"Premiums Earned, Net": "4,331",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "51,225",
"Assets": "62,239",
"Expenses": "7,323",
"Revenues": "5,105",
"Stockholders Equity": "11,014",
"Net Income": "-2,218",
"Comprehensive Net Income": "-2,626",
"BaseVar": "63,150",
"ECR before LimitedLiability": "5.1%",
"Economic Capital Ratio": "22%"
}
},
"2019": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "117,242",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "0",
"Other Assets": "102,674",
"Other Compr. Net Income": "2,313",
"Other Expenses": "9,009",
"Other Liabilities": "205,757",
"Other Net Income": "0",
"Other Revenues": "3,400",
"Premiums Earned, Net": "-0.15",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "205,757",
"Assets": "219,916",
"Expenses": "9,009",
"Revenues": "3,400",
"Stockholders Equity": "14,159",
"Net Income": "-5,609",
"Comprehensive Net Income": "-3,296",
"BaseVar": "220,197",
"ECR before LimitedLiability": "1.8%",
"Economic Capital Ratio": "19%"
}
},
"2020": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "377,163",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "0",
"Other Assets": "349,237",
"Other Compr. Net Income": "5,811",
"Other Expenses": "23,022",
"Other Liabilities": "640,071",
"Other Net Income": "0",
"Other Revenues": "10,582",
"Premiums Earned, Net": "0.024",
"Separate Account, Assets": "0",
"Separate Account, Liability": "0"
},
"output_variables": {
"Liabilities": "640,071",
"Assets": "726,401",
"Expenses": "23,022",
"Revenues": "10,582",
"Stockholders Equity": "86,329",
"Net Income": "-12,440",
"Comprehensive Net Income": "-6,629",
"BaseVar": "702,944",
"ECR before LimitedLiability": "5.3%",
"Economic Capital Ratio": "22%"
}
}
},
"top_rated": false,
"trend": 9.0,
"value": 0.22006331824291964,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000355379.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000355379.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000355379.svg"
},
{
"company_id": "0000937834",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000937834.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000937834.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000937834.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000937834_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000937834_main_keyfigs.svg",
"name": "Metropolitan LIFE Insurance CO",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000937834.svg",
"report_text": "The relative strengths and weaknesses of Metropolitan LIFE Insurance CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Metropolitan LIFE Insurance CO compared to the market average is the variable Separate Account, Assets, increasing the Economic Capital Ratio by 5.0% points.The greatest weakness of Metropolitan LIFE Insurance CO is the variable Other Assets, reducing the Economic Capital Ratio by 9.6% points.
The company's Economic Capital Ratio, given in the ranking table, is 22%, being 4.9% points below the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000937834_2021_Metropolitan_LIFE_Insurance_CO.pdf",
"shrinked_graph_json": {
"2013": {
"Separate Account, Liability": "-2.93",
"Liabilities": "-1.60",
"Stockholders Equity": "-1.62",
"Other Liabilities": "2.37",
"Liability for Future Policy Benefit": "-1.03",
"Debt Securities, Available-for-sale": "3.22",
"Assets": "-0.0949",
"Separate Account, Assets": "2.92",
"Other Assets": "-4.96",
"Mortgage Loans on Real Estate, Net": "-1.49",
"Other Expenses": "2.44",
"Expenses": "1.16",
"Comprehensive Net Income": "0.588",
"Benefits": "-1.22",
"Revenues": "-1.13",
"Other Revenues": "-1.15",
"Premiums Earned, Net": "0.212",
"Insurance Commissions and Fees": "-0.121",
"ECR before LimitedLiability": "-1.44",
"Other Compr. Net Income": "0.547",
"Economic Capital Ratio": "-1.28"
},
"2014": {
"Separate Account, Liability": "-1.94",
"Liabilities": "-1.18",
"Stockholders Equity": "-1.29",
"Liability for Future Policy Benefit": "0.989",
"Other Liabilities": "-0.232",
"Other Expenses": "1.66",
"Expenses": "1.03",
"Net Income": "0.201",
"Benefits": "-0.611",
"Net Investment Income": "0.331",
"Revenues": "-0.807",
"Other Revenues": "-0.745",
"Premiums Earned, Net": "-0.173",
"Insurance Commissions and Fees": "-0.219",
"Other Assets": "-2.87",
"ECR before LimitedLiability": "-1.59",
"Mortgage Loans on Real Estate, Net": "-1.48",
"Separate Account, Assets": "1.82",
"Debt Securities, Available-for-sale": "2.85",
"Comprehensive Net Income": "0.186",
"Economic Capital Ratio": "-1.36"
},
"2015": {
"Liability for Future Policy Benefit": "0.172",
"Liabilities": "-1.31",
"Separate Account, Assets": "0.931",
"Stockholders Equity": "-1.17",
"Other Liabilities": "-0.498",
"Separate Account, Liability": "-0.982",
"Benefits": "-1.12",
"Expenses": "1.28",
"Comprehensive Net Income": "0.284",
"Other Expenses": "2.45",
"Other Revenues": "-1.29",
"Revenues": "-1.16",
"Insurance Commissions and Fees": "-0.166",
"Net Investment Income": "0.713",
"Premiums Earned, Net": "-0.409",
"ECR before LimitedLiability": "-1.38",
"Mortgage Loans on Real Estate, Net": "-1.22",
"Other Assets": "-3.05",
"Debt Securities, Available-for-sale": "3.57",
"Other Compr. Net Income": "0.204",
"Economic Capital Ratio": "-1.16"
},
"2016": {
"Separate Account, Liability": "-3.58",
"Liabilities": "-4.44",
"Stockholders Equity": "-6.26",
"Other Liabilities": "-0.809",
"Other Assets": "-7.07",
"Assets": "-2.22",
"Debt Securities, Available-for-sale": "3.63",
"Separate Account, Assets": "3.59",
"Mortgage Loans on Real Estate, Net": "-1.67",
"Benefits": "-1.87",
"Expenses": "2.36",
"Net Income": "1.13",
"Other Expenses": "3.62",
"Net Investment Income": "0.300",
"Revenues": "-1.15",
"Premiums Earned, Net": "-0.680",
"Other Revenues": "-0.694",
"ECR before LimitedLiability": "-6.24",
"Comprehensive Net Income": "0.897",
"Other Compr. Net Income": "-0.232",
"Economic Capital Ratio": "-5.76"
},
"2017": {
"Separate Account, Liability": "-5.37",
"Liabilities": "-4.28",
"Stockholders Equity": "-5.44",
"Other Liabilities": "1.69",
"Liability for Future Policy Benefit": "-0.581",
"Other Assets": "-8.04",
"Assets": "-1.56",
"ECR before LimitedLiability": "-5.91",
"Debt Securities, Available-for-sale": "4.72",
"Separate Account, Assets": "4.72",
"Mortgage Loans on Real Estate, Net": "-1.79",
"Other Expenses": "4.34",
"Expenses": "2.62",
"Net Income": "0.386",
"Benefits": "-1.57",
"Premiums Earned, Net": "-0.708",
"Revenues": "-2.08",
"Net Investment Income": "0.141",
"Other Revenues": "-1.42",
"Comprehensive Net Income": "0.331",
"Economic Capital Ratio": "-5.40"
},
"2018": {
"Liability for Future Policy Benefit": "1.66",
"Liabilities": "-4.17",
"Stockholders Equity": "-5.14",
"Separate Account, Liability": "-7.00",
"Other Liabilities": "1.19",
"Separate Account, Assets": "3.64",
"Assets": "-1.33",
"Mortgage Loans on Real Estate, Net": "3.51",
"Other Assets": "-11.4",
"Debt Securities, Available-for-sale": "2.61",
"Benefits": "-1.60",
"Expenses": "2.49",
"Revenues": "-1.78",
"Net Income": "0.581",
"Other Expenses": "3.49",
"Premiums Earned, Net": "-0.540",
"Other Revenues": "-1.53",
"ECR before LimitedLiability": "-4.45",
"Comprehensive Net Income": "1.56",
"Other Compr. Net Income": "0.964",
"Economic Capital Ratio": "-3.96"
},
"2019": {
"Liability for Future Policy Benefit": "-1.18",
"Liabilities": "-4.60",
"Stockholders Equity": "-4.68",
"ECR before LimitedLiability": "-5.99",
"Separate Account, Liability": "-7.45",
"Other Liabilities": "4.06",
"Separate Account, Assets": "5.97",
"Assets": "-0.558",
"Other Assets": "-10.5",
"Debt Securities, Available-for-sale": "2.40",
"Mortgage Loans on Real Estate, Net": "4.98",
"Other Expenses": "4.43",
"Expenses": "3.64",
"Comprehensive Net Income": "-0.371",
"Benefits": "-0.714",
"Net Investment Income": "0.218",
"Revenues": "-3.43",
"Premiums Earned, Net": "-1.16",
"Other Revenues": "-2.45",
"Other Compr. Net Income": "-0.336",
"Economic Capital Ratio": "-5.50"
},
"2020": {
"Liability for Future Policy Benefit": "-1.30",
"Liabilities": "-4.61",
"Stockholders Equity": "-4.58",
"ECR before LimitedLiability": "-5.34",
"Separate Account, Liability": "-6.74",
"Other Liabilities": "3.45",
"Other Assets": "-9.61",
"Assets": "-0.407",
"Debt Securities, Available-for-sale": "0.342",
"Mortgage Loans on Real Estate, Net": "4.69",
"Separate Account, Assets": "5.02",
"Other Expenses": "3.53",
"Expenses": "4.21",
"Net Income": "1.11",
"Benefits": "0.631",
"Premiums Earned, Net": "-2.00",
"Revenues": "-2.84",
"Net Investment Income": "0.229",
"Other Revenues": "-0.996",
"Economic Capital Ratio": "-4.91",
"Other Compr. Net Income": "-0.903"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000937834_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Benefits": "25,285,000",
"Debt Securities, Available-for-sale": "175,638,000",
"Insurance Commissions and Fees": "2,363,000",
"Liability for Future Policy Benefit": "111,963,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "10,763,000",
"Other Assets": "122,349,000",
"Other Compr. Net Income": "-1,843,000",
"Other Expenses": "7,874,000",
"Other Liabilities": "158,970,000",
"Other Net Income": "1,000",
"Other Revenues": "1,699,000",
"Premiums Earned, Net": "20,475,000",
"Separate Account, Assets": "134,796,000",
"Separate Account, Liability": "134,796,000"
},
"output_variables": {
"Liabilities": "405,729,000",
"Assets": "432,783,000",
"Expenses": "33,159,000",
"Revenues": "35,300,000",
"Stockholders Equity": "27,054,000",
"Net Income": "2,142,000",
"Comprehensive Net Income": "299,000",
"BaseVar": "454,407,500",
"ECR before LimitedLiability": "3.3%",
"Economic Capital Ratio": "20%"
}
},
"2014": {
"input_variables": {
"Benefits": "26,029,000",
"Debt Securities, Available-for-sale": "190,976,000",
"Insurance Commissions and Fees": "2,466,000",
"Liability for Future Policy Benefit": "117,402,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "13,073,000",
"Other Assets": "127,907,000",
"Other Compr. Net Income": "2,881,000",
"Other Expenses": "8,843,000",
"Other Liabilities": "169,132,000",
"Other Net Income": "-3,000",
"Other Revenues": "1,808,000",
"Premiums Earned, Net": "21,384,000",
"Separate Account, Assets": "139,335,000",
"Separate Account, Liability": "139,335,000"
},
"output_variables": {
"Liabilities": "425,869,000",
"Assets": "458,218,000",
"Expenses": "34,872,000",
"Revenues": "38,731,000",
"Stockholders Equity": "32,349,000",
"Net Income": "3,856,000",
"Comprehensive Net Income": "6,737,000",
"BaseVar": "480,287,000",
"ECR before LimitedLiability": "5.2%",
"Economic Capital Ratio": "22%"
}
},
"2015": {
"input_variables": {
"Benefits": "26,710,000",
"Debt Securities, Available-for-sale": "177,635,000",
"Insurance Commissions and Fees": "2,584,000",
"Liability for Future Policy Benefit": "118,914,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "12,717,000",
"Other Assets": "135,946,000",
"Other Compr. Net Income": "-2,349,000",
"Other Expenses": "9,304,000",
"Other Liabilities": "163,423,000",
"Other Net Income": "0",
"Other Revenues": "1,536,000",
"Premiums Earned, Net": "21,934,000",
"Separate Account, Assets": "135,939,000",
"Separate Account, Liability": "135,939,000"
},
"output_variables": {
"Liabilities": "418,276,000",
"Assets": "449,520,000",
"Expenses": "36,014,000",
"Revenues": "38,771,000",
"Stockholders Equity": "31,244,000",
"Net Income": "2,757,000",
"Comprehensive Net Income": "408,000",
"BaseVar": "472,465,000",
"ECR before LimitedLiability": "3.7%",
"Economic Capital Ratio": "20%"
}
},
"2016": {
"input_variables": {
"Benefits": "27,524,000",
"Debt Securities, Available-for-sale": "164,959,000",
"Insurance Commissions and Fees": "2,542,000",
"Liability for Future Policy Benefit": "115,556,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "10,077,000",
"Other Assets": "133,766,000",
"Other Compr. Net Income": "442,000",
"Other Expenses": "7,210,000",
"Other Liabilities": "156,192,000",
"Other Net Income": "0",
"Other Revenues": "1,478,000",
"Premiums Earned, Net": "22,393,000",
"Separate Account, Assets": "133,836,000",
"Separate Account, Liability": "133,836,000"
},
"output_variables": {
"Liabilities": "405,584,000",
"Assets": "432,561,000",
"Expenses": "34,734,000",
"Revenues": "36,490,000",
"Stockholders Equity": "26,977,000",
"Net Income": "1,756,000",
"Comprehensive Net Income": "2,198,000",
"BaseVar": "454,905,500",
"ECR before LimitedLiability": "3.7%",
"Economic Capital Ratio": "21%"
}
},
"2017": {
"input_variables": {
"Benefits": "28,027,000",
"Debt Securities, Available-for-sale": "171,930,000",
"Insurance Commissions and Fees": "2,227,000",
"Liability for Future Policy Benefit": "119,415,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "10,503,000",
"Other Assets": "131,540,000",
"Other Compr. Net Income": "2,307,000",
"Other Expenses": "5,671,000",
"Other Liabilities": "154,294,000",
"Other Net Income": "0",
"Other Revenues": "1,570,000",
"Premiums Earned, Net": "22,925,000",
"Separate Account, Assets": "130,825,000",
"Separate Account, Liability": "130,825,000"
},
"output_variables": {
"Liabilities": "404,534,000",
"Assets": "434,295,000",
"Expenses": "33,698,000",
"Revenues": "37,225,000",
"Stockholders Equity": "29,761,000",
"Net Income": "3,527,000",
"Comprehensive Net Income": "5,834,000",
"BaseVar": "456,029,500",
"ECR before LimitedLiability": "4.9%",
"Economic Capital Ratio": "22%"
}
},
"2018": {
"input_variables": {
"Benefits": "31,576,000",
"Debt Securities, Available-for-sale": "159,846,000",
"Insurance Commissions and Fees": "2,124,000",
"Liability for Future Policy Benefit": "126,099,000",
"Mortgage Loans on Real Estate, Net": "63,687,000",
"Net Investment Income": "11,838,000",
"Other Assets": "72,534,000",
"Other Compr. Net Income": "-2,796,000",
"Other Expenses": "6,449,000",
"Other Liabilities": "144,241,000",
"Other Net Income": "0",
"Other Revenues": "1,586,000",
"Premiums Earned, Net": "26,613,000",
"Separate Account, Assets": "110,850,000",
"Separate Account, Liability": "110,850,000"
},
"output_variables": {
"Liabilities": "381,190,000",
"Assets": "406,917,000",
"Expenses": "38,025,000",
"Revenues": "42,161,000",
"Stockholders Equity": "25,727,000",
"Net Income": "4,136,000",
"Comprehensive Net Income": "1,340,000",
"BaseVar": "435,544,500",
"ECR before LimitedLiability": "3.6%",
"Economic Capital Ratio": "20%"
}
},
"2019": {
"input_variables": {
"Benefits": "26,675,000",
"Debt Securities, Available-for-sale": "169,564,000",
"Insurance Commissions and Fees": "2,037,000",
"Liability for Future Policy Benefit": "128,304,000",
"Mortgage Loans on Real Estate, Net": "65,549,000",
"Net Investment Income": "11,031,000",
"Other Assets": "77,837,000",
"Other Compr. Net Income": "6,452,000",
"Other Expenses": "6,162,000",
"Other Liabilities": "152,034,000",
"Other Net Income": "0",
"Other Revenues": "1,573,000",
"Premiums Earned, Net": "21,608,000",
"Separate Account, Assets": "117,867,000",
"Separate Account, Liability": "117,867,000"
},
"output_variables": {
"Liabilities": "398,205,000",
"Assets": "430,817,000",
"Expenses": "32,837,000",
"Revenues": "36,249,000",
"Stockholders Equity": "32,612,000",
"Net Income": "3,412,000",
"Comprehensive Net Income": "9,864,000",
"BaseVar": "452,280,000",
"ECR before LimitedLiability": "6.3%",
"Economic Capital Ratio": "23%"
}
},
"2020": {
"input_variables": {
"Benefits": "25,321,000",
"Debt Securities, Available-for-sale": "181,340,000",
"Insurance Commissions and Fees": "1,996,000",
"Liability for Future Policy Benefit": "133,921,000",
"Mortgage Loans on Real Estate, Net": "66,405,000",
"Net Investment Income": "10,915,000",
"Other Assets": "81,216,000",
"Other Compr. Net Income": "1,643,000",
"Other Expenses": "6,448,000",
"Other Liabilities": "160,182,000",
"Other Net Income": "0",
"Other Revenues": "1,661,000",
"Premiums Earned, Net": "20,741,000",
"Separate Account, Assets": "128,646,000",
"Separate Account, Liability": "128,646,000"
},
"output_variables": {
"Liabilities": "422,749,000",
"Assets": "457,607,000",
"Expenses": "31,769,000",
"Revenues": "35,313,000",
"Stockholders Equity": "34,858,000",
"Net Income": "3,544,000",
"Comprehensive Net Income": "5,187,000",
"BaseVar": "474,540,500",
"ECR before LimitedLiability": "5.1%",
"Economic Capital Ratio": "22%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.2181719348659606,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000937834.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000937834.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000937834.svg"
},
{
"company_id": "0000726865",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000726865.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000726865.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000726865.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000726865_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000726865_main_keyfigs.svg",
"name": "Lincoln National LIFE Insurance CO IN",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000726865.svg",
"report_text": "The relative strengths and weaknesses of Lincoln National LIFE Insurance CO IN are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Lincoln National LIFE Insurance CO IN compared to the market average is the variable Separate Account, Assets, increasing the Economic Capital Ratio by 6.6% points.The greatest weakness of Lincoln National LIFE Insurance CO IN is the variable Separate Account, Liability, reducing the Economic Capital Ratio by 16% points.
The company's Economic Capital Ratio, given in the ranking table, is 21%, being 5.4% points below the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000726865_2021_Lincoln_National_LIFE_Insurance_CO_IN.pdf",
"shrinked_graph_json": {
"2017": {
"Separate Account, Liability": "-16.2",
"Liabilities": "-5.89",
"Stockholders Equity": "-5.31",
"Other Liabilities": "1.53",
"Liability for Future Policy Benefit": "4.64",
"Other Expenses": "4.12",
"Expenses": "4.51",
"Net Income": "0.310",
"Benefits": "1.89",
"Premiums Earned, Net": "-4.28",
"Revenues": "-5.15",
"Insurance Commissions and Fees": "1.23",
"Net Investment Income": "-0.470",
"Other Revenues": "-1.69",
"Separate Account, Assets": "6.39",
"ECR before LimitedLiability": "-6.13",
"Mortgage Loans on Real Estate, Net": "-0.110",
"Debt Securities, Available-for-sale": "2.98",
"Other Assets": "-12.5",
"Comprehensive Net Income": "0.290",
"Economic Capital Ratio": "-5.63"
},
"2018": {
"Liability for Future Policy Benefit": "2.75",
"Liabilities": "-6.38",
"Assets": "0.600",
"Stockholders Equity": "-5.33",
"Separate Account, Liability": "-16.0",
"Other Liabilities": "-1.27",
"Separate Account, Assets": "4.70",
"Other Assets": "-10.6",
"Debt Securities, Available-for-sale": "-0.745",
"Benefits": "2.17",
"Expenses": "2.37",
"Comprehensive Net Income": "0.624",
"Other Expenses": "2.19",
"Insurance Commissions and Fees": "1.33",
"Revenues": "-6.10",
"Premiums Earned, Net": "-5.00",
"Net Investment Income": "-0.788",
"Other Revenues": "-1.73",
"ECR before LimitedLiability": "-5.77",
"Other Compr. Net Income": "0.498",
"Economic Capital Ratio": "-5.29"
},
"2019": {
"Liability for Future Policy Benefit": "4.94",
"Liabilities": "-6.23",
"Assets": "0.579",
"Stockholders Equity": "-5.05",
"ECR before LimitedLiability": "-7.08",
"Separate Account, Liability": "-16.8",
"Other Liabilities": "2.57",
"Separate Account, Assets": "6.87",
"Other Assets": "-10.4",
"Debt Securities, Available-for-sale": "-1.00",
"Other Expenses": "4.22",
"Expenses": "4.88",
"Net Income": "-0.582",
"Benefits": "2.10",
"Net Investment Income": "-0.957",
"Revenues": "-6.23",
"Premiums Earned, Net": "-4.07",
"Other Revenues": "-2.61",
"Insurance Commissions and Fees": "1.23",
"Comprehensive Net Income": "-0.836",
"Economic Capital Ratio": "-6.59"
},
"2020": {
"Liability for Future Policy Benefit": "4.47",
"Liabilities": "-5.91",
"Stockholders Equity": "-4.80",
"Separate Account, Liability": "-15.6",
"Other Liabilities": "2.16",
"Other Assets": "-8.36",
"Assets": "0.581",
"Debt Securities, Available-for-sale": "-2.21",
"Mortgage Loans on Real Estate, Net": "-2.10",
"Separate Account, Assets": "6.59",
"Other Expenses": "3.49",
"Expenses": "4.43",
"Net Income": "0.515",
"Benefits": "3.02",
"Premiums Earned, Net": "-4.65",
"Revenues": "-5.43",
"Net Investment Income": "-0.761",
"Other Revenues": "-1.16",
"Insurance Commissions and Fees": "1.08",
"ECR before LimitedLiability": "-5.84",
"Economic Capital Ratio": "-5.42"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000726865_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Benefits": "7,376,000",
"Debt Securities, Available-for-sale": "93,586,000",
"Insurance Commissions and Fees": "5,369,000",
"Liability for Future Policy Benefit": "22,063,000",
"Mortgage Loans on Real Estate, Net": "10,662,000",
"Net Investment Income": "4,760,000",
"Other Assets": "33,405,000",
"Other Compr. Net Income": "1,545,000",
"Other Expenses": "3,754,000",
"Other Liabilities": "97,145,000",
"Other Net Income": "0",
"Other Revenues": "1,000",
"Premiums Earned, Net": "3,018,000",
"Separate Account, Assets": "144,219,000",
"Separate Account, Liability": "144,219,000"
},
"output_variables": {
"Liabilities": "263,427,000",
"Assets": "281,872,000",
"Expenses": "11,130,000",
"Revenues": "13,148,000",
"Stockholders Equity": "18,445,000",
"Net Income": "2,018,000",
"Comprehensive Net Income": "3,563,000",
"BaseVar": "285,561,000",
"ECR before LimitedLiability": "4.7%",
"Economic Capital Ratio": "21%"
}
},
"2018": {
"input_variables": {
"Benefits": "8,733,000",
"Debt Securities, Available-for-sale": "92,787,000",
"Insurance Commissions and Fees": "5,733,000",
"Liability for Future Policy Benefit": "33,884,000",
"Mortgage Loans on Real Estate, Net": "13,190,000",
"Net Investment Income": "4,844,000",
"Other Assets": "60,335,000",
"Other Compr. Net Income": "-3,312,000",
"Other Expenses": "5,052,000",
"Other Liabilities": "116,109,000",
"Other Net Income": "0",
"Other Revenues": "419,000",
"Premiums Earned, Net": "4,362,000",
"Separate Account, Assets": "132,833,000",
"Separate Account, Liability": "132,833,000"
},
"output_variables": {
"Liabilities": "282,826,000",
"Assets": "299,145,000",
"Expenses": "13,785,000",
"Revenues": "15,358,000",
"Stockholders Equity": "16,319,000",
"Net Income": "1,573,000",
"Comprehensive Net Income": "-1,739,000",
"BaseVar": "307,213,000",
"ECR before LimitedLiability": "2.2%",
"Economic Capital Ratio": "19%"
}
},
"2019": {
"input_variables": {
"Benefits": "10,339,000",
"Debt Securities, Available-for-sale": "103,773,000",
"Insurance Commissions and Fees": "6,247,000",
"Liability for Future Policy Benefit": "35,717,000",
"Mortgage Loans on Real Estate, Net": "16,244,000",
"Net Investment Income": "4,134,000",
"Other Assets": "62,428,000",
"Other Compr. Net Income": "5,177,000",
"Other Expenses": "5,239,000",
"Other Liabilities": "125,143,000",
"Other Net Income": "0",
"Other Revenues": "534,000",
"Premiums Earned, Net": "5,277,000",
"Separate Account, Assets": "153,571,000",
"Separate Account, Liability": "153,571,000"
},
"output_variables": {
"Liabilities": "314,431,000",
"Assets": "336,016,000",
"Expenses": "15,578,000",
"Revenues": "16,192,000",
"Stockholders Equity": "21,585,000",
"Net Income": "614,000",
"Comprehensive Net Income": "5,791,000",
"BaseVar": "343,697,000",
"ECR before LimitedLiability": "5.1%",
"Economic Capital Ratio": "22%"
}
},
"2020": {
"input_variables": {
"Benefits": "10,949,000",
"Debt Securities, Available-for-sale": "121,111,000",
"Insurance Commissions and Fees": "6,120,000",
"Liability for Future Policy Benefit": "40,146,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "4,738,000",
"Other Assets": "79,243,000",
"Other Compr. Net Income": "3,185,000",
"Other Expenses": "5,026,000",
"Other Liabilities": "135,167,000",
"Other Net Income": "0",
"Other Revenues": "586,000",
"Premiums Earned, Net": "5,122,000",
"Separate Account, Assets": "167,965,000",
"Separate Account, Liability": "167,965,000"
},
"output_variables": {
"Liabilities": "343,278,000",
"Assets": "368,319,000",
"Expenses": "15,975,000",
"Revenues": "16,566,000",
"Stockholders Equity": "25,041,000",
"Net Income": "591,000",
"Comprehensive Net Income": "3,776,000",
"BaseVar": "373,661,500",
"ECR before LimitedLiability": "4.6%",
"Economic Capital Ratio": "21%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.2130982671087121,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000726865.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000726865.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000726865.svg"
},
{
"company_id": "0000733076",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000733076.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000733076.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000733076.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000733076_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000733076_main_keyfigs.svg",
"name": "Brighthouse Life Insurance Co",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000733076.svg",
"report_text": "The relative strengths and weaknesses of Brighthouse Life Insurance Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Brighthouse Life Insurance Co compared to the market average is the variable Separate Account, Assets, increasing the Economic Capital Ratio by 6.3% points.The greatest weakness of Brighthouse Life Insurance Co is the variable Separate Account, Liability, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 21%, being 5.6% points below the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000733076_2021_Brighthouse_Life_Insurance_Co.pdf",
"shrinked_graph_json": {
"2011": {
"Separate Account, Liability": "-9.62",
"Liabilities": "-5.52",
"Stockholders Equity": "-4.05",
"Liability for Future Policy Benefit": "3.66",
"Debt Securities, Available-for-sale": "-3.03",
"Assets": "1.08",
"Separate Account, Assets": "4.20",
"Mortgage Loans on Real Estate, Net": "1.42",
"Other Assets": "-5.74",
"Other Expenses": "3.66",
"Expenses": "3.76",
"Net Income": "0.616",
"Benefits": "2.78",
"Other Revenues": "-3.87",
"Revenues": "-5.62",
"Premiums Earned, Net": "-2.79",
"Insurance Commissions and Fees": "0.827",
"ECR before LimitedLiability": "-4.69",
"Comprehensive Net Income": "0.364",
"Other Compr. Net Income": "-0.248",
"Economic Capital Ratio": "-4.38"
},
"2012": {
"Other Liabilities": "3.33",
"Liabilities": "-4.19",
"Stockholders Equity": "-2.79",
"Separate Account, Liability": "-11.9",
"Liability for Future Policy Benefit": "3.88",
"Debt Securities, Available-for-sale": "-1.77",
"Assets": "1.15",
"Other Assets": "-7.47",
"Mortgage Loans on Real Estate, Net": "0.883",
"Separate Account, Assets": "4.72",
"Other Expenses": "2.55",
"Expenses": "3.90",
"Net Income": "0.316",
"Benefits": "2.76",
"Other Revenues": "-1.55",
"Revenues": "-4.60",
"Insurance Commissions and Fees": "1.02",
"Premiums Earned, Net": "-3.93",
"ECR before LimitedLiability": "-3.49",
"Economic Capital Ratio": "-3.31",
"Other Compr. Net Income": "-0.386"
},
"2013": {
"Separate Account, Liability": "-13.9",
"Liabilities": "-4.23",
"Stockholders Equity": "-2.21",
"Other Liabilities": "2.05",
"Liability for Future Policy Benefit": "1.96",
"Debt Securities, Available-for-sale": "-2.71",
"Assets": "1.93",
"Separate Account, Assets": "3.74",
"Other Assets": "-6.22",
"Mortgage Loans on Real Estate, Net": "-1.48",
"Other Expenses": "1.94",
"Expenses": "2.09",
"ECR before LimitedLiability": "-2.71",
"Benefits": "1.94",
"Net Investment Income": "-1.41",
"Revenues": "-5.64",
"Other Revenues": "-1.18",
"Premiums Earned, Net": "-3.80",
"Insurance Commissions and Fees": "0.593",
"Economic Capital Ratio": "-2.55",
"Other Compr. Net Income": "0.142"
},
"2014": {
"Separate Account, Liability": "-13.6",
"Liabilities": "-3.55",
"Stockholders Equity": "-1.70",
"Liability for Future Policy Benefit": "3.79",
"Other Liabilities": "3.73",
"Other Assets": "-4.61",
"Assets": "1.69",
"Separate Account, Assets": "5.02",
"Mortgage Loans on Real Estate, Net": "-1.47",
"Debt Securities, Available-for-sale": "-3.94",
"Other Expenses": "2.12",
"Expenses": "3.75",
"Net Income": "-0.437",
"Benefits": "2.92",
"Net Investment Income": "-1.34",
"Revenues": "-5.06",
"Other Revenues": "-0.840",
"Premiums Earned, Net": "-3.76",
"Insurance Commissions and Fees": "0.779",
"ECR before LimitedLiability": "-2.78",
"Economic Capital Ratio": "-2.55"
},
"2015": {
"Liability for Future Policy Benefit": "2.94",
"Liabilities": "-3.85",
"Stockholders Equity": "-1.58",
"Other Liabilities": "2.31",
"Separate Account, Liability": "-11.6",
"Other Assets": "-5.07",
"Assets": "2.17",
"Separate Account, Assets": "3.83",
"Mortgage Loans on Real Estate, Net": "-1.19",
"Debt Securities, Available-for-sale": "-1.88",
"Benefits": "2.72",
"Expenses": "2.97",
"Comprehensive Net Income": "0.209",
"Other Expenses": "2.88",
"Other Revenues": "-1.32",
"Revenues": "-5.42",
"Insurance Commissions and Fees": "0.722",
"Net Investment Income": "-0.873",
"Premiums Earned, Net": "-4.07",
"ECR before LimitedLiability": "-2.07",
"Economic Capital Ratio": "-1.85"
},
"2016": {
"Separate Account, Liability": "-14.3",
"Liabilities": "-7.78",
"Assets": "0.587",
"Stockholders Equity": "-6.65",
"Other Liabilities": "0.874",
"Liability for Future Policy Benefit": "0.989",
"Other Assets": "-9.22",
"Separate Account, Assets": "3.07",
"Mortgage Loans on Real Estate, Net": "-1.71",
"Benefits": "0.881",
"Expenses": "1.33",
"Net Income": "-0.758",
"Other Expenses": "1.09",
"Net Investment Income": "-3.41",
"Revenues": "-7.87",
"Premiums Earned, Net": "-4.87",
"Insurance Commissions and Fees": "0.731",
"Other Revenues": "-0.626",
"ECR before LimitedLiability": "-8.99",
"Comprehensive Net Income": "-1.19",
"Economic Capital Ratio": "-8.51"
},
"2018": {
"Liability for Future Policy Benefit": "4.32",
"Liabilities": "-5.90",
"Assets": "1.88",
"Stockholders Equity": "-3.63",
"Separate Account, Liability": "-17.3",
"Other Liabilities": "4.26",
"Separate Account, Assets": "6.69",
"Mortgage Loans on Real Estate, Net": "0.845",
"Other Assets": "-11.1",
"Benefits": "3.48",
"Expenses": "4.36",
"Comprehensive Net Income": "1.11",
"Other Expenses": "3.91",
"Insurance Commissions and Fees": "1.03",
"Revenues": "-6.48",
"Premiums Earned, Net": "-5.57",
"Net Investment Income": "-0.411",
"Other Revenues": "-1.62",
"ECR before LimitedLiability": "-3.68",
"Other Compr. Net Income": "1.00",
"Economic Capital Ratio": "-3.19"
},
"2019": {
"Liability for Future Policy Benefit": "3.85",
"Liabilities": "-6.49",
"Assets": "2.04",
"Stockholders Equity": "-3.95",
"ECR before LimitedLiability": "-6.91",
"Separate Account, Liability": "-17.4",
"Other Liabilities": "5.05",
"Separate Account, Assets": "7.19",
"Other Assets": "-11.1",
"Mortgage Loans on Real Estate, Net": "1.23",
"Other Expenses": "4.78",
"Expenses": "5.10",
"Net Income": "-1.08",
"Benefits": "2.91",
"Net Investment Income": "-1.38",
"Revenues": "-7.75",
"Premiums Earned, Net": "-4.94",
"Other Revenues": "-2.57",
"Insurance Commissions and Fees": "0.799",
"Comprehensive Net Income": "-1.63",
"Economic Capital Ratio": "-6.42"
},
"2020": {
"Liability for Future Policy Benefit": "3.44",
"Liabilities": "-6.03",
"Stockholders Equity": "-4.35",
"Separate Account, Liability": "-15.1",
"Other Liabilities": "4.24",
"Other Assets": "-10.3",
"Assets": "1.21",
"Debt Securities, Available-for-sale": "-1.29",
"Mortgage Loans on Real Estate, Net": "0.867",
"Separate Account, Assets": "6.28",
"Other Expenses": "3.93",
"Expenses": "4.30",
"Comprehensive Net Income": "-0.498",
"Benefits": "3.07",
"Premiums Earned, Net": "-5.53",
"Revenues": "-6.43",
"Net Investment Income": "-0.481",
"Other Revenues": "-1.18",
"Insurance Commissions and Fees": "0.652",
"ECR before LimitedLiability": "-6.01",
"Economic Capital Ratio": "-5.59"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000733076_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Benefits": "3,849,000",
"Debt Securities, Available-for-sale": "48,033,000",
"Insurance Commissions and Fees": "1,956,000",
"Liability for Future Policy Benefit": "25,483,000",
"Mortgage Loans on Real Estate, Net": "9,800,000",
"Net Investment Income": "4,237,000",
"Other Assets": "41,379,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,440,000",
"Other Liabilities": "63,556,000",
"Other Net Income": "0",
"Other Revenues": "508,000",
"Premiums Earned, Net": "1,828,000",
"Separate Account, Assets": "72,559,000",
"Separate Account, Liability": "72,559,000"
},
"output_variables": {
"Liabilities": "161,598,000",
"Assets": "171,771,000",
"Expenses": "7,289,000",
"Revenues": "8,529,000",
"Stockholders Equity": "10,173,000",
"Net Income": "1,240,000",
"Comprehensive Net Income": "1,240,000",
"BaseVar": "174,593,500",
"ECR before LimitedLiability": "3.8%",
"Economic Capital Ratio": "21%"
}
},
"2012": {
"input_variables": {
"Benefits": "3,542,000",
"Debt Securities, Available-for-sale": "51,285,000",
"Insurance Commissions and Fees": "2,261,000",
"Liability for Future Policy Benefit": "27,585,000",
"Mortgage Loans on Real Estate, Net": "9,157,000",
"Net Investment Income": "4,084,000",
"Other Assets": "38,240,000",
"Other Compr. Net Income": "629,000",
"Other Expenses": "3,360,000",
"Other Liabilities": "60,348,000",
"Other Net Income": "8,000",
"Other Revenues": "511,000",
"Premiums Earned, Net": "1,261,000",
"Separate Account, Assets": "86,114,000",
"Separate Account, Liability": "86,114,000"
},
"output_variables": {
"Liabilities": "174,047,000",
"Assets": "184,796,000",
"Expenses": "6,902,000",
"Revenues": "8,117,000",
"Stockholders Equity": "10,749,000",
"Net Income": "1,223,000",
"Comprehensive Net Income": "1,852,000",
"BaseVar": "187,249,500",
"ECR before LimitedLiability": "4.0%",
"Economic Capital Ratio": "21%"
}
},
"2013": {
"input_variables": {
"Benefits": "2,744,000",
"Debt Securities, Available-for-sale": "45,670,000",
"Insurance Commissions and Fees": "2,336,000",
"Liability for Future Policy Benefit": "27,991,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "1,882,000",
"Other Assets": "44,589,000",
"Other Compr. Net Income": "-1,511,000",
"Other Expenses": "1,952,000",
"Other Liabilities": "53,480,000",
"Other Net Income": "0",
"Other Revenues": "592,000",
"Premiums Earned, Net": "606,000",
"Separate Account, Assets": "97,780,000",
"Separate Account, Liability": "97,780,000"
},
"output_variables": {
"Liabilities": "179,251,000",
"Assets": "188,039,000",
"Expenses": "4,696,000",
"Revenues": "5,416,000",
"Stockholders Equity": "8,788,000",
"Net Income": "720,000",
"Comprehensive Net Income": "-791,000",
"BaseVar": "189,456,500",
"ECR before LimitedLiability": "2.0%",
"Economic Capital Ratio": "19%"
}
},
"2014": {
"input_variables": {
"Benefits": "3,826,000",
"Debt Securities, Available-for-sale": "51,156,000",
"Insurance Commissions and Fees": "3,193,000",
"Liability for Future Policy Benefit": "28,479,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "2,019,000",
"Other Assets": "45,846,000",
"Other Compr. Net Income": "1,446,000",
"Other Expenses": "2,782,000",
"Other Liabilities": "56,517,000",
"Other Net Income": "0",
"Other Revenues": "539,000",
"Premiums Earned, Net": "1,152,000",
"Separate Account, Assets": "108,861,000",
"Separate Account, Liability": "108,861,000"
},
"output_variables": {
"Liabilities": "193,857,000",
"Assets": "205,863,000",
"Expenses": "6,608,000",
"Revenues": "6,903,000",
"Stockholders Equity": "12,006,000",
"Net Income": "295,000",
"Comprehensive Net Income": "1,741,000",
"BaseVar": "207,338,500",
"ECR before LimitedLiability": "3.9%",
"Economic Capital Ratio": "21%"
}
},
"2015": {
"input_variables": {
"Benefits": "3,733,000",
"Debt Securities, Available-for-sale": "52,818,000",
"Insurance Commissions and Fees": "2,940,000",
"Liability for Future Policy Benefit": "29,894,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "2,227,000",
"Other Assets": "47,809,000",
"Other Compr. Net Income": "-1,013,000",
"Other Expenses": "2,317,000",
"Other Liabilities": "59,170,000",
"Other Net Income": "0",
"Other Revenues": "504,000",
"Premiums Earned, Net": "1,433,000",
"Separate Account, Assets": "101,735,000",
"Separate Account, Liability": "101,735,000"
},
"output_variables": {
"Liabilities": "190,799,000",
"Assets": "202,362,000",
"Expenses": "6,050,000",
"Revenues": "7,104,000",
"Stockholders Equity": "11,563,000",
"Net Income": "1,054,000",
"Comprehensive Net Income": "41,000",
"BaseVar": "203,664,000",
"ECR before LimitedLiability": "3.0%",
"Economic Capital Ratio": "20%"
}
},
"2016": {
"input_variables": {
"Benefits": "3,941,000",
"Debt Securities, Available-for-sale": "52,085,000",
"Insurance Commissions and Fees": "2,696,000",
"Liability for Future Policy Benefit": "31,684,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "-3,198,000",
"Other Assets": "46,600,000",
"Other Compr. Net Income": "-226,000",
"Other Expenses": "176,000",
"Other Liabilities": "57,284,000",
"Other Net Income": "0",
"Other Revenues": "761,000",
"Premiums Earned, Net": "921,000",
"Separate Account, Assets": "100,588,000",
"Separate Account, Liability": "100,588,000"
},
"output_variables": {
"Liabilities": "189,556,000",
"Assets": "199,273,000",
"Expenses": "4,117,000",
"Revenues": "1,180,000",
"Stockholders Equity": "9,717,000",
"Net Income": "-2,937,000",
"Comprehensive Net Income": "-3,163,000",
"BaseVar": "197,176,000",
"ECR before LimitedLiability": "0.87%",
"Economic Capital Ratio": "18%"
}
},
"2018": {
"input_variables": {
"Benefits": "4,227,000",
"Debt Securities, Available-for-sale": "61,488,000",
"Insurance Commissions and Fees": "3,190,000",
"Liability for Future Policy Benefit": "35,588,000",
"Mortgage Loans on Real Estate, Net": "13,596,000",
"Net Investment Income": "3,776,000",
"Other Assets": "29,235,000",
"Other Compr. Net Income": "-1,041,000",
"Other Expenses": "2,927,000",
"Other Liabilities": "51,940,000",
"Other Net Income": "0",
"Other Revenues": "287,000",
"Premiums Earned, Net": "869,000",
"Separate Account, Assets": "91,511,000",
"Separate Account, Liability": "91,511,000"
},
"output_variables": {
"Liabilities": "179,039,000",
"Assets": "195,830,000",
"Expenses": "7,154,000",
"Revenues": "8,122,000",
"Stockholders Equity": "16,791,000",
"Net Income": "968,000",
"Comprehensive Net Income": "-73,000",
"BaseVar": "195,593,000",
"ECR before LimitedLiability": "4.4%",
"Economic Capital Ratio": "21%"
}
},
"2019": {
"input_variables": {
"Benefits": "4,569,000",
"Debt Securities, Available-for-sale": "70,124,000",
"Insurance Commissions and Fees": "2,982,000",
"Liability for Future Policy Benefit": "39,081,000",
"Mortgage Loans on Real Estate, Net": "15,664,000",
"Net Investment Income": "1,532,000",
"Other Assets": "30,697,000",
"Other Compr. Net Income": "2,496,000",
"Other Expenses": "1,866,000",
"Other Liabilities": "58,925,000",
"Other Net Income": "0",
"Other Revenues": "266,000",
"Premiums Earned, Net": "847,000",
"Separate Account, Assets": "99,668,000",
"Separate Account, Liability": "99,668,000"
},
"output_variables": {
"Liabilities": "197,674,000",
"Assets": "216,153,000",
"Expenses": "6,435,000",
"Revenues": "5,627,000",
"Stockholders Equity": "18,479,000",
"Net Income": "-808,000",
"Comprehensive Net Income": "1,688,000",
"BaseVar": "214,192,500",
"ECR before LimitedLiability": "5.3%",
"Economic Capital Ratio": "22%"
}
},
"2020": {
"input_variables": {
"Benefits": "6,750,000",
"Debt Securities, Available-for-sale": "81,432,000",
"Insurance Commissions and Fees": "2,839,000",
"Liability for Future Policy Benefit": "44,266,000",
"Mortgage Loans on Real Estate, Net": "15,722,000",
"Net Investment Income": "3,675,000",
"Other Assets": "34,148,000",
"Other Compr. Net Income": "2,205,000",
"Other Expenses": "2,107,000",
"Other Liabilities": "68,921,000",
"Other Net Income": "0",
"Other Revenues": "302,000",
"Premiums Earned, Net": "736,000",
"Separate Account, Assets": "103,986,000",
"Separate Account, Liability": "103,986,000"
},
"output_variables": {
"Liabilities": "217,173,000",
"Assets": "235,288,000",
"Expenses": "8,857,000",
"Revenues": "7,552,000",
"Stockholders Equity": "18,115,000",
"Net Income": "-1,305,000",
"Comprehensive Net Income": "900,000",
"BaseVar": "235,537,500",
"ECR before LimitedLiability": "4.4%",
"Economic Capital Ratio": "21%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.211459806281036,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000733076.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000733076.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000733076.svg"
},
{
"company_id": "0000837010",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000837010.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000837010.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000837010.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000837010_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000837010_main_keyfigs.svg",
"name": "VOYA Retirement Insurance Annuity Co",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000837010.svg",
"report_text": "The relative strengths and weaknesses of VOYA Retirement Insurance Annuity Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of VOYA Retirement Insurance Annuity Co compared to the market average is the variable Separate Account, Assets, increasing the Economic Capital Ratio by 12% points.The greatest weakness of VOYA Retirement Insurance Annuity Co is the variable Separate Account, Liability, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 19%, being 7.3% points below the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000837010_2021_VOYA_Retirement_Insurance_Annuity_Co.pdf",
"shrinked_graph_json": {
"2011": {
"Separate Account, Liability": "-19.2",
"Liabilities": "-6.19",
"Stockholders Equity": "-4.03",
"Other Liabilities": "4.91",
"Liability for Future Policy Benefit": "-4.10",
"Debt Securities, Available-for-sale": "-4.22",
"Assets": "1.77",
"Separate Account, Assets": "7.26",
"Mortgage Loans on Real Estate, Net": "-1.20",
"Other Assets": "-8.55",
"Other Expenses": "3.27",
"Expenses": "3.89",
"Comprehensive Net Income": "0.477",
"Benefits": "3.70",
"Other Revenues": "-3.79",
"Revenues": "-7.03",
"Premiums Earned, Net": "-3.64",
"Net Investment Income": "-0.396",
"Insurance Commissions and Fees": "0.525",
"ECR before LimitedLiability": "-4.67",
"Economic Capital Ratio": "-4.36"
},
"2012": {
"Other Liabilities": "4.77",
"Liabilities": "-5.05",
"Stockholders Equity": "-3.09",
"Separate Account, Liability": "-21.1",
"Liability for Future Policy Benefit": "-2.59",
"Debt Securities, Available-for-sale": "-11.0",
"Assets": "1.71",
"Other Assets": "-1.78",
"Mortgage Loans on Real Estate, Net": "-1.37",
"Separate Account, Assets": "7.56",
"Other Expenses": "1.96",
"Expenses": "3.35",
"ECR before LimitedLiability": "-4.13",
"Benefits": "3.26",
"Other Revenues": "-1.48",
"Revenues": "-5.95",
"Insurance Commissions and Fees": "0.593",
"Premiums Earned, Net": "-4.48",
"Net Investment Income": "-0.735",
"Economic Capital Ratio": "-3.95",
"Other Compr. Net Income": "-0.393"
},
"2013": {
"Separate Account, Liability": "-21.8",
"Liabilities": "-4.56",
"Stockholders Equity": "-2.43",
"Other Liabilities": "3.77",
"Liability for Future Policy Benefit": "-2.32",
"Debt Securities, Available-for-sale": "-11.1",
"Assets": "1.83",
"Separate Account, Assets": "6.99",
"Other Assets": "-2.57",
"Mortgage Loans on Real Estate, Net": "-1.48",
"Other Expenses": "1.83",
"Expenses": "2.02",
"Comprehensive Net Income": "0.236",
"Benefits": "1.89",
"Net Investment Income": "-0.905",
"Revenues": "-5.95",
"Other Revenues": "-1.37",
"Premiums Earned, Net": "-4.04",
"ECR before LimitedLiability": "-2.81",
"Other Compr. Net Income": "0.353",
"Economic Capital Ratio": "-2.65"
},
"2014": {
"Separate Account, Liability": "-21.0",
"Liabilities": "-4.46",
"Stockholders Equity": "-2.46",
"Other Liabilities": "4.02",
"Other Assets": "-0.217",
"Assets": "1.84",
"Separate Account, Assets": "7.16",
"Mortgage Loans on Real Estate, Net": "-1.51",
"Debt Securities, Available-for-sale": "-11.9",
"Other Expenses": "1.21",
"Expenses": "2.82",
"Net Income": "-0.342",
"Benefits": "2.76",
"Net Investment Income": "-0.880",
"Revenues": "-5.82",
"Other Revenues": "-0.986",
"Premiums Earned, Net": "-4.21",
"ECR before LimitedLiability": "-3.80",
"Comprehensive Net Income": "-0.581",
"Other Compr. Net Income": "-0.240",
"Economic Capital Ratio": "-3.57"
},
"2015": {
"Liability for Future Policy Benefit": "-2.00",
"Liabilities": "-4.55",
"Stockholders Equity": "-2.58",
"Other Liabilities": "3.04",
"Separate Account, Liability": "-18.9",
"Other Assets": "-0.480",
"Assets": "1.55",
"Separate Account, Assets": "5.47",
"Mortgage Loans on Real Estate, Net": "-1.24",
"Debt Securities, Available-for-sale": "-11.3",
"Benefits": "1.64",
"Expenses": "1.75",
"Net Income": "-0.317",
"Other Expenses": "1.51",
"Other Revenues": "-1.64",
"Revenues": "-5.96",
"Net Investment Income": "-0.460",
"Premiums Earned, Net": "-4.16",
"ECR before LimitedLiability": "-3.40",
"Economic Capital Ratio": "-3.18",
"Other Compr. Net Income": "0.204"
},
"2016": {
"Separate Account, Liability": "-20.8",
"Liabilities": "-7.31",
"Stockholders Equity": "-7.24",
"Other Liabilities": "3.34",
"Liability for Future Policy Benefit": "-2.47",
"Other Assets": "-4.94",
"Assets": "-0.631",
"Debt Securities, Available-for-sale": "-10.3",
"Separate Account, Assets": "6.65",
"Mortgage Loans on Real Estate, Net": "-1.68",
"Benefits": "2.08",
"Expenses": "2.28",
"Net Income": "0.840",
"Other Expenses": "2.04",
"Net Investment Income": "-0.384",
"Revenues": "-5.66",
"Premiums Earned, Net": "-4.46",
"Other Revenues": "-1.04",
"ECR before LimitedLiability": "-7.82",
"Comprehensive Net Income": "0.687",
"Economic Capital Ratio": "-7.34"
},
"2017": {
"Separate Account, Liability": "-25.4",
"Liabilities": "-7.90",
"Stockholders Equity": "-6.80",
"Other Liabilities": "3.73",
"Liability for Future Policy Benefit": "-1.15",
"Other Assets": "-7.18",
"Assets": "0.421",
"Debt Securities, Available-for-sale": "-10.0",
"Separate Account, Assets": "8.95",
"Mortgage Loans on Real Estate, Net": "-1.84",
"Other Expenses": "2.11",
"Expenses": "2.44",
"Comprehensive Net Income": "-0.500",
"Benefits": "2.14",
"Premiums Earned, Net": "-5.29",
"Revenues": "-7.45",
"Net Investment Income": "-0.739",
"Other Revenues": "-1.76",
"ECR before LimitedLiability": "-8.53",
"Other Compr. Net Income": "-0.315",
"Economic Capital Ratio": "-8.03"
},
"2018": {
"Liability for Future Policy Benefit": "1.19",
"Liabilities": "-8.29",
"Stockholders Equity": "-6.18",
"Separate Account, Liability": "-27.9",
"Other Liabilities": "3.07",
"Separate Account, Assets": "9.88",
"Assets": "1.42",
"Mortgage Loans on Real Estate, Net": "-2.40",
"Other Assets": "-5.65",
"Debt Securities, Available-for-sale": "-11.7",
"Benefits": "1.60",
"Expenses": "2.04",
"Comprehensive Net Income": "0.987",
"Other Expenses": "1.48",
"Revenues": "-8.45",
"Premiums Earned, Net": "-6.15",
"Net Investment Income": "-0.781",
"Other Revenues": "-1.98",
"ECR before LimitedLiability": "-6.51",
"Other Compr. Net Income": "0.896",
"Economic Capital Ratio": "-6.02"
},
"2019": {
"Liabilities": "-8.24",
"Stockholders Equity": "-6.16",
"Separate Account, Liability": "-30.2",
"Other Liabilities": "4.87",
"Separate Account, Assets": "11.6",
"Assets": "1.43",
"Other Assets": "-6.39",
"Debt Securities, Available-for-sale": "-11.4",
"Mortgage Loans on Real Estate, Net": "-2.06",
"Other Expenses": "3.05",
"Expenses": "3.39",
"Net Income": "-0.512",
"Benefits": "3.08",
"Net Investment Income": "-0.736",
"Revenues": "-8.42",
"Premiums Earned, Net": "-5.42",
"Other Revenues": "-2.87",
"ECR before LimitedLiability": "-8.89",
"Comprehensive Net Income": "-1.35",
"Other Compr. Net Income": "-0.842",
"Economic Capital Ratio": "-8.40"
},
"2020": {
"Liabilities": "-7.89",
"Stockholders Equity": "-6.09",
"Separate Account, Liability": "-29.3",
"Other Liabilities": "4.41",
"Other Assets": "-5.32",
"Assets": "1.21",
"Debt Securities, Available-for-sale": "-12.9",
"Mortgage Loans on Real Estate, Net": "-2.17",
"Separate Account, Assets": "11.8",
"Other Expenses": "2.52",
"Expenses": "2.92",
"Net Income": "0.494",
"Benefits": "2.63",
"Premiums Earned, Net": "-5.88",
"Revenues": "-7.59",
"Net Investment Income": "-0.582",
"Other Revenues": "-1.56",
"ECR before LimitedLiability": "-7.71",
"Comprehensive Net Income": "-0.301",
"Other Compr. Net Income": "-0.787",
"Economic Capital Ratio": "-7.29"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000837010_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "18,220,300",
"Insurance Commissions and Fees": "615,100",
"Liability for Future Policy Benefit": "23,062,300",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "1,420,900",
"Other Assets": "11,113,400",
"Other Compr. Net Income": "285,800",
"Other Expenses": "1,972,400",
"Other Liabilities": "1,983,700",
"Other Net Income": "0",
"Other Revenues": "239,100",
"Premiums Earned, Net": "33,900",
"Separate Account, Assets": "45,295,200",
"Separate Account, Liability": "45,295,200"
},
"output_variables": {
"Liabilities": "70,341,200",
"Assets": "74,628,900",
"Expenses": "1,972,400",
"Revenues": "2,309,000",
"Stockholders Equity": "4,287,700",
"Net Income": "336,600",
"Comprehensive Net Income": "622,400",
"BaseVar": "74,768,650",
"ECR before LimitedLiability": "3.8%",
"Economic Capital Ratio": "21%"
}
},
"2012": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "142,800",
"Insurance Commissions and Fees": "648,800",
"Liability for Future Policy Benefit": "24,191,200",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "1,348,800",
"Other Assets": "30,073,700",
"Other Compr. Net Income": "275,500",
"Other Expenses": "1,993,000",
"Other Liabilities": "1,763,900",
"Other Net Income": "0",
"Other Revenues": "284,800",
"Premiums Earned, Net": "36,000",
"Separate Account, Assets": "53,655,300",
"Separate Account, Liability": "53,655,300"
},
"output_variables": {
"Liabilities": "79,610,400",
"Assets": "83,871,800",
"Expenses": "1,993,000",
"Revenues": "2,318,400",
"Stockholders Equity": "4,261,400",
"Net Income": "325,400",
"Comprehensive Net Income": "600,900",
"BaseVar": "84,034,550",
"ECR before LimitedLiability": "3.3%",
"Economic Capital Ratio": "20%"
}
},
"2013": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "134,900",
"Insurance Commissions and Fees": "744,300",
"Liability for Future Policy Benefit": "24,589,600",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "1,367,000",
"Other Assets": "29,440,500",
"Other Compr. Net Income": "-527,600",
"Other Expenses": "1,963,200",
"Other Liabilities": "1,232,400",
"Other Net Income": "0",
"Other Revenues": "98,100",
"Premiums Earned, Net": "37,300",
"Separate Account, Assets": "60,104,900",
"Separate Account, Liability": "60,104,900"
},
"output_variables": {
"Liabilities": "85,926,900",
"Assets": "89,680,300",
"Expenses": "1,963,200",
"Revenues": "2,246,700",
"Stockholders Equity": "3,753,400",
"Net Income": "283,500",
"Comprehensive Net Income": "-244,100",
"BaseVar": "90,172,350",
"ECR before LimitedLiability": "1.9%",
"Economic Capital Ratio": "19%"
}
},
"2014": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "121,900",
"Insurance Commissions and Fees": "784,100",
"Liability for Future Policy Benefit": "25,129,900",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "1,389,400",
"Other Assets": "30,871,500",
"Other Compr. Net Income": "346,100",
"Other Expenses": "2,140,300",
"Other Liabilities": "1,901,700",
"Other Net Income": "0",
"Other Revenues": "109,700",
"Premiums Earned, Net": "88,800",
"Separate Account, Assets": "62,808,100",
"Separate Account, Liability": "62,808,100"
},
"output_variables": {
"Liabilities": "89,839,700",
"Assets": "93,801,500",
"Expenses": "2,140,300",
"Revenues": "2,372,000",
"Stockholders Equity": "3,961,800",
"Net Income": "231,700",
"Comprehensive Net Income": "577,800",
"BaseVar": "94,249,800",
"ECR before LimitedLiability": "2.8%",
"Economic Capital Ratio": "20%"
}
},
"2015": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "131,300",
"Insurance Commissions and Fees": "765,300",
"Liability for Future Policy Benefit": "27,068,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "1,409,800",
"Other Assets": "31,727,700",
"Other Compr. Net Income": "-454,700",
"Other Expenses": "2,609,900",
"Other Liabilities": "1,422,000",
"Other Net Income": "0",
"Other Revenues": "-49,100",
"Premiums Earned, Net": "657,100",
"Separate Account, Assets": "58,910,600",
"Separate Account, Liability": "58,910,600"
},
"output_variables": {
"Liabilities": "87,400,600",
"Assets": "90,769,600",
"Expenses": "2,609,900",
"Revenues": "2,783,100",
"Stockholders Equity": "3,369,000",
"Net Income": "173,200",
"Comprehensive Net Income": "-281,500",
"BaseVar": "92,008,950",
"ECR before LimitedLiability": "1.6%",
"Economic Capital Ratio": "18%"
}
},
"2016": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "82,300",
"Insurance Commissions and Fees": "724,600",
"Liability for Future Policy Benefit": "29,578,100",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "1,500,600",
"Other Assets": "34,582,400",
"Other Compr. Net Income": "172,700",
"Other Expenses": "2,943,400",
"Other Liabilities": "1,710,300",
"Other Net Income": "0",
"Other Revenues": "-39,200",
"Premiums Earned, Net": "870,200",
"Separate Account, Assets": "61,980,700",
"Separate Account, Liability": "61,980,700"
},
"output_variables": {
"Liabilities": "93,269,100",
"Assets": "96,645,400",
"Expenses": "2,943,400",
"Revenues": "3,056,200",
"Stockholders Equity": "3,376,300",
"Net Income": "112,800",
"Comprehensive Net Income": "285,500",
"BaseVar": "98,043,400",
"ECR before LimitedLiability": "2.1%",
"Economic Capital Ratio": "19%"
}
},
"2017": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "60,000",
"Insurance Commissions and Fees": "713,000",
"Liability for Future Policy Benefit": "29,669,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "1,520,000",
"Other Assets": "34,876,000",
"Other Compr. Net Income": "259,000",
"Other Expenses": "2,041,000",
"Other Liabilities": "1,686,000",
"Other Net Income": "0",
"Other Revenues": "-30,000",
"Premiums Earned, Net": "48,000",
"Separate Account, Assets": "73,036,000",
"Separate Account, Liability": "73,036,000"
},
"output_variables": {
"Liabilities": "104,391,000",
"Assets": "107,972,000",
"Expenses": "2,041,000",
"Revenues": "2,251,000",
"Stockholders Equity": "3,581,000",
"Net Income": "210,000",
"Comprehensive Net Income": "469,000",
"BaseVar": "108,457,000",
"ECR before LimitedLiability": "2.1%",
"Economic Capital Ratio": "19%"
}
},
"2018": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "695,000",
"Liability for Future Policy Benefit": "30,695,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "1,623,000",
"Other Assets": "35,393,000",
"Other Compr. Net Income": "-698,000",
"Other Expenses": "1,704,000",
"Other Liabilities": "1,376,000",
"Other Net Income": "0",
"Other Revenues": "-160,000",
"Premiums Earned, Net": "41,000",
"Separate Account, Assets": "67,323,000",
"Separate Account, Liability": "67,323,000"
},
"output_variables": {
"Liabilities": "99,394,000",
"Assets": "102,716,000",
"Expenses": "1,704,000",
"Revenues": "2,199,000",
"Stockholders Equity": "3,322,000",
"Net Income": "495,000",
"Comprehensive Net Income": "-203,000",
"BaseVar": "103,355,500",
"ECR before LimitedLiability": "1.4%",
"Economic Capital Ratio": "18%"
}
},
"2019": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "877,000",
"Liability for Future Policy Benefit": "31,142,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "1,689,000",
"Other Assets": "37,508,000",
"Other Compr. Net Income": "1,047,000",
"Other Expenses": "2,169,000",
"Other Liabilities": "1,923,000",
"Other Net Income": "0",
"Other Revenues": "-128,000",
"Premiums Earned, Net": "31,000",
"Separate Account, Assets": "78,713,000",
"Separate Account, Liability": "78,713,000"
},
"output_variables": {
"Liabilities": "111,778,000",
"Assets": "116,221,000",
"Expenses": "2,169,000",
"Revenues": "2,469,000",
"Stockholders Equity": "4,443,000",
"Net Income": "300,000",
"Comprehensive Net Income": "1,347,000",
"BaseVar": "116,842,000",
"ECR before LimitedLiability": "3.1%",
"Economic Capital Ratio": "20%"
}
},
"2020": {
"input_variables": {
"Benefits": "0",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "905,000",
"Liability for Future Policy Benefit": "33,127,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "1,858,000",
"Other Assets": "39,329,000",
"Other Compr. Net Income": "590,000",
"Other Expenses": "2,320,000",
"Other Liabilities": "1,305,000",
"Other Net Income": "0",
"Other Revenues": "-309,000",
"Premiums Earned, Net": "32,000",
"Separate Account, Assets": "87,319,000",
"Separate Account, Liability": "87,319,000"
},
"output_variables": {
"Liabilities": "121,751,000",
"Assets": "126,648,000",
"Expenses": "2,320,000",
"Revenues": "2,486,000",
"Stockholders Equity": "4,897,000",
"Net Income": "166,000",
"Comprehensive Net Income": "756,000",
"BaseVar": "126,897,500",
"ECR before LimitedLiability": "2.6%",
"Economic Capital Ratio": "19%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.1944332905965969,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000837010.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000837010.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000837010.svg"
},
{
"company_id": "0000727892",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000727892.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000727892.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000727892.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000727892_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000727892_main_keyfigs.svg",
"name": "Riversource LIFE Insurance CO",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000727892.svg",
"report_text": "The relative strengths and weaknesses of Riversource LIFE Insurance CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Riversource LIFE Insurance CO compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Riversource LIFE Insurance CO is the variable Separate Account, Liability, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 19%, being 8.0% points below the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000727892_2021_Riversource_LIFE_Insurance_CO.pdf",
"shrinked_graph_json": {
"2011": {
"Separate Account, Liability": "-18.7",
"Liabilities": "-6.12",
"Stockholders Equity": "-4.14",
"Other Liabilities": "4.60",
"Liability for Future Policy Benefit": "-3.41",
"Debt Securities, Available-for-sale": "-3.98",
"Assets": "1.59",
"Separate Account, Assets": "6.95",
"Mortgage Loans on Real Estate, Net": "-1.21",
"Other Assets": "-8.66",
"Other Expenses": "3.52",
"Expenses": "3.70",
"Net Income": "0.634",
"Benefits": "3.27",
"Other Revenues": "-2.54",
"Revenues": "-6.57",
"Premiums Earned, Net": "-3.29",
"Net Investment Income": "-0.777",
"ECR before LimitedLiability": "-4.85",
"Comprehensive Net Income": "0.385",
"Economic Capital Ratio": "-4.53"
},
"2012": {
"Other Liabilities": "4.39",
"Liabilities": "-5.01",
"Stockholders Equity": "-3.50",
"Separate Account, Liability": "-20.5",
"Liability for Future Policy Benefit": "-2.03",
"Debt Securities, Available-for-sale": "-3.49",
"Assets": "1.23",
"Other Assets": "-9.92",
"Mortgage Loans on Real Estate, Net": "-1.38",
"Separate Account, Assets": "7.13",
"Other Expenses": "2.99",
"Expenses": "3.09",
"Revenues": "-5.42",
"Net Income": "0.253",
"Benefits": "2.84",
"Premiums Earned, Net": "-4.21",
"Net Investment Income": "-1.00",
"ECR before LimitedLiability": "-4.38",
"Comprehensive Net Income": "-0.200",
"Other Compr. Net Income": "-0.450",
"Economic Capital Ratio": "-4.20"
},
"2013": {
"Separate Account, Liability": "-21.2",
"Liabilities": "-4.46",
"Assets": "1.57",
"Stockholders Equity": "-2.74",
"Other Liabilities": "2.07",
"Liability for Future Policy Benefit": "2.69",
"Debt Securities, Available-for-sale": "-4.19",
"Separate Account, Assets": "6.81",
"Other Assets": "-10.7",
"Other Expenses": "2.01",
"Expenses": "2.14",
"Comprehensive Net Income": "0.726",
"Benefits": "2.00",
"Net Investment Income": "-1.23",
"Revenues": "-5.24",
"Other Revenues": "-1.19",
"Premiums Earned, Net": "-3.76",
"Insurance Commissions and Fees": "0.815",
"ECR before LimitedLiability": "-2.64",
"Other Compr. Net Income": "0.448",
"Economic Capital Ratio": "-2.48"
},
"2014": {
"Separate Account, Liability": "-20.8",
"Liabilities": "-4.45",
"Assets": "1.51",
"Stockholders Equity": "-2.75",
"Liability for Future Policy Benefit": "3.52",
"Other Liabilities": "2.68",
"Other Assets": "-8.79",
"Separate Account, Assets": "7.09",
"Debt Securities, Available-for-sale": "-6.02",
"Other Expenses": "2.46",
"Expenses": "2.78",
"Comprehensive Net Income": "-0.331",
"Benefits": "2.69",
"Net Investment Income": "-1.26",
"Revenues": "-5.15",
"Other Revenues": "-0.759",
"Premiums Earned, Net": "-4.00",
"Insurance Commissions and Fees": "0.775",
"ECR before LimitedLiability": "-3.83",
"Other Compr. Net Income": "-0.533",
"Economic Capital Ratio": "-3.60"
},
"2015": {
"Liability for Future Policy Benefit": "3.12",
"Liabilities": "-4.55",
"Assets": "1.80",
"Stockholders Equity": "-2.60",
"Other Liabilities": "2.28",
"Separate Account, Liability": "-19.9",
"Other Assets": "-9.50",
"Separate Account, Assets": "6.42",
"Debt Securities, Available-for-sale": "-4.81",
"Benefits": "2.28",
"Expenses": "2.44",
"Comprehensive Net Income": "0.677",
"Other Expenses": "2.29",
"Other Revenues": "-1.21",
"Revenues": "-5.53",
"Insurance Commissions and Fees": "0.921",
"Net Investment Income": "-0.914",
"Premiums Earned, Net": "-4.42",
"ECR before LimitedLiability": "-2.67",
"Other Compr. Net Income": "0.404",
"Economic Capital Ratio": "-2.45"
},
"2016": {
"Separate Account, Liability": "-22.2",
"Liabilities": "-7.33",
"Assets": "-0.668",
"Stockholders Equity": "-7.27",
"Other Liabilities": "1.75",
"Liability for Future Policy Benefit": "3.13",
"Other Assets": "-12.7",
"Debt Securities, Available-for-sale": "-3.36",
"Separate Account, Assets": "7.52",
"Benefits": "2.26",
"Expenses": "2.53",
"Net Income": "1.32",
"Other Expenses": "2.37",
"Net Investment Income": "-0.924",
"Revenues": "-5.36",
"Premiums Earned, Net": "-4.91",
"Insurance Commissions and Fees": "1.07",
"Other Revenues": "-0.632",
"ECR before LimitedLiability": "-7.55",
"Comprehensive Net Income": "1.04",
"Economic Capital Ratio": "-7.07"
},
"2017": {
"Separate Account, Liability": "-25.9",
"Liabilities": "-7.63",
"Separate Account, Assets": "9.22",
"Stockholders Equity": "-6.91",
"Other Liabilities": "2.24",
"Liability for Future Policy Benefit": "3.01",
"Other Expenses": "2.25",
"Expenses": "2.47",
"Comprehensive Net Income": "-0.332",
"Benefits": "2.20",
"Premiums Earned, Net": "-5.05",
"Revenues": "-6.60",
"Insurance Commissions and Fees": "0.970",
"Net Investment Income": "-1.30",
"Other Revenues": "-1.39",
"ECR before LimitedLiability": "-8.42",
"Mortgage Loans on Real Estate, Net": "-0.865",
"Debt Securities, Available-for-sale": "-3.76",
"Other Assets": "-13.4",
"Other Compr. Net Income": "-0.551",
"Economic Capital Ratio": "-7.92"
},
"2018": {
"Liability for Future Policy Benefit": "3.45",
"Liabilities": "-7.80",
"Mortgage Loans on Real Estate, Net": "-1.35",
"Stockholders Equity": "-6.17",
"Separate Account, Liability": "-28.6",
"Other Liabilities": "2.07",
"Benefits": "2.10",
"Expenses": "2.46",
"Comprehensive Net Income": "1.64",
"Other Expenses": "2.13",
"Insurance Commissions and Fees": "1.30",
"Revenues": "-7.28",
"Premiums Earned, Net": "-5.86",
"Net Investment Income": "-1.42",
"Other Revenues": "-1.46",
"ECR before LimitedLiability": "-5.87",
"Separate Account, Assets": "10.5",
"Other Assets": "-12.8",
"Debt Securities, Available-for-sale": "-5.39",
"Other Compr. Net Income": "1.21",
"Economic Capital Ratio": "-5.38"
},
"2019": {
"Liability for Future Policy Benefit": "3.15",
"Liabilities": "-8.33",
"Debt Securities, Available-for-sale": "-6.49",
"Stockholders Equity": "-6.77",
"Separate Account, Liability": "-29.7",
"Other Liabilities": "2.40",
"Other Expenses": "2.35",
"Expenses": "2.63",
"Comprehensive Net Income": "-1.62",
"Benefits": "2.27",
"Net Investment Income": "-1.43",
"Revenues": "-7.81",
"Premiums Earned, Net": "-5.29",
"Other Revenues": "-2.49",
"Insurance Commissions and Fees": "1.10",
"ECR before LimitedLiability": "-9.67",
"Mortgage Loans on Real Estate, Net": "-1.16",
"Other Assets": "-12.4",
"Separate Account, Assets": "11.1",
"Other Compr. Net Income": "-1.31",
"Economic Capital Ratio": "-9.18"
},
"2020": {
"Liability for Future Policy Benefit": "2.73",
"Liabilities": "-8.06",
"Stockholders Equity": "-6.83",
"Separate Account, Liability": "-26.4",
"Other Liabilities": "1.86",
"Other Expenses": "1.86",
"Expenses": "2.23",
"Net Income": "0.696",
"Benefits": "1.86",
"Premiums Earned, Net": "-5.80",
"Revenues": "-7.06",
"Net Investment Income": "-1.40",
"Other Revenues": "-1.02",
"Insurance Commissions and Fees": "1.01",
"Debt Securities, Available-for-sale": "-13.2",
"ECR before LimitedLiability": "-8.42",
"Separate Account, Assets": "-4.96",
"Other Assets": "10.7",
"Mortgage Loans on Real Estate, Net": "-2.24",
"Economic Capital Ratio": "-8.00",
"Other Compr. Net Income": "-1.01"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000727892_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Benefits": "1,803,000",
"Debt Securities, Available-for-sale": "26,579,000",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "31,182,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "1,593,000",
"Other Assets": "15,627,000",
"Other Compr. Net Income": "0",
"Other Expenses": "1,352,000",
"Other Liabilities": "5,152,000",
"Other Net Income": "0",
"Other Revenues": "1,848,000",
"Premiums Earned, Net": "493,000",
"Separate Account, Assets": "63,174,000",
"Separate Account, Liability": "63,174,000"
},
"output_variables": {
"Liabilities": "99,508,000",
"Assets": "105,380,000",
"Expenses": "3,155,000",
"Revenues": "3,934,000",
"Stockholders Equity": "5,872,000",
"Net Income": "779,000",
"Comprehensive Net Income": "779,000",
"BaseVar": "105,988,500",
"ECR before LimitedLiability": "3.6%",
"Economic Capital Ratio": "20%"
}
},
"2012": {
"input_variables": {
"Benefits": "2,047,000",
"Debt Securities, Available-for-sale": "25,936,000",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "30,670,000",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "1,480,000",
"Other Assets": "14,417,000",
"Other Compr. Net Income": "303,000",
"Other Expenses": "1,144,000",
"Other Liabilities": "4,984,000",
"Other Net Income": "0",
"Other Revenues": "1,919,000",
"Premiums Earned, Net": "442,000",
"Separate Account, Assets": "69,395,000",
"Separate Account, Liability": "69,395,000"
},
"output_variables": {
"Liabilities": "105,049,000",
"Assets": "109,748,000",
"Expenses": "3,191,000",
"Revenues": "3,841,000",
"Stockholders Equity": "4,699,000",
"Net Income": "650,000",
"Comprehensive Net Income": "953,000",
"BaseVar": "111,066,000",
"ECR before LimitedLiability": "3.1%",
"Economic Capital Ratio": "20%"
}
},
"2013": {
"input_variables": {
"Benefits": "1,978,000",
"Debt Securities, Available-for-sale": "24,393,000",
"Insurance Commissions and Fees": "1,725,000",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "3,326,000",
"Net Investment Income": "1,411,000",
"Other Assets": "11,669,000",
"Other Compr. Net Income": "-584,000",
"Other Expenses": "1,108,000",
"Other Liabilities": "35,230,000",
"Other Net Income": "0",
"Other Revenues": "362,000",
"Premiums Earned, Net": "430,000",
"Separate Account, Assets": "77,616,000",
"Separate Account, Liability": "77,616,000"
},
"output_variables": {
"Liabilities": "112,846,000",
"Assets": "117,004,000",
"Expenses": "3,086,000",
"Revenues": "3,928,000",
"Stockholders Equity": "4,158,000",
"Net Income": "842,000",
"Comprehensive Net Income": "258,000",
"BaseVar": "118,724,000",
"ECR before LimitedLiability": "2.0%",
"Economic Capital Ratio": "19%"
}
},
"2014": {
"input_variables": {
"Benefits": "1,759,000",
"Debt Securities, Available-for-sale": "23,250,000",
"Insurance Commissions and Fees": "1,821,000",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "3,298,000",
"Net Investment Income": "1,294,000",
"Other Assets": "12,410,000",
"Other Compr. Net Income": "79,000",
"Other Expenses": "1,242,000",
"Other Liabilities": "34,655,000",
"Other Net Income": "0",
"Other Revenues": "428,000",
"Premiums Earned, Net": "423,000",
"Separate Account, Assets": "79,178,000",
"Separate Account, Liability": "79,178,000"
},
"output_variables": {
"Liabilities": "113,833,000",
"Assets": "118,136,000",
"Expenses": "3,001,000",
"Revenues": "3,966,000",
"Stockholders Equity": "4,303,000",
"Net Income": "965,000",
"Comprehensive Net Income": "1,044,000",
"BaseVar": "119,507,500",
"ECR before LimitedLiability": "2.8%",
"Economic Capital Ratio": "20%"
}
},
"2015": {
"input_variables": {
"Benefits": "1,881,000",
"Debt Securities, Available-for-sale": "21,779,000",
"Insurance Commissions and Fees": "1,880,000",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "3,211,000",
"Net Investment Income": "1,218,000",
"Other Assets": "12,362,000",
"Other Compr. Net Income": "-334,000",
"Other Expenses": "1,154,000",
"Other Liabilities": "33,287,000",
"Other Net Income": "0",
"Other Revenues": "426,000",
"Premiums Earned, Net": "406,000",
"Separate Account, Assets": "76,004,000",
"Separate Account, Liability": "76,004,000"
},
"output_variables": {
"Liabilities": "109,291,000",
"Assets": "113,356,000",
"Expenses": "3,035,000",
"Revenues": "3,930,000",
"Stockholders Equity": "4,065,000",
"Net Income": "895,000",
"Comprehensive Net Income": "561,000",
"BaseVar": "114,973,000",
"ECR before LimitedLiability": "2.3%",
"Economic Capital Ratio": "19%"
}
},
"2016": {
"input_variables": {
"Benefits": "2,234,000",
"Debt Securities, Available-for-sale": "22,692,000",
"Insurance Commissions and Fees": "1,984,000",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "2,874,000",
"Net Investment Income": "1,128,000",
"Other Assets": "12,189,000",
"Other Compr. Net Income": "62,000",
"Other Expenses": "1,041,000",
"Other Liabilities": "33,967,000",
"Other Net Income": "0",
"Other Revenues": "432,000",
"Premiums Earned, Net": "417,000",
"Separate Account, Assets": "76,298,000",
"Separate Account, Liability": "76,298,000"
},
"output_variables": {
"Liabilities": "110,265,000",
"Assets": "114,053,000",
"Expenses": "3,275,000",
"Revenues": "3,961,000",
"Stockholders Equity": "3,788,000",
"Net Income": "686,000",
"Comprehensive Net Income": "748,000",
"BaseVar": "115,808,000",
"ECR before LimitedLiability": "2.4%",
"Economic Capital Ratio": "19%"
}
},
"2017": {
"input_variables": {
"Benefits": "1,895,000",
"Debt Securities, Available-for-sale": "22,155,000",
"Insurance Commissions and Fees": "1,927,000",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "2,619,000",
"Net Investment Income": "1,011,000",
"Other Assets": "13,106,000",
"Other Compr. Net Income": "-1,000",
"Other Expenses": "1,168,000",
"Other Liabilities": "34,052,000",
"Other Net Income": "0",
"Other Revenues": "456,000",
"Premiums Earned, Net": "410,000",
"Separate Account, Assets": "82,560,000",
"Separate Account, Liability": "82,560,000"
},
"output_variables": {
"Liabilities": "116,612,000",
"Assets": "120,440,000",
"Expenses": "3,063,000",
"Revenues": "3,804,000",
"Stockholders Equity": "3,828,000",
"Net Income": "741,000",
"Comprehensive Net Income": "740,000",
"BaseVar": "121,960,000",
"ECR before LimitedLiability": "2.2%",
"Economic Capital Ratio": "19%"
}
},
"2018": {
"input_variables": {
"Benefits": "2,047,000",
"Debt Securities, Available-for-sale": "21,528,000",
"Insurance Commissions and Fees": "2,081,000",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "2,547,000",
"Net Investment Income": "1,023,000",
"Other Assets": "12,605,000",
"Other Compr. Net Income": "-411,000",
"Other Expenses": "969,000",
"Other Liabilities": "33,108,000",
"Other Net Income": "0",
"Other Revenues": "421,000",
"Premiums Earned, Net": "396,000",
"Separate Account, Assets": "73,393,000",
"Separate Account, Liability": "73,393,000"
},
"output_variables": {
"Liabilities": "106,501,000",
"Assets": "110,073,000",
"Expenses": "3,016,000",
"Revenues": "3,921,000",
"Stockholders Equity": "3,572,000",
"Net Income": "905,000",
"Comprehensive Net Income": "494,000",
"BaseVar": "111,961,000",
"ECR before LimitedLiability": "2.1%",
"Economic Capital Ratio": "19%"
}
},
"2019": {
"input_variables": {
"Benefits": "2,473,000",
"Debt Securities, Available-for-sale": "20,902,000",
"Insurance Commissions and Fees": "2,042,000",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "2,655,000",
"Net Investment Income": "917,000",
"Other Assets": "15,961,000",
"Other Compr. Net Income": "529,000",
"Other Expenses": "758,000",
"Other Liabilities": "36,182,000",
"Other Net Income": "0",
"Other Revenues": "462,000",
"Premiums Earned, Net": "397,000",
"Separate Account, Assets": "82,425,000",
"Separate Account, Liability": "82,425,000"
},
"output_variables": {
"Liabilities": "118,607,000",
"Assets": "121,943,000",
"Expenses": "3,231,000",
"Revenues": "3,818,000",
"Stockholders Equity": "3,336,000",
"Net Income": "587,000",
"Comprehensive Net Income": "1,116,000",
"BaseVar": "124,064,000",
"ECR before LimitedLiability": "2.3%",
"Economic Capital Ratio": "19%"
}
},
"2020": {
"input_variables": {
"Benefits": "2,449,000",
"Debt Securities, Available-for-sale": "0",
"Insurance Commissions and Fees": "2,094,000",
"Liability for Future Policy Benefit": "0",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "869,000",
"Other Assets": "134,424,000",
"Other Compr. Net Income": "346,000",
"Other Expenses": "889,000",
"Other Liabilities": "43,555,000",
"Other Net Income": "0",
"Other Revenues": "472,000",
"Premiums Earned, Net": "341,000",
"Separate Account, Assets": "0",
"Separate Account, Liability": "87,556,000"
},
"output_variables": {
"Liabilities": "131,111,000",
"Assets": "134,424,000",
"Expenses": "3,338,000",
"Revenues": "3,776,000",
"Stockholders Equity": "3,313,000",
"Net Income": "438,000",
"Comprehensive Net Income": "784,000",
"BaseVar": "136,497,500",
"ECR before LimitedLiability": "1.8%",
"Economic Capital Ratio": "19%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.18732120823485718,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000727892.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000727892.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000727892.svg"
},
{
"company_id": "0000777917",
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution_0000777917.svg",
"graph_url": "https://www.realrate-archive.com/us_life/2020/graphs/IME_0000777917.svg",
"logo_url": "https://www.realrate-archive.com/us_life/logos/0000777917.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_life/logos/0000777917_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000777917_main_keyfigs.svg",
"name": "Pruco LIFE Insurance CO",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_0000777917.svg",
"report_text": "The relative strengths and weaknesses of Pruco LIFE Insurance CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Pruco LIFE Insurance CO compared to the market average is the variable Separate Account, Assets, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Pruco LIFE Insurance CO is the variable Separate Account, Liability, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 18%, being 8.6% points below the market average of 27%.",
"report_url": "https://www.realrate-archive.com/us_life/2020/report/0000777917_2021_Pruco_LIFE_Insurance_CO.pdf",
"shrinked_graph_json": {
"2011": {
"Separate Account, Liability": "-28.0",
"Liabilities": "-6.78",
"Stockholders Equity": "-4.84",
"Other Liabilities": "2.76",
"Liability for Future Policy Benefit": "2.31",
"Debt Securities, Available-for-sale": "-10.3",
"Assets": "1.57",
"Separate Account, Assets": "10.6",
"Mortgage Loans on Real Estate, Net": "-0.414",
"Other Assets": "-8.89",
"Other Expenses": "2.07",
"Expenses": "2.38",
"Comprehensive Net Income": "-0.434",
"Benefits": "2.06",
"Other Revenues": "-2.28",
"Revenues": "-7.55",
"Premiums Earned, Net": "-3.72",
"Net Investment Income": "-1.70",
"Insurance Commissions and Fees": "-0.274",
"ECR before LimitedLiability": "-6.33",
"Economic Capital Ratio": "-6.01"
},
"2012": {
"Other Liabilities": "3.40",
"Liabilities": "-5.88",
"Stockholders Equity": "-3.85",
"Separate Account, Liability": "-30.6",
"Liability for Future Policy Benefit": "2.73",
"Debt Securities, Available-for-sale": "-9.55",
"Assets": "1.76",
"Other Assets": "-9.42",
"Mortgage Loans on Real Estate, Net": "-1.39",
"Separate Account, Assets": "11.5",
"Other Expenses": "2.44",
"Expenses": "2.68",
"Revenues": "-6.50",
"Net Income": "0.333",
"Benefits": "2.46",
"Premiums Earned, Net": "-4.49",
"Net Investment Income": "-1.87",
"ECR before LimitedLiability": "-4.94",
"Comprehensive Net Income": "-0.332",
"Other Compr. Net Income": "-0.661",
"Economic Capital Ratio": "-4.76"
},
"2013": {
"Separate Account, Liability": "-28.2",
"Liabilities": "-5.17",
"Stockholders Equity": "-2.70",
"Other Liabilities": "3.48",
"Liability for Future Policy Benefit": "2.99",
"Debt Securities, Available-for-sale": "-9.53",
"Assets": "2.31",
"Separate Account, Assets": "10.6",
"Other Assets": "-7.86",
"Mortgage Loans on Real Estate, Net": "-1.42",
"Other Expenses": "2.71",
"Expenses": "2.93",
"Comprehensive Net Income": "1.50",
"Benefits": "2.73",
"Net Investment Income": "-1.99",
"Revenues": "-6.12",
"Other Revenues": "-1.19",
"Premiums Earned, Net": "-3.93",
"Insurance Commissions and Fees": "0.793",
"ECR before LimitedLiability": "-1.93",
"Economic Capital Ratio": "-1.77"
},
"2014": {
"Separate Account, Liability": "-25.5",
"Liabilities": "-5.07",
"Stockholders Equity": "-2.97",
"Liability for Future Policy Benefit": "2.49",
"Other Liabilities": "2.80",
"Other Assets": "-5.27",
"Assets": "1.93",
"Separate Account, Assets": "9.05",
"Mortgage Loans on Real Estate, Net": "-1.52",
"Debt Securities, Available-for-sale": "-10.9",
"Other Expenses": "2.17",
"Expenses": "2.37",
"Comprehensive Net Income": "-0.576",
"Benefits": "2.22",
"Net Investment Income": "-2.02",
"Revenues": "-6.19",
"Other Revenues": "-0.742",
"Premiums Earned, Net": "-4.28",
"Insurance Commissions and Fees": "0.670",
"ECR before LimitedLiability": "-4.35",
"Economic Capital Ratio": "-4.12"
},
"2015": {
"Liability for Future Policy Benefit": "2.07",
"Liabilities": "-5.33",
"Stockholders Equity": "-2.83",
"Other Liabilities": "2.34",
"Separate Account, Liability": "-23.8",
"Other Assets": "-6.23",
"Assets": "1.79",
"Separate Account, Assets": "7.97",
"Mortgage Loans on Real Estate, Net": "-0.694",
"Debt Securities, Available-for-sale": "-9.75",
"Benefits": "1.83",
"Expenses": "2.08",
"ECR before LimitedLiability": "-3.16",
"Other Expenses": "1.80",
"Other Revenues": "-1.43",
"Revenues": "-6.80",
"Insurance Commissions and Fees": "0.731",
"Net Investment Income": "-1.66",
"Premiums Earned, Net": "-4.68",
"Economic Capital Ratio": "-2.95",
"Other Compr. Net Income": "0.615"
},
"2016": {
"Separate Account, Liability": "-27.1",
"Liabilities": "-8.90",
"Debt Securities, Available-for-sale": "-9.26",
"Stockholders Equity": "-7.98",
"Other Liabilities": "1.67",
"Liability for Future Policy Benefit": "1.38",
"Benefits": "1.15",
"Expenses": "1.71",
"Net Income": "0.974",
"Other Expenses": "1.22",
"Net Investment Income": "-1.63",
"Revenues": "-7.63",
"Premiums Earned, Net": "-5.70",
"Other Revenues": "-0.447",
"Comprehensive Net Income": "0.650",
"ECR before LimitedLiability": "-8.80",
"Other Assets": "-10.0",
"Separate Account, Assets": "9.22",
"Mortgage Loans on Real Estate, Net": "-1.35",
"Other Compr. Net Income": "-0.318",
"Economic Capital Ratio": "-8.32"
},
"2020": {
"Liability for Future Policy Benefit": "1.31",
"Liabilities": "-9.13",
"Stockholders Equity": "-6.98",
"Separate Account, Liability": "-29.7",
"Other Liabilities": "2.36",
"Other Assets": "-7.01",
"Assets": "1.19",
"Debt Securities, Available-for-sale": "-12.3",
"Mortgage Loans on Real Estate, Net": "-2.23",
"Separate Account, Assets": "11.3",
"Other Expenses": "1.30",
"Expenses": "1.97",
"Comprehensive Net Income": "-0.667",
"Benefits": "1.38",
"Premiums Earned, Net": "-5.93",
"Revenues": "-8.84",
"Net Investment Income": "-1.82",
"Other Revenues": "-1.32",
"ECR before LimitedLiability": "-9.04",
"Other Compr. Net Income": "-1.12",
"Economic Capital Ratio": "-8.61"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_life/2020/plot_over_time/0000777917_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Benefits": "814,796",
"Debt Securities, Available-for-sale": "5,552,393",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "5,294,308",
"Mortgage Loans on Real Estate, Net": "1,406,492",
"Net Investment Income": "439,950",
"Other Assets": "11,729,891",
"Other Compr. Net Income": "30,861",
"Other Expenses": "1,425,929",
"Other Liabilities": "10,130,445",
"Other Net Income": "0",
"Other Revenues": "1,617,312",
"Premiums Earned, Net": "72,787",
"Separate Account, Assets": "58,156,771",
"Separate Account, Liability": "58,156,771"
},
"output_variables": {
"Liabilities": "73,581,524",
"Assets": "76,845,547",
"Expenses": "2,240,725",
"Revenues": "2,130,049",
"Stockholders Equity": "3,264,023",
"Net Income": "-110,676",
"Comprehensive Net Income": "-79,815",
"BaseVar": "77,414,353",
"ECR before LimitedLiability": "2.1%",
"Economic Capital Ratio": "19%"
}
},
"2012": {
"input_variables": {
"Benefits": "519,486",
"Debt Securities, Available-for-sale": "6,140,092",
"Insurance Commissions and Fees": "0",
"Liability for Future Policy Benefit": "6,696,813",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "417,510",
"Other Assets": "15,194,189",
"Other Compr. Net Income": "53,833",
"Other Expenses": "1,020,454",
"Other Liabilities": "11,121,576",
"Other Net Income": "0",
"Other Revenues": "1,738,631",
"Premiums Earned, Net": "68,136",
"Separate Account, Assets": "80,887,276",
"Separate Account, Liability": "80,887,276"
},
"output_variables": {
"Liabilities": "98,705,665",
"Assets": "102,221,557",
"Expenses": "1,539,940",
"Revenues": "2,224,277",
"Stockholders Equity": "3,515,892",
"Net Income": "684,337",
"Comprehensive Net Income": "738,170",
"BaseVar": "102,372,636",
"ECR before LimitedLiability": "2.5%",
"Economic Capital Ratio": "19%"
}
},
"2013": {
"input_variables": {
"Benefits": "224,661",
"Debt Securities, Available-for-sale": "5,652,172",
"Insurance Commissions and Fees": "1,880,925",
"Liability for Future Policy Benefit": "6,916,669",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "419,011",
"Other Assets": "23,267,635",
"Other Compr. Net Income": "-210,815",
"Other Expenses": "932,903",
"Other Liabilities": "17,596,917",
"Other Net Income": "0",
"Other Revenues": "338,987",
"Premiums Earned, Net": "56,851",
"Separate Account, Assets": "100,402,349",
"Separate Account, Liability": "100,402,349"
},
"output_variables": {
"Liabilities": "124,915,935",
"Assets": "129,322,156",
"Expenses": "1,157,564",
"Revenues": "2,695,774",
"Stockholders Equity": "4,406,221",
"Net Income": "1,538,210",
"Comprehensive Net Income": "1,327,395",
"BaseVar": "129,151,122",
"ECR before LimitedLiability": "2.8%",
"Economic Capital Ratio": "20%"
}
},
"2014": {
"input_variables": {
"Benefits": "712,029",
"Debt Securities, Available-for-sale": "6,224,064",
"Insurance Commissions and Fees": "2,074,852",
"Liability for Future Policy Benefit": "13,915,330",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "404,018",
"Other Assets": "30,423,348",
"Other Compr. Net Income": "122,045",
"Other Expenses": "1,596,265",
"Other Liabilities": "18,178,097",
"Other Net Income": "0",
"Other Revenues": "549,021",
"Premiums Earned, Net": "66,206",
"Separate Account, Assets": "109,194,192",
"Separate Account, Liability": "109,194,192"
},
"output_variables": {
"Liabilities": "141,287,619",
"Assets": "145,841,604",
"Expenses": "2,308,294",
"Revenues": "3,094,097",
"Stockholders Equity": "4,553,985",
"Net Income": "785,803",
"Comprehensive Net Income": "907,848",
"BaseVar": "146,326,830",
"ECR before LimitedLiability": "2.2%",
"Economic Capital Ratio": "19%"
}
},
"2015": {
"input_variables": {
"Benefits": "665,396",
"Debt Securities, Available-for-sale": "6,892,905",
"Insurance Commissions and Fees": "2,159,428",
"Liability for Future Policy Benefit": "15,031,390",
"Mortgage Loans on Real Estate, Net": "1,658,235",
"Net Investment Income": "416,587",
"Other Assets": "30,742,684",
"Other Compr. Net Income": "-113,886",
"Other Expenses": "1,684,653",
"Other Liabilities": "19,751,617",
"Other Net Income": "0",
"Other Revenues": "209,298",
"Premiums Earned, Net": "77,634",
"Separate Account, Assets": "109,350,121",
"Separate Account, Liability": "109,350,121"
},
"output_variables": {
"Liabilities": "144,133,128",
"Assets": "148,643,945",
"Expenses": "2,350,049",
"Revenues": "2,862,947",
"Stockholders Equity": "4,510,817",
"Net Income": "512,898",
"Comprehensive Net Income": "399,012",
"BaseVar": "149,051,978",
"ECR before LimitedLiability": "1.8%",
"Economic Capital Ratio": "19%"
}
},
"2016": {
"input_variables": {
"Benefits": "41,020",
"Debt Securities, Available-for-sale": "5,634,305",
"Insurance Commissions and Fees": "787,195",
"Liability for Future Policy Benefit": "16,503,260",
"Mortgage Loans on Real Estate, Net": "1,150,381",
"Net Investment Income": "375,950",
"Other Assets": "32,274,876",
"Other Compr. Net Income": "6,170",
"Other Expenses": "774,965",
"Other Liabilities": "20,059,499",
"Other Net Income": "0",
"Other Revenues": "873,999",
"Premiums Earned, Net": "-825,942",
"Separate Account, Assets": "116,606,428",
"Separate Account, Liability": "116,606,428"
},
"output_variables": {
"Liabilities": "153,169,187",
"Assets": "155,665,990",
"Expenses": "815,985",
"Revenues": "1,211,202",
"Stockholders Equity": "2,496,803",
"Net Income": "395,217",
"Comprehensive Net Income": "401,387",
"BaseVar": "155,434,267",
"ECR before LimitedLiability": "1.1%",
"Economic Capital Ratio": "18%"
}
},
"2020": {
"input_variables": {
"Benefits": "531,524",
"Debt Securities, Available-for-sale": "7,012,631",
"Insurance Commissions and Fees": "624,320",
"Liability for Future Policy Benefit": "32,889,181",
"Mortgage Loans on Real Estate, Net": "0",
"Net Investment Income": "367,350",
"Other Assets": "55,555,047",
"Other Compr. Net Income": "264,686",
"Other Expenses": "393,357",
"Other Liabilities": "25,630,781",
"Other Net Income": "-1,686",
"Other Revenues": "39,418",
"Premiums Earned, Net": "92,176",
"Separate Account, Assets": "145,740,422",
"Separate Account, Liability": "145,740,422"
},
"output_variables": {
"Liabilities": "204,260,384",
"Assets": "208,308,100",
"Expenses": "924,881",
"Revenues": "1,123,264",
"Stockholders Equity": "4,047,716",
"Net Income": "196,697",
"Comprehensive Net Income": "461,383",
"BaseVar": "207,441,500",
"ECR before LimitedLiability": "1.2%",
"Economic Capital Ratio": "18%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.18116810018525742,
"company_index": "https://www.realrate-archive.com/us_life/2020/industry_indexes/0000777917.svg",
"analysing_equity": "https://www.realrate-archive.com/us_life/2020/analytics/equity/0000777917.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_life/2020/analytics/profit_loss/0000777917.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_life/2020/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"123 B"
],
[
"Assets",
"2.20 K"
],
[
"Expenses",
"114 B"
],
[
"Stockholders Equity",
"179 B"
]
],
"industry_id": "us_life",
"industry_label": "Life Insurance",
"num_companies": 25,
"num_top_companies": 6,
"ecr_records": {
"2009": {
"0000320335": {
"rank": 1,
"ecr": "34"
},
"0001276520": {
"rank": 2,
"ecr": "23"
},
"0001137774": {
"rank": 3,
"ecr": "20"
}
},
"2010": {
"0000320335": {
"rank": 1,
"ecr": "34"
},
"0000859139": {
"rank": 2,
"ecr": "29"
},
"0000898174": {
"rank": 3,
"ecr": "29"
},
"0001276520": {
"rank": 4,
"ecr": "24"
},
"0001137774": {
"rank": 5,
"ecr": "21"
},
"0000355429": {
"rank": 6,
"ecr": "21"
}
},
"2011": {
"0001494448": {
"rank": 1,
"ecr": "43"
},
"0000320335": {
"rank": 2,
"ecr": "34"
},
"0000008177": {
"rank": 3,
"ecr": "34"
},
"0001395585": {
"rank": 4,
"ecr": "31"
},
"0000898174": {
"rank": 5,
"ecr": "30"
},
"0000024090": {
"rank": 6,
"ecr": "29"
},
"0000859139": {
"rank": 7,
"ecr": "29"
},
"0000701869": {
"rank": 8,
"ecr": "28"
},
"0000865058": {
"rank": 9,
"ecr": "28"
},
"0000835357": {
"rank": 10,
"ecr": "26"
},
"0000054473": {
"rank": 11,
"ecr": "26"
},
"0000904163": {
"rank": 12,
"ecr": "26"
},
"0000862923": {
"rank": 13,
"ecr": "25"
},
"0001276520": {
"rank": 14,
"ecr": "25"
},
"0000070684": {
"rank": 15,
"ecr": "24"
},
"0000845091": {
"rank": 16,
"ecr": "24"
},
"0001403385": {
"rank": 17,
"ecr": "23"
},
"0000310826": {
"rank": 18,
"ecr": "23"
},
"0000352736": {
"rank": 19,
"ecr": "22"
},
"0000055362": {
"rank": 20,
"ecr": "22"
},
"0000355429": {
"rank": 21,
"ecr": "22"
},
"0001137774": {
"rank": 22,
"ecr": "21"
},
"0000836658": {
"rank": 23,
"ecr": "21"
},
"0000837010": {
"rank": 24,
"ecr": "21"
},
"0000733076": {
"rank": 25,
"ecr": "21"
},
"0000727892": {
"rank": 26,
"ecr": "20"
},
"0000045947": {
"rank": 27,
"ecr": "20"
},
"0000745544": {
"rank": 28,
"ecr": "20"
},
"0001039828": {
"rank": 29,
"ecr": "19"
},
"0000744455": {
"rank": 30,
"ecr": "19"
},
"0000777917": {
"rank": 31,
"ecr": "19"
}
},
"2012": {
"0000008177": {
"rank": 1,
"ecr": "36"
},
"0000320335": {
"rank": 2,
"ecr": "33"
},
"0000898174": {
"rank": 3,
"ecr": "28"
},
"0000355379": {
"rank": 4,
"ecr": "26"
},
"0001012771": {
"rank": 5,
"ecr": "26"
},
"0000862923": {
"rank": 6,
"ecr": "26"
},
"0000904163": {
"rank": 7,
"ecr": "26"
},
"0001276520": {
"rank": 8,
"ecr": "26"
},
"0000845091": {
"rank": 9,
"ecr": "25"
},
"0001403385": {
"rank": 10,
"ecr": "25"
},
"0000055362": {
"rank": 11,
"ecr": "25"
},
"0000070684": {
"rank": 12,
"ecr": "25"
},
"0000352736": {
"rank": 13,
"ecr": "24"
},
"0000310826": {
"rank": 14,
"ecr": "24"
},
"0000865058": {
"rank": 15,
"ecr": "23"
},
"0000355429": {
"rank": 16,
"ecr": "23"
},
"0001522690": {
"rank": 17,
"ecr": "22"
},
"0000733076": {
"rank": 18,
"ecr": "21"
},
"0001137774": {
"rank": 19,
"ecr": "20"
},
"0001039828": {
"rank": 20,
"ecr": "20"
},
"0000837010": {
"rank": 21,
"ecr": "20"
},
"0000727892": {
"rank": 22,
"ecr": "20"
},
"0000836658": {
"rank": 23,
"ecr": "20"
},
"0000744455": {
"rank": 24,
"ecr": "20"
},
"0000777917": {
"rank": 25,
"ecr": "19"
}
},
"2013": {
"0000008177": {
"rank": 1,
"ecr": "32"
},
"0000865058": {
"rank": 2,
"ecr": "31"
},
"0000904163": {
"rank": 3,
"ecr": "27"
},
"0000898174": {
"rank": 4,
"ecr": "25"
},
"0000862923": {
"rank": 5,
"ecr": "25"
},
"0000070684": {
"rank": 6,
"ecr": "24"
},
"0001012771": {
"rank": 7,
"ecr": "22"
},
"0001276520": {
"rank": 8,
"ecr": "22"
},
"0000355379": {
"rank": 9,
"ecr": "22"
},
"0000352736": {
"rank": 10,
"ecr": "21"
},
"0001522690": {
"rank": 11,
"ecr": "20"
},
"0000937834": {
"rank": 12,
"ecr": "20"
},
"0001403385": {
"rank": 13,
"ecr": "20"
},
"0001031223": {
"rank": 14,
"ecr": "20"
},
"0000777917": {
"rank": 15,
"ecr": "20"
},
"0000845091": {
"rank": 16,
"ecr": "19"
},
"0000055362": {
"rank": 17,
"ecr": "19"
},
"0000836658": {
"rank": 18,
"ecr": "19"
},
"0001137774": {
"rank": 19,
"ecr": "19"
},
"0000310826": {
"rank": 20,
"ecr": "19"
},
"0000727892": {
"rank": 21,
"ecr": "19"
},
"0000733076": {
"rank": 22,
"ecr": "19"
},
"0000837010": {
"rank": 23,
"ecr": "19"
},
"0001129633": {
"rank": 24,
"ecr": "19"
},
"0000355429": {
"rank": 25,
"ecr": "18"
},
"0000744455": {
"rank": 26,
"ecr": "18"
},
"0001039828": {
"rank": 27,
"ecr": "18"
}
},
"2014": {
"0000865058": {
"rank": 1,
"ecr": "37"
},
"0000008177": {
"rank": 2,
"ecr": "35"
},
"0001012771": {
"rank": 3,
"ecr": "26"
},
"0000898174": {
"rank": 4,
"ecr": "26"
},
"0000054473": {
"rank": 5,
"ecr": "26"
},
"0000352736": {
"rank": 6,
"ecr": "26"
},
"0001276520": {
"rank": 7,
"ecr": "25"
},
"0000070684": {
"rank": 8,
"ecr": "25"
},
"0000845091": {
"rank": 9,
"ecr": "25"
},
"0001475922": {
"rank": 10,
"ecr": "24"
},
"0001403385": {
"rank": 11,
"ecr": "24"
},
"0000055362": {
"rank": 12,
"ecr": "23"
},
"0000310826": {
"rank": 13,
"ecr": "23"
},
"0000355429": {
"rank": 14,
"ecr": "22"
},
"0000937834": {
"rank": 15,
"ecr": "22"
},
"0001039828": {
"rank": 16,
"ecr": "21"
},
"0001137774": {
"rank": 17,
"ecr": "21"
},
"0000733076": {
"rank": 18,
"ecr": "21"
},
"0000045947": {
"rank": 19,
"ecr": "20"
},
"0000744455": {
"rank": 20,
"ecr": "20"
},
"0000837010": {
"rank": 21,
"ecr": "20"
},
"0000727892": {
"rank": 22,
"ecr": "20"
},
"0000836658": {
"rank": 23,
"ecr": "19"
},
"0000777917": {
"rank": 24,
"ecr": "19"
},
"0001031223": {
"rank": 25,
"ecr": "18"
},
"0001129633": {
"rank": 26,
"ecr": "17"
}
},
"2015": {
"0000865058": {
"rank": 1,
"ecr": "33"
},
"0000008177": {
"rank": 2,
"ecr": "33"
},
"0000904163": {
"rank": 3,
"ecr": "27"
},
"0001635984": {
"rank": 4,
"ecr": "25"
},
"0000845091": {
"rank": 5,
"ecr": "24"
},
"0001475922": {
"rank": 6,
"ecr": "23"
},
"0001012771": {
"rank": 7,
"ecr": "23"
},
"0000898174": {
"rank": 8,
"ecr": "22"
},
"0001276520": {
"rank": 9,
"ecr": "22"
},
"0000937834": {
"rank": 10,
"ecr": "20"
},
"0001137774": {
"rank": 11,
"ecr": "20"
},
"0000733076": {
"rank": 12,
"ecr": "20"
},
"0000055362": {
"rank": 13,
"ecr": "19"
},
"0000727892": {
"rank": 14,
"ecr": "19"
},
"0000045947": {
"rank": 15,
"ecr": "19"
},
"0000777917": {
"rank": 16,
"ecr": "19"
},
"0000837010": {
"rank": 17,
"ecr": "18"
},
"0000836658": {
"rank": 18,
"ecr": "18"
},
"0001039828": {
"rank": 19,
"ecr": "18"
},
"0000744455": {
"rank": 20,
"ecr": "18"
},
"0001522690": {
"rank": 21,
"ecr": "17"
},
"0001129633": {
"rank": 22,
"ecr": "17"
}
},
"2016": {
"0001560452": {
"rank": 1,
"ecr": "87"
},
"0001463913": {
"rank": 2,
"ecr": "44"
},
"0000865058": {
"rank": 3,
"ecr": "35"
},
"0000008177": {
"rank": 4,
"ecr": "34"
},
"0000904163": {
"rank": 5,
"ecr": "27"
},
"0000898174": {
"rank": 6,
"ecr": "26"
},
"0000352736": {
"rank": 7,
"ecr": "25"
},
"0001635984": {
"rank": 8,
"ecr": "25"
},
"0001494448": {
"rank": 9,
"ecr": "25"
},
"0001012771": {
"rank": 10,
"ecr": "25"
},
"0001475922": {
"rank": 11,
"ecr": "24"
},
"0001395585": {
"rank": 12,
"ecr": "24"
},
"0001276520": {
"rank": 13,
"ecr": "24"
},
"0000845091": {
"rank": 14,
"ecr": "23"
},
"0000055362": {
"rank": 15,
"ecr": "23"
},
"0001585064": {
"rank": 16,
"ecr": "22"
},
"0001137774": {
"rank": 17,
"ecr": "21"
},
"0000937834": {
"rank": 18,
"ecr": "21"
},
"0000045947": {
"rank": 19,
"ecr": "19"
},
"0001039828": {
"rank": 20,
"ecr": "19"
},
"0000727892": {
"rank": 21,
"ecr": "19"
},
"0000744455": {
"rank": 22,
"ecr": "19"
},
"0000837010": {
"rank": 23,
"ecr": "19"
},
"0000836658": {
"rank": 24,
"ecr": "19"
},
"0000777917": {
"rank": 25,
"ecr": "18"
},
"0000733076": {
"rank": 26,
"ecr": "18"
}
},
"2017": {
"0001560452": {
"rank": 1,
"ecr": "66"
},
"0000701869": {
"rank": 2,
"ecr": "42"
},
"0000008177": {
"rank": 3,
"ecr": "35"
},
"0000832480": {
"rank": 4,
"ecr": "34"
},
"0000865058": {
"rank": 5,
"ecr": "33"
},
"0001463913": {
"rank": 6,
"ecr": "33"
},
"0001494448": {
"rank": 7,
"ecr": "32"
},
"0000898174": {
"rank": 8,
"ecr": "29"
},
"0000904163": {
"rank": 9,
"ecr": "29"
},
"0000352736": {
"rank": 10,
"ecr": "27"
},
"0001012771": {
"rank": 11,
"ecr": "26"
},
"0001475922": {
"rank": 12,
"ecr": "25"
},
"0001635984": {
"rank": 13,
"ecr": "25"
},
"0000310826": {
"rank": 14,
"ecr": "24"
},
"0000845091": {
"rank": 15,
"ecr": "24"
},
"0001527469": {
"rank": 16,
"ecr": "24"
},
"0000355429": {
"rank": 17,
"ecr": "24"
},
"0001395585": {
"rank": 18,
"ecr": "23"
},
"0001585064": {
"rank": 19,
"ecr": "22"
},
"0000937834": {
"rank": 20,
"ecr": "22"
},
"0000726865": {
"rank": 21,
"ecr": "21"
},
"0001137774": {
"rank": 22,
"ecr": "21"
},
"0001039828": {
"rank": 23,
"ecr": "20"
},
"0000744455": {
"rank": 24,
"ecr": "20"
},
"0000727892": {
"rank": 25,
"ecr": "19"
},
"0000045947": {
"rank": 26,
"ecr": "19"
},
"0000836658": {
"rank": 27,
"ecr": "19"
},
"0000837010": {
"rank": 28,
"ecr": "19"
}
},
"2018": {
"0001560452": {
"rank": 1,
"ecr": "52"
},
"0000701869": {
"rank": 2,
"ecr": "41"
},
"0000865058": {
"rank": 3,
"ecr": "32"
},
"0000832480": {
"rank": 4,
"ecr": "30"
},
"0000008177": {
"rank": 5,
"ecr": "29"
},
"0000320335": {
"rank": 6,
"ecr": "27"
},
"0001635984": {
"rank": 7,
"ecr": "26"
},
"0000352736": {
"rank": 8,
"ecr": "25"
},
"0001463913": {
"rank": 9,
"ecr": "25"
},
"0001475922": {
"rank": 10,
"ecr": "25"
},
"0000898174": {
"rank": 11,
"ecr": "22"
},
"0001012771": {
"rank": 12,
"ecr": "22"
},
"0000733076": {
"rank": 13,
"ecr": "21"
},
"0001527469": {
"rank": 14,
"ecr": "21"
},
"0001395585": {
"rank": 15,
"ecr": "21"
},
"0000024090": {
"rank": 16,
"ecr": "21"
},
"0000937834": {
"rank": 17,
"ecr": "20"
},
"0001137774": {
"rank": 18,
"ecr": "20"
},
"0000310826": {
"rank": 19,
"ecr": "20"
},
"0000726865": {
"rank": 20,
"ecr": "19"
},
"0000727892": {
"rank": 21,
"ecr": "19"
},
"0000355429": {
"rank": 22,
"ecr": "19"
},
"0000837010": {
"rank": 23,
"ecr": "18"
},
"0001039828": {
"rank": 24,
"ecr": "18"
},
"0001668428": {
"rank": 25,
"ecr": "17"
}
},
"2019": {
"0001522690": {
"rank": 1,
"ecr": "46"
},
"0000701869": {
"rank": 2,
"ecr": "41"
},
"0000865058": {
"rank": 3,
"ecr": "39"
},
"0001463913": {
"rank": 4,
"ecr": "38"
},
"0000832480": {
"rank": 5,
"ecr": "37"
},
"0001494448": {
"rank": 6,
"ecr": "37"
},
"0000008177": {
"rank": 7,
"ecr": "36"
},
"0001560452": {
"rank": 8,
"ecr": "31"
},
"0001575434": {
"rank": 9,
"ecr": "31"
},
"0000352736": {
"rank": 10,
"ecr": "29"
},
"0000898174": {
"rank": 11,
"ecr": "28"
},
"0000024090": {
"rank": 12,
"ecr": "28"
},
"0001012771": {
"rank": 13,
"ecr": "27"
},
"0001635984": {
"rank": 14,
"ecr": "26"
},
"0001475922": {
"rank": 15,
"ecr": "26"
},
"0001276520": {
"rank": 16,
"ecr": "26"
},
"0001668428": {
"rank": 17,
"ecr": "25"
},
"0001527469": {
"rank": 18,
"ecr": "25"
},
"0001395585": {
"rank": 19,
"ecr": "24"
},
"0000310826": {
"rank": 20,
"ecr": "24"
},
"0000937834": {
"rank": 21,
"ecr": "23"
},
"0001039828": {
"rank": 22,
"ecr": "23"
},
"0001137774": {
"rank": 23,
"ecr": "22"
},
"0000733076": {
"rank": 24,
"ecr": "22"
},
"0000726865": {
"rank": 25,
"ecr": "22"
},
"0000837010": {
"rank": 26,
"ecr": "20"
},
"0000727892": {
"rank": 27,
"ecr": "19"
},
"0000355379": {
"rank": 28,
"ecr": "19"
}
},
"2020": {
"0000701869": {
"rank": 1,
"ecr": "41"
},
"0000008177": {
"rank": 2,
"ecr": "40"
},
"0000320335": {
"rank": 3,
"ecr": "37"
},
"0001522690": {
"rank": 4,
"ecr": "35"
},
"0000832480": {
"rank": 5,
"ecr": "35"
},
"0001635984": {
"rank": 6,
"ecr": "28"
},
"0000898174": {
"rank": 7,
"ecr": "28"
},
"0001575434": {
"rank": 8,
"ecr": "28"
},
"0000865058": {
"rank": 9,
"ecr": "28"
},
"0001012771": {
"rank": 10,
"ecr": "27"
},
"0000024090": {
"rank": 11,
"ecr": "27"
},
"0001475922": {
"rank": 12,
"ecr": "26"
},
"0001276520": {
"rank": 13,
"ecr": "25"
},
"0001560452": {
"rank": 14,
"ecr": "25"
},
"0000310826": {
"rank": 15,
"ecr": "24"
},
"0001395585": {
"rank": 16,
"ecr": "24"
},
"0001039828": {
"rank": 17,
"ecr": "24"
},
"0001527469": {
"rank": 18,
"ecr": "23"
},
"0000355379": {
"rank": 19,
"ecr": "22"
},
"0000937834": {
"rank": 20,
"ecr": "22"
},
"0000726865": {
"rank": 21,
"ecr": "21"
},
"0000733076": {
"rank": 22,
"ecr": "21"
},
"0000837010": {
"rank": 23,
"ecr": "19"
},
"0000727892": {
"rank": 24,
"ecr": "19"
},
"0000777917": {
"rank": 25,
"ecr": "18"
}
}
},
"rating_box": [
[
"Top rated",
"6 of 25"
],
[
"Best, worst rating",
"40.6 %, 18.1 %"
],
[
"New companies",
"2"
]
],
"regression_plot": "https://www.realrate-archive.com/us_life/2020/backtesting_correlation/regression_2020.svg",
"scentences": [
"Midwest Holding INC climbed 9 positions from 28 to 19 due to its excellent Liability for Future Policy Benefit.",
"National Security Group INC lost 6 positions from 3 to 9 due to its bad Expenses.",
"Globe LIFE INC entered the 2021 ranking at rank 3, making it the best newcomer.",
"The biggest company by assets, Metropolitan LIFE Insurance CO, is only ranked at place 20 whereas the smallest company, Texas Republic Capital Corp, is financially stronger at rank 14."
],
"url_segment": "2021-us-life",
"year": 2021,
"feature_importance": "https://www.realrate-archive.com/us_life/2020/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000320335": {
"2011": {
"obs_EconomicCapitalRatio": 0.2554471254473395
},
"2012": {
"obs_EconomicCapitalRatio": 0.2635619475977059
},
"2018": {
"obs_EconomicCapitalRatio": 0.3802678427393903
},
"2020": {
"obs_EconomicCapitalRatio": 0.3763724015798909
},
"2021": {
"obs_EconomicCapitalRatio": 0.35528887496986067
},
"2022": {
"obs_EconomicCapitalRatio": 0.49064974924094973
},
"2023": {
"obs_EconomicCapitalRatio": 0.43417404517178093
},
"2024": {
"obs_EconomicCapitalRatio": 0.34361635325366874
},
"2025": {
"obs_EconomicCapitalRatio": 0.4033776986085078
}
},
"0001137774": {
"2013": {
"obs_EconomicCapitalRatio": 0.035441409771335475
},
"2014": {
"obs_EconomicCapitalRatio": 0.03419716123033343
},
"2015": {
"obs_EconomicCapitalRatio": 0.031747167341065294
},
"2016": {
"obs_EconomicCapitalRatio": 0.039922678002402276
},
"2017": {
"obs_EconomicCapitalRatio": 0.04136439880308978
},
"2018": {
"obs_EconomicCapitalRatio": 0.02939165589290887
},
"2019": {
"obs_EconomicCapitalRatio": 0.031879993431298145
},
"2024": {
"obs_EconomicCapitalRatio": 0.05493466002805689
},
"2025": {
"obs_EconomicCapitalRatio": 0.05224166087658401
}
},
"0001276520": {
"2011": {
"obs_EconomicCapitalRatio": 0.02939456999697836
},
"2012": {
"obs_EconomicCapitalRatio": 0.03427293522746515
},
"2013": {
"obs_EconomicCapitalRatio": 0.07628269139114623
},
"2014": {
"obs_EconomicCapitalRatio": 0.04049611709999528
},
"2015": {
"obs_EconomicCapitalRatio": 0.018771789067213475
},
"2016": {
"obs_EconomicCapitalRatio": 0.020129285382869472
},
"2019": {
"obs_EconomicCapitalRatio": 0.02345284388634001
},
"2020": {
"obs_EconomicCapitalRatio": 0.021497738748043754
},
"2021": {
"obs_EconomicCapitalRatio": 0.02276709891743265
},
"2022": {
"obs_EconomicCapitalRatio": 0.03211246384403418
},
"2023": {
"obs_EconomicCapitalRatio": 0.035029190258596216
},
"2024": {
"obs_EconomicCapitalRatio": 0.03633300871019027
},
"2025": {
"obs_EconomicCapitalRatio": 0.04385052279107395
}
},
"0000898174": {
"2011": {
"obs_EconomicCapitalRatio": 0.10049828928809144
},
"2012": {
"obs_EconomicCapitalRatio": 0.08370994979336759
},
"2013": {
"obs_EconomicCapitalRatio": 0.11724543363305251
},
"2014": {
"obs_EconomicCapitalRatio": 0.1180977025125789
},
"2015": {
"obs_EconomicCapitalRatio": 0.09818727895432518
},
"2016": {
"obs_EconomicCapitalRatio": 0.13742785262287735
},
"2017": {
"obs_EconomicCapitalRatio": 0.152102674401601
},
"2018": {
"obs_EconomicCapitalRatio": 0.12216046509138927
},
"2019": {
"obs_EconomicCapitalRatio": 0.12340428190648622
},
"2020": {
"obs_EconomicCapitalRatio": 0.09011631237666573
},
"2021": {
"obs_EconomicCapitalRatio": 0.0790011252530903
},
"2022": {
"obs_EconomicCapitalRatio": 0.10818183750098745
},
"2023": {
"obs_EconomicCapitalRatio": 0.1097861025498521
},
"2024": {
"obs_EconomicCapitalRatio": 0.11941692027105845
},
"2025": {
"obs_EconomicCapitalRatio": 0.08965965357978846
}
},
"0000008177": {
"2011": {
"obs_EconomicCapitalRatio": 0.1563544003187635
},
"2012": {
"obs_EconomicCapitalRatio": 0.2097394308100963
},
"2013": {
"obs_EconomicCapitalRatio": 0.2889662103549729
},
"2014": {
"obs_EconomicCapitalRatio": 0.28184617761804837
},
"2015": {
"obs_EconomicCapitalRatio": 0.34505361782498556
},
"2016": {
"obs_EconomicCapitalRatio": 0.2791425976833465
},
"2017": {
"obs_EconomicCapitalRatio": 0.23994105117929204
},
"2018": {
"obs_EconomicCapitalRatio": 0.154479518939119
},
"2019": {
"obs_EconomicCapitalRatio": 0.11607890886967855
},
"2020": {
"obs_EconomicCapitalRatio": 0.12306693147901569
},
"2021": {
"obs_EconomicCapitalRatio": 0.18344676069330032
},
"2022": {
"obs_EconomicCapitalRatio": 0.15057206704739673
},
"2023": {
"obs_EconomicCapitalRatio": 0.12521538970495444
}
},
"0000024090": {
"2011": {
"obs_EconomicCapitalRatio": 0.4887402427873859
},
"2018": {
"obs_EconomicCapitalRatio": 0.2501266042462283
},
"2019": {
"obs_EconomicCapitalRatio": 0.22680435762468415
},
"2020": {
"obs_EconomicCapitalRatio": 0.1819465686788998
},
"2021": {
"obs_EconomicCapitalRatio": 0.1648648226383622
},
"2022": {
"obs_EconomicCapitalRatio": 0.07057415873099278
},
"2023": {
"obs_EconomicCapitalRatio": 0.09062982014367271
},
"2024": {
"obs_EconomicCapitalRatio": 0.12633396565826924
},
"2025": {
"obs_EconomicCapitalRatio": 0.15974396365080085
}
},
"0001475922": {
"2014": {
"obs_EconomicCapitalRatio": 0.24726694835782634
},
"2015": {
"obs_EconomicCapitalRatio": 0.2033895773965616
},
"2016": {
"obs_EconomicCapitalRatio": 0.26224640885297135
},
"2017": {
"obs_EconomicCapitalRatio": 0.34753100759649375
},
"2018": {
"obs_EconomicCapitalRatio": 0.3192265489627161
},
"2019": {
"obs_EconomicCapitalRatio": 0.3910444299867924
},
"2020": {
"obs_EconomicCapitalRatio": 0.3491107790537844
},
"2021": {
"obs_EconomicCapitalRatio": 0.3772487618322421
},
"2022": {
"obs_EconomicCapitalRatio": 0.3412169322508374
}
},
"0000832480": {
"2017": {
"obs_EconomicCapitalRatio": 0.23757910874896337
},
"2018": {
"obs_EconomicCapitalRatio": 0.313067259578018
},
"2019": {
"obs_EconomicCapitalRatio": 0.32944656304120284
},
"2020": {
"obs_EconomicCapitalRatio": 0.2400699447214409
},
"2021": {
"obs_EconomicCapitalRatio": 0.23460296912816614
},
"2022": {
"obs_EconomicCapitalRatio": 0.21502457959387314
},
"2023": {
"obs_EconomicCapitalRatio": 0.26307696412428544
}
},
"0001527469": {
"2019": {
"obs_EconomicCapitalRatio": 0.020372531998336694
},
"2020": {
"obs_EconomicCapitalRatio": 0.02031531624600585
},
"2021": {
"obs_EconomicCapitalRatio": 0.01897674543037018
},
"2022": {
"obs_EconomicCapitalRatio": 0.01486650836621902
},
"2023": {
"obs_EconomicCapitalRatio": 0.014552596524351716
},
"2024": {
"obs_EconomicCapitalRatio": 0.012940659296022932
},
"2025": {
"obs_EconomicCapitalRatio": 1.166780841316679e-05
}
},
"0001822993": {
"2021": {
"obs_EconomicCapitalRatio": 0.00830964938989902
},
"2022": {
"obs_EconomicCapitalRatio": 0.008107410267815729
},
"2023": {
"obs_EconomicCapitalRatio": 0.011679860724657671
},
"2024": {
"obs_EconomicCapitalRatio": 0.018677693716193364
},
"2025": {
"obs_EconomicCapitalRatio": 0.02086650236753406
}
},
"0001812360": {
"2022": {
"obs_EconomicCapitalRatio": 0.28113312758061343
},
"2024": {
"obs_EconomicCapitalRatio": 0.13024478362675243
},
"2025": {
"obs_EconomicCapitalRatio": 0.001348678344103462
}
},
"0001889539": {
"2022": {
"obs_EconomicCapitalRatio": 0.02873236385056341
},
"2023": {
"obs_EconomicCapitalRatio": 0.034133719169607
},
"2024": {
"obs_EconomicCapitalRatio": 0.042693534376684425
},
"2025": {
"obs_EconomicCapitalRatio": 0.038748027697441824
}
}
}
}