{
"company_details": [
{
"company_id": "0000073887",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0000073887.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0000073887.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000073887_main_keyfigs.svg",
"name": "Bristow Group Inc",
"rank": 1,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Bristow 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 Bristow Group Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 51% points.The greatest weakness of Bristow Group Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 120%, being 44% points above the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0000073887_2013_Bristow_Group_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "10.3",
"Liabilities": "26.9",
"Stockholders Equity": "42.0",
"ECR before LimitedLiability": "39.3",
"Liabilities, Current": "19.3",
"Assets, Noncurrent": "-0.142",
"Assets": "2.48",
"Other Assets": "0.109",
"Assets, Current": "0.187",
"Property, Plant and Equipment, Net": "2.22",
"Other Expenses": "-54.7",
"Expenses": "12.1",
"Revenues": "29.4",
"Net Income": "5.10",
"Depreciation, Depletion, Amortization": "3.97",
"Operating Expenses": "50.5",
"Other Revenues": "29.4",
"Comprehensive Net Income": "5.32",
"Other Net Income": "-41.9",
"Other Compr. Net Income": "0.222",
"Economic Capital Ratio": "38.8"
},
"2011": {
"Liabilities, Non-Current": "15.7",
"Liabilities": "30.3",
"Assets": "3.77",
"Stockholders Equity": "53.6",
"ECR before LimitedLiability": "50.0",
"Other Liabilities": "7.83",
"Liabilities, Current": "11.9",
"Other Assets": "0.153",
"Assets, Current": "0.449",
"Property, Plant and Equipment, Net": "2.68",
"Other Expenses": "-44.6",
"Expenses": "19.2",
"Revenues": "2.69",
"Net Income": "6.21",
"Depreciation, Depletion, Amortization": "3.55",
"Operating Expenses": "49.9",
"Other Revenues": "2.69",
"Comprehensive Net Income": "6.38",
"Other Net Income": "-17.1",
"Other Compr. Net Income": "0.180",
"Economic Capital Ratio": "50.0"
},
"2012": {
"Liabilities, Non-Current": "7.09",
"Liabilities": "23.9",
"Assets": "7.92",
"Stockholders Equity": "51.0",
"ECR before LimitedLiability": "88.2",
"Other Liabilities": "8.03",
"Liabilities, Current": "12.1",
"Other Assets": "0.285",
"Assets, Current": "1.18",
"Property, Plant and Equipment, Net": "4.94",
"Other Expenses": "-29.1",
"Expenses": "24.7",
"Revenues": "11.2",
"Net Income": "16.6",
"Depreciation, Depletion, Amortization": "2.97",
"Operating Expenses": "44.1",
"Other Revenues": "11.2",
"Comprehensive Net Income": "15.9",
"Other Net Income": "-21.8",
"Other Compr. Net Income": "-0.810",
"Economic Capital Ratio": "44.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000073887_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "516,371",
"Assets, Noncurrent": "22,286",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "166,115",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "236,618",
"Other Compr. Net Income": "0",
"Other Expenses": "1,088,826",
"Other Liabilities": "0",
"Other Net Income": "31,529",
"Other Revenues": "1,170,792",
"Property, Plant and Equipment, Net": "1,719,345"
},
"output_variables": {
"Liabilities": "166,115",
"Assets": "2,494,620",
"Expenses": "1,088,826",
"Revenues": "1,170,792",
"Stockholders Equity": "2,328,505",
"Net Income": "113,495",
"Comprehensive Net Income": "113,495",
"BaseVar": "2,475,941",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "125%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "628,761",
"Assets, Noncurrent": "38,030",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "180,044",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "240,681",
"Other Compr. Net Income": "0",
"Other Expenses": "1,125,154",
"Other Liabilities": "0",
"Other Net Income": "29,871",
"Other Revenues": "1,228,578",
"Property, Plant and Equipment, Net": "1,767,882"
},
"output_variables": {
"Liabilities": "180,044",
"Assets": "2,675,354",
"Expenses": "1,125,154",
"Revenues": "1,228,578",
"Stockholders Equity": "2,495,310",
"Net Income": "133,295",
"Comprehensive Net Income": "133,295",
"BaseVar": "2,619,500",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "126%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "736,473",
"Assets, Noncurrent": "46,371",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "199,205",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "234,744",
"Other Compr. Net Income": "-29,122",
"Other Expenses": "1,257,377",
"Other Liabilities": "0",
"Other Net Income": "-20,431",
"Other Revenues": "1,343,049",
"Property, Plant and Equipment, Net": "1,722,775"
},
"output_variables": {
"Liabilities": "199,205",
"Assets": "2,740,363",
"Expenses": "1,257,377",
"Revenues": "1,343,049",
"Stockholders Equity": "2,541,158",
"Net Income": "65,241",
"Comprehensive Net Income": "50,680",
"BaseVar": "2,794,774",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "120%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 1.1954945286550858,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0000073887.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0000073887.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0000073887.svg"
},
{
"company_id": "0000350403",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0000350403.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0000350403.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000350403.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000350403_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000350403_main_keyfigs.svg",
"name": "PHI Group Inc DE",
"rank": 2,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of PHI Group Inc DE 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 PHI Group Inc DE compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 51% points.The greatest weakness of PHI Group Inc DE is the variable Other Revenues, reducing the Economic Capital Ratio by 74% points.
The company's Economic Capital Ratio, given in the ranking table, is 110%, being 34% points above the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0000350403_2013_PHI_Group_Inc_DE.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "16.8",
"Liabilities": "34.9",
"Assets": "4.58",
"Stockholders Equity": "52.1",
"ECR before LimitedLiability": "46.4",
"Other Liabilities": "8.46",
"Liabilities, Current": "17.0",
"Other Assets": "-0.617",
"Assets, Current": "1.09",
"Property, Plant and Equipment, Net": "4.00",
"Other Expenses": "-67.0",
"Expenses": "7.14",
"Revenues": "11.4",
"Net Income": "-1.38",
"Depreciation, Depletion, Amortization": "3.92",
"Operating Expenses": "54.4",
"Other Revenues": "11.4",
"Comprehensive Net Income": "-1.17",
"Other Net Income": "-21.3",
"Other Compr. Net Income": "0.200",
"Economic Capital Ratio": "46.5"
},
"2012": {
"Liabilities, Non-Current": "6.47",
"Liabilities": "16.2",
"Stockholders Equity": "40.8",
"ECR before LimitedLiability": "78.2",
"Other Liabilities": "7.32",
"Liabilities, Current": "4.09",
"Assets, Noncurrent": "-0.0733",
"Assets": "10.7",
"Other Assets": "-0.952",
"Assets, Current": "2.75",
"Property, Plant and Equipment, Net": "7.96",
"Other Expenses": "-33.5",
"Expenses": "19.8",
"Revenues": "-74.1",
"Net Income": "14.6",
"Depreciation, Depletion, Amortization": "2.86",
"Operating Expenses": "42.9",
"Other Revenues": "-74.1",
"Comprehensive Net Income": "14.7",
"Other Net Income": "51.0",
"Economic Capital Ratio": "34.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000350403_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "277,305",
"Assets, Noncurrent": "27,071",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "46,748",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "535,317",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "540,169",
"Property, Plant and Equipment, Net": "659,756"
},
"output_variables": {
"Liabilities": "46,748",
"Assets": "964,132",
"Expenses": "535,317",
"Revenues": "540,169",
"Stockholders Equity": "917,384",
"Net Income": "4,852",
"Comprehensive Net Income": "4,852",
"BaseVar": "1,043,183",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "122%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "363,146",
"Assets, Noncurrent": "20,562",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "143,470",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "14,685",
"Other Compr. Net Income": "42",
"Other Expenses": "598,567",
"Other Liabilities": "0",
"Other Net Income": "616,624",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "749,501"
},
"output_variables": {
"Liabilities": "143,470",
"Assets": "1,147,894",
"Expenses": "598,567",
"Revenues": "0",
"Stockholders Equity": "1,004,424",
"Net Income": "18,057",
"Comprehensive Net Income": "18,078",
"BaseVar": "1,253,298",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "110%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 1.0956221204898031,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0000350403.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0000350403.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0000350403.svg"
},
{
"company_id": "0001048911",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0001048911.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0001048911.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001048911.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001048911_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0001048911_main_keyfigs.svg",
"name": "Fedex CORP",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_air/2012/backtesting_correlation/regression_0001048911.svg",
"report_text": "The relative strengths and weaknesses of Fedex 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 Fedex CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 71% points.The greatest weakness of Fedex CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 61% points.
The company's Economic Capital Ratio, given in the ranking table, is 103%, being 27% points above the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0001048911_2013_Fedex_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "13.3",
"Liabilities": "28.4",
"Stockholders Equity": "-14.5",
"ECR before LimitedLiability": "15.4",
"Liabilities, Current": "18.9",
"Assets, Noncurrent": "-0.505",
"Assets": "-7.65",
"Other Assets": "-1.52",
"Assets, Current": "-1.45",
"Property, Plant and Equipment, Net": "-5.38",
"Other Expenses": "5.18",
"Expenses": "-47.1",
"Revenues": "79.6",
"Net Income": "2.39",
"Depreciation, Depletion, Amortization": "-3.99",
"Operating Expenses": "-48.8",
"Other Revenues": "79.6",
"Comprehensive Net Income": "0",
"Other Net Income": "-77.2",
"Other Compr. Net Income": "-2.44",
"Economic Capital Ratio": "14.9"
},
"2011": {
"Liabilities, Non-Current": "21.2",
"Liabilities": "35.7",
"Stockholders Equity": "9.72",
"ECR before LimitedLiability": "30.1",
"Other Liabilities": "11.1",
"Liabilities, Current": "11.6",
"Assets, Noncurrent": "-0.313",
"Assets": "-3.88",
"Other Assets": "-0.934",
"Assets, Current": "-0.639",
"Property, Plant and Equipment, Net": "-2.37",
"Other Expenses": "13.5",
"Expenses": "-40.6",
"Revenues": "65.4",
"Net Income": "3.78",
"Depreciation, Depletion, Amortization": "-3.84",
"Operating Expenses": "-53.2",
"Other Revenues": "65.4",
"Comprehensive Net Income": "3.81",
"Other Net Income": "-34.1",
"Economic Capital Ratio": "30.1"
},
"2012": {
"Liabilities, Non-Current": "10.0",
"Liabilities": "28.4",
"Assets": "-2.82",
"Stockholders Equity": "10.1",
"ECR before LimitedLiability": "71.3",
"Other Liabilities": "11.3",
"Liabilities, Current": "12.8",
"Other Assets": "-0.922",
"Assets, Current": "-0.935",
"Property, Plant and Equipment, Net": "-1.15",
"Other Expenses": "37.2",
"Expenses": "-16.3",
"Revenues": "71.2",
"Net Income": "28.1",
"Depreciation, Depletion, Amortization": "-4.49",
"Operating Expenses": "-61.1",
"Other Revenues": "71.2",
"Comprehensive Net Income": "23.6",
"Other Net Income": "-35.4",
"Other Compr. Net Income": "-5.30",
"Economic Capital Ratio": "27.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0001048911_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "7,284,000",
"Assets, Noncurrent": "1,033,000",
"Depreciation, Depletion, Amortization": "1,958,000",
"Liabilities, Current": "4,645,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "26,032,000",
"Other Assets": "2,200,000",
"Other Compr. Net Income": "-1,067,000",
"Other Expenses": "5,456,000",
"Other Liabilities": "0",
"Other Net Income": "-104,000",
"Other Revenues": "34,734,000",
"Property, Plant and Equipment, Net": "14,385,000"
},
"output_variables": {
"Liabilities": "4,645,000",
"Assets": "24,902,000",
"Expenses": "33,446,000",
"Revenues": "34,734,000",
"Stockholders Equity": "20,257,000",
"Net Income": "1,184,000",
"Comprehensive Net Income": "650,500",
"BaseVar": "49,449,000",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "101%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "8,285,000",
"Assets, Noncurrent": "1,231,000",
"Depreciation, Depletion, Amortization": "1,973,000",
"Liabilities, Current": "4,882,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "29,190,000",
"Other Assets": "2,326,000",
"Other Compr. Net Income": "-110,000",
"Other Expenses": "6,576,000",
"Other Liabilities": "0",
"Other Net Income": "-113,000",
"Other Revenues": "39,304,000",
"Property, Plant and Equipment, Net": "15,543,000"
},
"output_variables": {
"Liabilities": "4,882,000",
"Assets": "27,385,000",
"Expenses": "37,739,000",
"Revenues": "39,304,000",
"Stockholders Equity": "22,503,000",
"Net Income": "1,452,000",
"Comprehensive Net Income": "1,397,000",
"BaseVar": "54,766,500",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "106%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "9,056,000",
"Assets, Noncurrent": "1,212,000",
"Depreciation, Depletion, Amortization": "2,113,000",
"Liabilities, Current": "5,374,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "30,912,000",
"Other Assets": "2,387,000",
"Other Compr. Net Income": "-2,403,000",
"Other Expenses": "7,578,000",
"Other Liabilities": "0",
"Other Net Income": "-45,000",
"Other Revenues": "42,680,000",
"Property, Plant and Equipment, Net": "17,248,000"
},
"output_variables": {
"Liabilities": "5,374,000",
"Assets": "29,903,000",
"Expenses": "40,603,000",
"Revenues": "42,680,000",
"Stockholders Equity": "24,529,000",
"Net Income": "2,032,000",
"Comprehensive Net Income": "830,500",
"BaseVar": "60,504,000",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "103%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 1.0257153884624113,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0001048911.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0001048911.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0001048911.svg"
},
{
"company_id": "0000230211",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0000230211.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0000230211.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000230211_main_keyfigs.svg",
"name": "Federal Express CORP",
"rank": 4,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Federal Express 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 Federal Express CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 69% points.The greatest weakness of Federal Express CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 71% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 25% points above the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0000230211_2013_Federal_Express_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "20.3",
"Liabilities": "32.9",
"Assets": "-4.84",
"Stockholders Equity": "5.96",
"ECR before LimitedLiability": "26.1",
"Other Liabilities": "10.6",
"Liabilities, Current": "8.77",
"Other Assets": "-1.50",
"Assets, Current": "-2.41",
"Property, Plant and Equipment, Net": "-1.49",
"Other Expenses": "15.6",
"Expenses": "-40.9",
"Revenues": "66.0",
"Net Income": "2.49",
"Depreciation, Depletion, Amortization": "-2.47",
"Operating Expenses": "-58.6",
"Other Revenues": "66.0",
"Comprehensive Net Income": "3.20",
"Other Net Income": "-33.5",
"Other Compr. Net Income": "0.731",
"Economic Capital Ratio": "26.1"
},
"2012": {
"Liabilities, Non-Current": "9.63",
"Liabilities": "25.4",
"Assets": "-3.11",
"Stockholders Equity": "7.33",
"ECR before LimitedLiability": "69.1",
"Other Liabilities": "10.8",
"Liabilities, Current": "9.50",
"Other Assets": "-1.30",
"Assets, Current": "-3.11",
"Property, Plant and Equipment, Net": "0.867",
"Other Expenses": "39.4",
"Expenses": "-21.4",
"Revenues": "69.4",
"Net Income": "24.9",
"Depreciation, Depletion, Amortization": "-3.58",
"Operating Expenses": "-70.9",
"Other Revenues": "69.4",
"Comprehensive Net Income": "24.4",
"Other Net Income": "-34.3",
"Other Compr. Net Income": "-0.599",
"Economic Capital Ratio": "24.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000230211_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,733,000",
"Assets, Noncurrent": "1,016,000",
"Depreciation, Depletion, Amortization": "1,048,000",
"Liabilities, Current": "3,312,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "18,478,000",
"Other Assets": "1,085,000",
"Other Compr. Net Income": "113,000",
"Other Expenses": "3,667,000",
"Other Liabilities": "0",
"Other Net Income": "-66,000",
"Other Revenues": "23,990,000",
"Property, Plant and Equipment, Net": "10,512,000"
},
"output_variables": {
"Liabilities": "3,312,000",
"Assets": "16,346,000",
"Expenses": "23,193,000",
"Revenues": "23,990,000",
"Stockholders Equity": "13,034,000",
"Net Income": "731,000",
"Comprehensive Net Income": "787,500",
"BaseVar": "33,510,000",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "102%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,593,000",
"Assets, Noncurrent": "1,110,000",
"Depreciation, Depletion, Amortization": "1,157,000",
"Liabilities, Current": "3,645,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "19,707,000",
"Other Assets": "1,155,000",
"Other Compr. Net Income": "-188,000",
"Other Expenses": "4,083,000",
"Other Liabilities": "0",
"Other Net Income": "-11,000",
"Other Revenues": "25,766,000",
"Property, Plant and Equipment, Net": "11,869,000"
},
"output_variables": {
"Liabilities": "3,645,000",
"Assets": "17,727,000",
"Expenses": "24,947,000",
"Revenues": "25,766,000",
"Stockholders Equity": "14,082,000",
"Net Income": "808,000",
"Comprehensive Net Income": "714,000",
"BaseVar": "36,142,000",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "100%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 1.0045220919601534,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0000230211.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0000230211.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0000230211.svg"
},
{
"company_id": "0001498710",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0001498710.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0001498710.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001498710.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001498710_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0001498710_main_keyfigs.svg",
"name": "Spirit Aviation Holdings Inc",
"rank": 5,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Spirit Aviation 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 Spirit Aviation Holdings Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 66% points.The greatest weakness of Spirit Aviation Holdings Inc is the variable Operating Expenses, reducing the Economic Capital Ratio by 74% points.
The company's Economic Capital Ratio, given in the ranking table, is 97%, being 22% points above the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0001498710_2013_Spirit_Aviation_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "17.4",
"Liabilities": "21.1",
"Stockholders Equity": "-1.76",
"ECR before LimitedLiability": "19.2",
"Other Liabilities": "8.94",
"Liabilities, Current": "-4.63",
"Assets, Noncurrent": "0.757",
"Assets": "-5.26",
"Other Assets": "4.19",
"Assets, Current": "7.67",
"Property, Plant and Equipment, Net": "-11.7",
"Other Expenses": "22.6",
"Expenses": "-21.5",
"Revenues": "57.5",
"Net Income": "8.40",
"Depreciation, Depletion, Amortization": "3.78",
"Operating Expenses": "-56.5",
"Other Revenues": "57.5",
"Comprehensive Net Income": "8.64",
"Other Net Income": "-32.5",
"Economic Capital Ratio": "19.2"
},
"2012": {
"Liabilities, Non-Current": "8.55",
"Liabilities": "14.7",
"Stockholders Equity": "0.0884",
"ECR before LimitedLiability": "65.9",
"Other Liabilities": "9.64",
"Liabilities, Current": "-2.90",
"Assets, Noncurrent": "-0.944",
"Assets": "-3.01",
"Other Assets": "7.30",
"Assets, Current": "7.20",
"Property, Plant and Equipment, Net": "-10.2",
"Other Expenses": "48.1",
"Expenses": "-8.77",
"Revenues": "65.7",
"Net Income": "30.0",
"Depreciation, Depletion, Amortization": "2.31",
"Operating Expenses": "-74.3",
"Other Revenues": "65.7",
"Comprehensive Net Income": "30.1",
"Other Net Income": "-30.5",
"Economic Capital Ratio": "21.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0001498710_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "442,708",
"Assets, Noncurrent": "67,830",
"Depreciation, Depletion, Amortization": "7,760",
"Liabilities, Current": "227,064",
"Liabilities, Non-Current": "0",
"Operating Expenses": "864,256",
"Other Assets": "212,065",
"Other Compr. Net Income": "0",
"Other Expenses": "101,171",
"Other Liabilities": "0",
"Other Net Income": "-21,551",
"Other Revenues": "1,071,186",
"Property, Plant and Equipment, Net": "23,210"
},
"output_variables": {
"Liabilities": "227,064",
"Assets": "745,813",
"Expenses": "973,187",
"Revenues": "1,071,186",
"Stockholders Equity": "518,749",
"Net Income": "76,448",
"Comprehensive Net Income": "76,448",
"BaseVar": "1,519,400",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "95%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "547,357",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "15,256",
"Liabilities, Current": "276,894",
"Liabilities, Non-Current": "0",
"Operating Expenses": "1,079,968",
"Other Assets": "344,124",
"Other Compr. Net Income": "0",
"Other Expenses": "115,298",
"Other Liabilities": "0",
"Other Net Income": "594",
"Other Revenues": "1,318,388",
"Property, Plant and Equipment, Net": "28,403"
},
"output_variables": {
"Liabilities": "276,894",
"Assets": "919,884",
"Expenses": "1,210,522",
"Revenues": "1,318,388",
"Stockholders Equity": "642,990",
"Net Income": "108,460",
"Comprehensive Net Income": "108,460",
"BaseVar": "1,863,141",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "97%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.9716945233659994,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0001498710.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0001498710.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0001498710.svg"
},
{
"company_id": "0001158463",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0001158463.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0001158463.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001158463.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001158463_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0001158463_main_keyfigs.svg",
"name": "Jetblue Airways CORP",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_air/2012/backtesting_correlation/regression_0001158463.svg",
"report_text": "The relative strengths and weaknesses of Jetblue Airways 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 Jetblue Airways CORP compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 63% points.The greatest weakness of Jetblue Airways CORP is the variable Other Revenues, reducing the Economic Capital Ratio by 76% points.
The company's Economic Capital Ratio, given in the ranking table, is 95%, being 19% points above the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0001158463_2013_Jetblue_Airways_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "8.28",
"Liabilities": "12.1",
"Stockholders Equity": "22.5",
"ECR before LimitedLiability": "17.2",
"Liabilities, Current": "4.49",
"Assets, Noncurrent": "0.558",
"Assets": "5.14",
"Other Assets": "-1.27",
"Assets, Current": "0.103",
"Property, Plant and Equipment, Net": "6.10",
"Other Expenses": "13.9",
"Expenses": "5.97",
"Revenues": "-47.2",
"Net Income": "-0.213",
"Depreciation, Depletion, Amortization": "-0.819",
"Operating Expenses": "-7.98",
"Other Revenues": "-47.2",
"Comprehensive Net Income": "-0.0108",
"Other Net Income": "31.7",
"Other Compr. Net Income": "0.202",
"Economic Capital Ratio": "16.7"
},
"2011": {
"Liabilities, Non-Current": "12.3",
"Liabilities": "13.0",
"Stockholders Equity": "27.8",
"ECR before LimitedLiability": "21.9",
"Other Liabilities": "6.16",
"Liabilities, Current": "-5.94",
"Assets, Noncurrent": "0.819",
"Assets": "8.41",
"Other Assets": "-1.58",
"Assets, Current": "0.752",
"Property, Plant and Equipment, Net": "8.59",
"Other Expenses": "19.9",
"Expenses": "8.13",
"Revenues": "-82.1",
"Net Income": "-0.324",
"Depreciation, Depletion, Amortization": "-0.808",
"Operating Expenses": "-12.7",
"Other Revenues": "-82.1",
"Other Net Income": "57.1",
"Economic Capital Ratio": "22.0",
"Other Compr. Net Income": "0.166"
},
"2012": {
"Liabilities, Non-Current": "5.74",
"Liabilities": "6.17",
"Stockholders Equity": "23.7",
"ECR before LimitedLiability": "63.6",
"Other Liabilities": "6.49",
"Liabilities, Current": "-6.93",
"Assets, Noncurrent": "1.01",
"Assets": "9.30",
"Other Assets": "-1.31",
"Assets, Current": "-1.63",
"Property, Plant and Equipment, Net": "12.8",
"Other Expenses": "35.9",
"Expenses": "14.2",
"Revenues": "-76.2",
"Net Income": "14.1",
"Depreciation, Depletion, Amortization": "-1.55",
"Operating Expenses": "-23.8",
"Other Revenues": "-76.2",
"Comprehensive Net Income": "14.2",
"Other Net Income": "63.3",
"Economic Capital Ratio": "19.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0001158463_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "1,360,000",
"Assets, Noncurrent": "394,000",
"Depreciation, Depletion, Amortization": "220,000",
"Liabilities, Current": "1,085,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "3,047,000",
"Other Assets": "198,000",
"Other Compr. Net Income": "0",
"Other Expenses": "243,000",
"Other Liabilities": "0",
"Other Net Income": "3,607,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "4,641,000"
},
"output_variables": {
"Liabilities": "1,085,000",
"Assets": "6,593,000",
"Expenses": "3,510,000",
"Revenues": "0",
"Stockholders Equity": "5,508,000",
"Net Income": "97,000",
"Comprehensive Net Income": "97,000",
"BaseVar": "7,397,500",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "103%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,628,000",
"Assets, Noncurrent": "478,000",
"Depreciation, Depletion, Amortization": "233,000",
"Liabilities, Current": "1,412,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "3,750,000",
"Other Assets": "105,000",
"Other Compr. Net Income": "0",
"Other Expenses": "258,000",
"Other Liabilities": "0",
"Other Net Income": "4,327,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "4,860,000"
},
"output_variables": {
"Liabilities": "1,412,000",
"Assets": "7,071,000",
"Expenses": "4,241,000",
"Revenues": "0",
"Stockholders Equity": "5,659,000",
"Net Income": "86,000",
"Comprehensive Net Income": "86,000",
"BaseVar": "8,525,500",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "98%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,100,000",
"Assets, Noncurrent": "440,000",
"Depreciation, Depletion, Amortization": "258,000",
"Liabilities, Current": "1,608,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "4,144,000",
"Other Assets": "187,000",
"Other Compr. Net Income": "7,000",
"Other Expenses": "285,000",
"Other Liabilities": "0",
"Other Net Income": "4,815,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "5,343,000"
},
"output_variables": {
"Liabilities": "1,608,000",
"Assets": "7,070,000",
"Expenses": "4,687,000",
"Revenues": "0",
"Stockholders Equity": "5,462,000",
"Net Income": "128,000",
"Comprehensive Net Income": "131,500",
"BaseVar": "9,093,500",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "95%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 0.948778798651012,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0001158463.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0001158463.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0001158463.svg"
},
{
"company_id": "0000092380",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0000092380.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0000092380.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000092380.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000092380_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000092380_main_keyfigs.svg",
"name": "Southwest Airlines CO",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_air/2012/backtesting_correlation/regression_0000092380.svg",
"report_text": "The relative strengths and weaknesses of Southwest Airlines 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 Southwest Airlines CO compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 46% points.The greatest weakness of Southwest Airlines CO is the variable Operating Expenses, reducing the Economic Capital Ratio by 47% points.
The company's Economic Capital Ratio, given in the ranking table, is 93%, being 17% points above the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0000092380_2013_Southwest_Airlines_CO.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "9.46",
"Liabilities": "12.4",
"Stockholders Equity": "8.69",
"ECR before LimitedLiability": "16.0",
"Liabilities, Current": "3.59",
"Assets, Noncurrent": "-0.104",
"Assets": "0.223",
"Other Assets": "-2.27",
"Assets, Current": "0.682",
"Property, Plant and Equipment, Net": "2.26",
"Other Expenses": "-17.0",
"Expenses": "-3.72",
"Revenues": "47.7",
"Net Income": "5.12",
"Depreciation, Depletion, Amortization": "-0.921",
"Operating Expenses": "12.7",
"Other Revenues": "47.7",
"Comprehensive Net Income": "5.34",
"Other Net Income": "-50.1",
"Other Compr. Net Income": "0.235",
"Economic Capital Ratio": "15.5"
},
"2011": {
"Liabilities, Non-Current": "13.1",
"Liabilities": "13.5",
"Stockholders Equity": "15.7",
"ECR before LimitedLiability": "15.2",
"Other Liabilities": "6.59",
"Liabilities, Current": "-7.06",
"Assets, Noncurrent": "-0.290",
"Assets": "2.83",
"Other Assets": "-1.23",
"Assets, Current": "-0.230",
"Property, Plant and Equipment, Net": "4.98",
"Other Expenses": "25.9",
"Expenses": "-1.50",
"Revenues": "20.8",
"Net Income": "-0.949",
"Depreciation, Depletion, Amortization": "-0.785",
"Operating Expenses": "-31.4",
"Other Revenues": "20.8",
"Comprehensive Net Income": "-0.762",
"Other Net Income": "-23.3",
"Economic Capital Ratio": "15.2"
},
"2012": {
"Liabilities, Non-Current": "6.50",
"Liabilities": "9.24",
"Assets": "4.13",
"Stockholders Equity": "15.6",
"ECR before LimitedLiability": "61.5",
"Other Liabilities": "7.34",
"Liabilities, Current": "-4.94",
"Other Assets": "-1.07",
"Assets, Current": "-0.942",
"Property, Plant and Equipment, Net": "6.70",
"Other Expenses": "46.2",
"Expenses": "4.92",
"Revenues": "31.1",
"Net Income": "16.4",
"Depreciation, Depletion, Amortization": "-2.00",
"Operating Expenses": "-46.6",
"Other Revenues": "31.1",
"Comprehensive Net Income": "16.8",
"Other Net Income": "-22.5",
"Other Compr. Net Income": "0.373",
"Economic Capital Ratio": "17.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000092380_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "4,279,000",
"Assets, Noncurrent": "606,000",
"Depreciation, Depletion, Amortization": "628,000",
"Liabilities, Current": "3,305,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "6,033,000",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,741,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "12,347,000",
"Property, Plant and Equipment, Net": "10,578,000"
},
"output_variables": {
"Liabilities": "3,305,000",
"Assets": "15,463,000",
"Expenses": "11,402,000",
"Revenues": "12,347,000",
"Stockholders Equity": "12,158,000",
"Net Income": "945,000",
"Comprehensive Net Income": "945,000",
"BaseVar": "21,258,500",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "102%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "4,345,000",
"Assets, Noncurrent": "626,000",
"Depreciation, Depletion, Amortization": "715,000",
"Liabilities, Current": "4,533,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "14,116,000",
"Other Assets": "970,000",
"Other Compr. Net Income": "0",
"Other Expenses": "279,000",
"Other Liabilities": "0",
"Other Net Income": "-370,000",
"Other Revenues": "15,658,000",
"Property, Plant and Equipment, Net": "12,127,000"
},
"output_variables": {
"Liabilities": "4,533,000",
"Assets": "18,068,000",
"Expenses": "15,110,000",
"Revenues": "15,658,000",
"Stockholders Equity": "13,535,000",
"Net Income": "178,000",
"Comprehensive Net Income": "178,000",
"BaseVar": "26,869,500",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "91%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "4,227,000",
"Assets, Noncurrent": "633,000",
"Depreciation, Depletion, Amortization": "844,000",
"Liabilities, Current": "4,650,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "15,438,000",
"Other Assets": "970,000",
"Other Compr. Net Income": "105,000",
"Other Expenses": "447,000",
"Other Liabilities": "0",
"Other Net Income": "62,000",
"Other Revenues": "17,088,000",
"Property, Plant and Equipment, Net": "12,766,000"
},
"output_variables": {
"Liabilities": "4,650,000",
"Assets": "18,596,000",
"Expenses": "16,729,000",
"Revenues": "17,088,000",
"Stockholders Equity": "13,946,000",
"Net Income": "421,000",
"Comprehensive Net Income": "473,500",
"BaseVar": "28,615,000",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "93%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.9286138744845068,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0000092380.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0000092380.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0000092380.svg"
},
{
"company_id": "0001172222",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0001172222.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0001172222.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001172222.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001172222_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0001172222_main_keyfigs.svg",
"name": "Hawaiian Holdings INC",
"rank": 8,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Hawaiian 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 Hawaiian Holdings INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Hawaiian Holdings INC is the variable Operating Expenses, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 82%, being 6.4% points above the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0001172222_2013_Hawaiian_Holdings_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "13.3",
"Liabilities": "11.3",
"Stockholders Equity": "2.89",
"ECR before LimitedLiability": "5.57",
"Other Liabilities": "6.56",
"Liabilities, Current": "-10.4",
"Assets, Noncurrent": "-1.67",
"Assets": "-2.54",
"Other Assets": "1.92",
"Assets, Current": "1.31",
"Property, Plant and Equipment, Net": "-3.75",
"Other Expenses": "13.8",
"Expenses": "-11.9",
"Revenues": "32.3",
"Net Income": "-2.37",
"Depreciation, Depletion, Amortization": "-0.561",
"Operating Expenses": "-27.2",
"Other Revenues": "32.3",
"Comprehensive Net Income": "-2.17",
"Other Net Income": "-23.3",
"Economic Capital Ratio": "5.63"
},
"2012": {
"Liabilities, Non-Current": "5.86",
"Liabilities": "2.08",
"Stockholders Equity": "3.74",
"ECR before LimitedLiability": "50.7",
"Other Liabilities": "6.63",
"Liabilities, Current": "-12.6",
"Assets, Noncurrent": "-1.06",
"Assets": "1.18",
"Other Assets": "0.568",
"Assets, Current": "0.443",
"Property, Plant and Equipment, Net": "1.27",
"Other Expenses": "36.9",
"Expenses": "5.10",
"Revenues": "36.7",
"Net Income": "16.9",
"Depreciation, Depletion, Amortization": "-1.44",
"Operating Expenses": "-31.2",
"Other Revenues": "36.7",
"Comprehensive Net Income": "16.6",
"Other Net Income": "-24.5",
"Economic Capital Ratio": "6.39"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0001172222_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "499,531",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "66,262",
"Liabilities, Current": "488,820",
"Liabilities, Non-Current": "0",
"Operating Expenses": "1,315,386",
"Other Assets": "258,871",
"Other Compr. Net Income": "0",
"Other Expenses": "250,095",
"Other Liabilities": "0",
"Other Net Income": "-21,365",
"Other Revenues": "1,650,459",
"Property, Plant and Equipment, Net": "729,127"
},
"output_variables": {
"Liabilities": "488,820",
"Assets": "1,487,529",
"Expenses": "1,631,743",
"Revenues": "1,650,459",
"Stockholders Equity": "998,709",
"Net Income": "-2,649",
"Comprehensive Net Income": "-2,649",
"BaseVar": "2,639,958",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "81%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "571,858",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "85,599",
"Liabilities, Current": "653,790",
"Liabilities, Non-Current": "0",
"Operating Expenses": "1,529,207",
"Other Assets": "225,248",
"Other Compr. Net Income": "-11,714",
"Other Expenses": "250,698",
"Other Liabilities": "0",
"Other Net Income": "-43,612",
"Other Revenues": "1,962,353",
"Property, Plant and Equipment, Net": "1,068,718"
},
"output_variables": {
"Liabilities": "653,790",
"Assets": "1,865,824",
"Expenses": "1,865,504",
"Revenues": "1,962,353",
"Stockholders Equity": "1,212,034",
"Net Income": "53,237",
"Comprehensive Net Income": "47,380",
"BaseVar": "3,201,398",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "82%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.8197354459690187,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0001172222.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0001172222.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0001172222.svg"
},
{
"company_id": "0001128281",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0001128281.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0001128281.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001128281.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001128281_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0001128281_main_keyfigs.svg",
"name": "Saker Aviation Services Inc",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_air/2012/backtesting_correlation/regression_0001128281.svg",
"report_text": "The relative strengths and weaknesses of Saker Aviation Services 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 Saker Aviation Services Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 62% points.The greatest weakness of Saker Aviation Services Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 147% points.
The company's Economic Capital Ratio, given in the ranking table, is 78%, being 2.8% points above the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0001128281_2013_Saker_Aviation_Services_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "8.22",
"Liabilities": "12.3",
"Stockholders Equity": "-22.8",
"ECR before LimitedLiability": "47.1",
"Other Liabilities": "-2.16",
"Liabilities, Current": "6.48",
"Assets, Noncurrent": "-1.65",
"Assets": "-12.3",
"Other Assets": "6.53",
"Assets, Current": "-1.79",
"Property, Plant and Equipment, Net": "-13.5",
"Other Expenses": "-147",
"Expenses": "-28.5",
"Revenues": "62.5",
"Net Income": "28.4",
"Depreciation, Depletion, Amortization": "4.53",
"Operating Expenses": "59.5",
"Other Revenues": "62.5",
"Comprehensive Net Income": "28.5",
"Other Net Income": "-33.9",
"Economic Capital Ratio": "2.84"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0001128281_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "3,375",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "2,463",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "2,876",
"Other Compr. Net Income": "0",
"Other Expenses": "16,298",
"Other Liabilities": "1,163",
"Other Net Income": "-80",
"Other Revenues": "16,928",
"Property, Plant and Equipment, Net": "2,184"
},
"output_variables": {
"Liabilities": "3,626",
"Assets": "8,435",
"Expenses": "16,298",
"Revenues": "16,928",
"Stockholders Equity": "4,810",
"Net Income": "550",
"Comprehensive Net Income": "550",
"BaseVar": "22,684",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "78%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.7842659734779013,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0001128281.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0001128281.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0001128281.svg"
},
{
"company_id": "0000006201",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0000006201.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0000006201.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000006201.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000006201_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000006201_main_keyfigs.svg",
"name": "American Airlines Group Inc",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_air/2012/backtesting_correlation/regression_0000006201.svg",
"report_text": "The relative strengths and weaknesses of American Airlines 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 Airlines Group Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 56% points.The greatest weakness of American Airlines Group Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 85% points.
The company's Economic Capital Ratio, given in the ranking table, is 70%, being 5.8% points below the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0000006201_2013_American_Airlines_Group_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "7.14",
"Liabilities": "-0.0308",
"Stockholders Equity": "-6.83",
"ECR before LimitedLiability": "-8.24",
"Liabilities, Current": "-8.22",
"Assets, Noncurrent": "1.42",
"Assets": "-3.38",
"Other Assets": "-2.41",
"Assets, Current": "-0.124",
"Property, Plant and Equipment, Net": "-2.25",
"Other Expenses": "14.2",
"Expenses": "-7.79",
"Revenues": "-48.3",
"Net Income": "-4.04",
"Depreciation, Depletion, Amortization": "-0.614",
"Operating Expenses": "-22.4",
"Other Revenues": "-48.3",
"Comprehensive Net Income": "-3.83",
"Other Net Income": "46.5",
"Other Compr. Net Income": "0.202",
"Economic Capital Ratio": "-8.77"
},
"2011": {
"Liabilities, Non-Current": "12.0",
"Liabilities": "6.68",
"Assets": "-1.98",
"Stockholders Equity": "1.99",
"ECR before LimitedLiability": "-7.94",
"Other Liabilities": "5.78",
"Liabilities, Current": "-12.8",
"Assets, Noncurrent": "1.18",
"Other Assets": "-2.37",
"Property, Plant and Equipment, Net": "-0.547",
"Other Expenses": "21.3",
"Expenses": "-10.0",
"Revenues": "-91.9",
"Net Income": "-10.1",
"Depreciation, Depletion, Amortization": "-0.767",
"Operating Expenses": "-29.1",
"Other Revenues": "-91.9",
"Comprehensive Net Income": "-12.4",
"Other Net Income": "53.1",
"Other Compr. Net Income": "-2.30",
"Economic Capital Ratio": "-7.88"
},
"2012": {
"Liabilities, Non-Current": "5.50",
"Liabilities": "-0.422",
"Assets": "-0.441",
"Stockholders Equity": "-1.01",
"ECR before LimitedLiability": "38.5",
"Other Liabilities": "6.25",
"Liabilities, Current": "-14.0",
"Assets, Noncurrent": "2.31",
"Other Assets": "-2.21",
"Assets, Current": "-0.247",
"Other Expenses": "38.2",
"Expenses": "-1.73",
"Revenues": "-84.7",
"Net Income": "6.84",
"Depreciation, Depletion, Amortization": "-2.53",
"Operating Expenses": "-34.6",
"Other Revenues": "-84.7",
"Comprehensive Net Income": "9.01",
"Other Net Income": "55.5",
"Other Compr. Net Income": "2.05",
"Economic Capital Ratio": "-5.81"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000006201_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "6,838,000",
"Assets, Noncurrent": "2,236,000",
"Depreciation, Depletion, Amortization": "1,093,000",
"Liabilities, Current": "8,780,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "19,303,000",
"Other Assets": "1,176,000",
"Other Compr. Net Income": "0",
"Other Expenses": "1,431,000",
"Other Liabilities": "0",
"Other Net Income": "21,356,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "14,838,000"
},
"output_variables": {
"Liabilities": "8,780,000",
"Assets": "25,088,000",
"Expenses": "21,827,000",
"Revenues": "0",
"Stockholders Equity": "16,308,000",
"Net Income": "-471,000",
"Comprehensive Net Income": "-471,000",
"BaseVar": "38,525,500",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "78%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "6,757,000",
"Assets, Noncurrent": "1,891,000",
"Depreciation, Depletion, Amortization": "1,086,000",
"Liabilities, Current": "8,630,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "21,642,000",
"Other Assets": "1,287,000",
"Other Compr. Net Income": "-1,209,000",
"Other Expenses": "2,423,000",
"Other Liabilities": "0",
"Other Net Income": "23,172,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "13,913,000"
},
"output_variables": {
"Liabilities": "8,630,000",
"Assets": "23,848,000",
"Expenses": "25,151,000",
"Revenues": "0",
"Stockholders Equity": "15,218,000",
"Net Income": "-1,979,000",
"Comprehensive Net Income": "-2,583,500",
"BaseVar": "41,005,000",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "68%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "7,072,000",
"Assets, Noncurrent": "2,167,000",
"Depreciation, Depletion, Amortization": "1,400,000",
"Liabilities, Current": "9,304,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "21,375,000",
"Other Assets": "1,152,000",
"Other Compr. Net Income": "984,000",
"Other Expenses": "3,612,000",
"Other Liabilities": "0",
"Other Net Income": "24,511,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "13,119,000"
},
"output_variables": {
"Liabilities": "9,304,000",
"Assets": "23,510,000",
"Expenses": "26,387,000",
"Revenues": "0",
"Stockholders Equity": "14,206,000",
"Net Income": "-1,876,000",
"Comprehensive Net Income": "-1,384,000",
"BaseVar": "42,348,000",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "70%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.6977823437224143,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0000006201.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0000006201.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0000006201.svg"
},
{
"company_id": "0000914397",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0000914397.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0000914397.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000914397_main_keyfigs.svg",
"name": "Great Lakes Aviation LTD",
"rank": 11,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Great Lakes Aviation 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 Great Lakes Aviation LTD compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 43% points.The greatest weakness of Great Lakes Aviation LTD is the variable Operating Expenses, reducing the Economic Capital Ratio by 58% points.
The company's Economic Capital Ratio, given in the ranking table, is 67%, being 8.6% points below the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0000914397_2013_Great_Lakes_Aviation_LTD.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "14.1",
"Liabilities": "2.41",
"Stockholders Equity": "-22.2",
"ECR before LimitedLiability": "-3.28",
"Other Liabilities": "-35.0",
"Liabilities, Current": "11.9",
"Assets, Noncurrent": "-0.903",
"Assets": "-11.0",
"Other Assets": "-4.03",
"Assets, Current": "-2.20",
"Property, Plant and Equipment, Net": "-5.67",
"Other Expenses": "20.6",
"Expenses": "-16.7",
"Revenues": "41.0",
"Net Income": "8.47",
"Depreciation, Depletion, Amortization": "-0.940",
"Operating Expenses": "-37.7",
"Other Revenues": "41.0",
"Comprehensive Net Income": "8.70",
"Other Net Income": "-11.2",
"Economic Capital Ratio": "-3.22"
},
"2012": {
"Liabilities, Non-Current": "6.56",
"Liabilities": "-1.52",
"Stockholders Equity": "-20.2",
"ECR before LimitedLiability": "35.6",
"Other Liabilities": "-27.2",
"Liabilities, Current": "13.1",
"Assets, Noncurrent": "-0.326",
"Assets": "-10.3",
"Other Assets": "-4.90",
"Assets, Current": "-2.96",
"Property, Plant and Equipment, Net": "-3.66",
"Other Expenses": "39.2",
"Expenses": "-6.71",
"Revenues": "43.0",
"Net Income": "22.9",
"Depreciation, Depletion, Amortization": "-2.23",
"Operating Expenses": "-58.4",
"Other Revenues": "43.0",
"Comprehensive Net Income": "23.0",
"Other Net Income": "-30.6",
"Economic Capital Ratio": "-8.63"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000914397_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "26,860",
"Assets, Noncurrent": "3,556",
"Depreciation, Depletion, Amortization": "5,236",
"Liabilities, Current": "11,749",
"Liabilities, Non-Current": "0",
"Operating Expenses": "104,852",
"Other Assets": "1,719",
"Other Compr. Net Income": "0",
"Other Expenses": "14,668",
"Other Liabilities": "35,891",
"Other Net Income": "11,078",
"Other Revenues": "124,365",
"Property, Plant and Equipment, Net": "51,643"
},
"output_variables": {
"Liabilities": "47,640",
"Assets": "83,778",
"Expenses": "124,756",
"Revenues": "124,365",
"Stockholders Equity": "36,137",
"Net Income": "10,688",
"Comprehensive Net Income": "10,688",
"BaseVar": "195,809",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "73%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "27,303",
"Assets, Noncurrent": "3,288",
"Depreciation, Depletion, Amortization": "5,830",
"Liabilities, Current": "12,412",
"Liabilities, Non-Current": "0",
"Operating Expenses": "113,982",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "10,057",
"Other Liabilities": "32,900",
"Other Net Income": "-5,008",
"Other Revenues": "137,779",
"Property, Plant and Equipment, Net": "53,782"
},
"output_variables": {
"Liabilities": "45,312",
"Assets": "84,372",
"Expenses": "129,869",
"Revenues": "137,779",
"Stockholders Equity": "39,061",
"Net Income": "2,902",
"Comprehensive Net Income": "2,902",
"BaseVar": "201,170",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "67%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 0.6695503549574533,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0000914397.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0000914397.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0000914397.svg"
},
{
"company_id": "0001135185",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0001135185.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0001135185.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001135185.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001135185_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0001135185_main_keyfigs.svg",
"name": "Atlas AIR Worldwide Holdings INC",
"rank": 12,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Atlas AIR Worldwide 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 Atlas AIR Worldwide Holdings INC compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 32% points.The greatest weakness of Atlas AIR Worldwide Holdings INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 63%, being 12% points below the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0001135185_2013_Atlas_AIR_Worldwide_Holdings_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "-28.9",
"Liabilities": "-15.8",
"Stockholders Equity": "0.467",
"ECR before LimitedLiability": "-7.24",
"Other Liabilities": "4.03",
"Liabilities, Current": "4.57",
"Assets, Noncurrent": "-1.44",
"Assets": "8.22",
"Other Assets": "0.618",
"Assets, Current": "-2.03",
"Property, Plant and Equipment, Net": "12.7",
"Other Expenses": "-12.5",
"Expenses": "17.9",
"Revenues": "-1.42",
"Net Income": "2.12",
"Depreciation, Depletion, Amortization": "2.58",
"Operating Expenses": "31.0",
"Other Revenues": "-1.42",
"Comprehensive Net Income": "2.25",
"Other Net Income": "-12.9",
"Economic Capital Ratio": "-7.18"
},
"2012": {
"Liabilities, Non-Current": "-45.2",
"Liabilities": "-27.4",
"Stockholders Equity": "-2.16",
"ECR before LimitedLiability": "32.2",
"Other Liabilities": "3.98",
"Liabilities, Current": "5.35",
"Assets, Noncurrent": "-1.01",
"Assets": "14.0",
"Other Assets": "0.806",
"Assets, Current": "-0.802",
"Property, Plant and Equipment, Net": "15.9",
"Other Expenses": "3.51",
"Expenses": "31.9",
"Revenues": "-0.877",
"Net Income": "14.0",
"Depreciation, Depletion, Amortization": "2.09",
"Operating Expenses": "25.9",
"Other Revenues": "-0.877",
"Comprehensive Net Income": "14.1",
"Other Net Income": "-13.6",
"Economic Capital Ratio": "-12.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0001135185_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "393,837",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "272,657",
"Liabilities, Non-Current": "976,966",
"Operating Expenses": "413,775",
"Other Assets": "248,928",
"Other Compr. Net Income": "0",
"Other Expenses": "894,021",
"Other Liabilities": "0",
"Other Net Income": "5,889",
"Other Revenues": "1,398,216",
"Property, Plant and Equipment, Net": "1,748,233"
},
"output_variables": {
"Liabilities": "1,249,623",
"Assets": "2,390,998",
"Expenses": "1,307,796",
"Revenues": "1,398,216",
"Stockholders Equity": "1,141,375",
"Net Income": "96,309",
"Comprehensive Net Income": "96,309",
"BaseVar": "3,176,261",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "69%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "632,995",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "328,016",
"Liabilities, Non-Current": "1,536,565",
"Operating Expenses": "465,307",
"Other Assets": "308,151",
"Other Compr. Net Income": "1,633",
"Other Expenses": "1,029,795",
"Other Liabilities": "0",
"Other Net Income": "-21,216",
"Other Revenues": "1,646,032",
"Property, Plant and Equipment, Net": "2,211,539"
},
"output_variables": {
"Liabilities": "1,864,581",
"Assets": "3,152,685",
"Expenses": "1,495,102",
"Revenues": "1,646,032",
"Stockholders Equity": "1,288,104",
"Net Income": "129,714",
"Comprehensive Net Income": "130,530",
"BaseVar": "4,090,624",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "63%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 0.6349922009032296,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0001135185.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0001135185.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0001135185.svg"
},
{
"company_id": "0000004515",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0000004515.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0000004515.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000004515_main_keyfigs.svg",
"name": "American Airlines INC",
"rank": 13,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of American Airlines 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 Airlines INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 47% points.The greatest weakness of American Airlines INC is the variable Other Revenues, reducing the Economic Capital Ratio by 77% points.
The company's Economic Capital Ratio, given in the ranking table, is 60%, being 15% points below the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0000004515_2013_American_Airlines_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "6.94",
"Liabilities": "-8.91",
"Stockholders Equity": "-20.0",
"ECR before LimitedLiability": "-21.1",
"Liabilities, Current": "-17.5",
"Assets, Noncurrent": "1.79",
"Assets": "-8.21",
"Other Assets": "-3.19",
"Assets, Current": "-0.342",
"Property, Plant and Equipment, Net": "-6.72",
"Other Expenses": "3.30",
"Expenses": "-8.35",
"Revenues": "-45.1",
"Net Income": "-4.14",
"Depreciation, Depletion, Amortization": "0",
"Operating Expenses": "-11.5",
"Other Revenues": "-45.1",
"Comprehensive Net Income": "-3.93",
"Other Net Income": "37.4",
"Other Compr. Net Income": "0.212",
"Economic Capital Ratio": "-21.6"
},
"2011": {
"Liabilities, Non-Current": "11.6",
"Liabilities": "-1.56",
"Stockholders Equity": "-5.89",
"ECR before LimitedLiability": "-14.7",
"Other Liabilities": "5.53",
"Liabilities, Current": "-21.7",
"Assets, Noncurrent": "1.17",
"Assets": "-3.29",
"Other Assets": "-2.68",
"Assets, Current": "-0.504",
"Property, Plant and Equipment, Net": "-1.29",
"Other Expenses": "7.13",
"Expenses": "-8.66",
"Net Income": "-9.71",
"Operating Expenses": "-14.9",
"Other Revenues": "-83.7",
"Revenues": "-83.7",
"Comprehensive Net Income": "-9.53",
"Other Compr. Net Income": "0.188",
"Other Net Income": "47.2",
"Economic Capital Ratio": "-14.6"
},
"2012": {
"Liabilities, Non-Current": "5.31",
"Liabilities": "-8.55",
"Assets": "-2.19",
"Stockholders Equity": "-9.26",
"ECR before LimitedLiability": "28.8",
"Other Liabilities": "6.04",
"Liabilities, Current": "-22.3",
"Assets, Noncurrent": "2.59",
"Other Assets": "-2.71",
"Property, Plant and Equipment, Net": "-1.07",
"Other Expenses": "28.9",
"Expenses": "1.15",
"Revenues": "-76.8",
"Net Income": "7.21",
"Depreciation, Depletion, Amortization": "-0.826",
"Operating Expenses": "-27.1",
"Other Revenues": "-76.8",
"Comprehensive Net Income": "9.48",
"Other Net Income": "47.5",
"Other Compr. Net Income": "2.08",
"Economic Capital Ratio": "-15.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000004515_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "6,744,000",
"Assets, Noncurrent": "2,175,000",
"Depreciation, Depletion, Amortization": "935,000",
"Liabilities, Current": "11,214,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "16,779,000",
"Other Assets": "1,163,000",
"Other Compr. Net Income": "0",
"Other Expenses": "4,250,000",
"Other Liabilities": "0",
"Other Net Income": "21,495,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "12,340,000"
},
"output_variables": {
"Liabilities": "11,214,000",
"Assets": "22,422,000",
"Expenses": "21,964,000",
"Revenues": "0",
"Stockholders Equity": "11,208,000",
"Net Income": "-469,000",
"Comprehensive Net Income": "-469,000",
"BaseVar": "38,547,500",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "65%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "6,696,000",
"Assets, Noncurrent": "1,847,000",
"Depreciation, Depletion, Amortization": "950,000",
"Liabilities, Current": "11,161,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "18,781,000",
"Other Assets": "1,283,000",
"Other Compr. Net Income": "0",
"Other Expenses": "5,512,000",
"Other Liabilities": "0",
"Other Net Income": "23,278,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "13,763,000"
},
"output_variables": {
"Liabilities": "11,161,000",
"Assets": "23,589,000",
"Expenses": "25,243,000",
"Revenues": "0",
"Stockholders Equity": "12,428,000",
"Net Income": "-1,965,000",
"Comprehensive Net Income": "-1,965,000",
"BaseVar": "41,635,500",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "61%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "7,011,000",
"Assets, Noncurrent": "2,126,000",
"Depreciation, Depletion, Amortization": "999,000",
"Liabilities, Current": "11,918,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "20,672,000",
"Other Assets": "1,151,000",
"Other Compr. Net Income": "987,000",
"Other Expenses": "4,723,000",
"Other Liabilities": "0",
"Other Net Income": "24,468,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "12,976,000"
},
"output_variables": {
"Liabilities": "11,918,000",
"Assets": "23,264,000",
"Expenses": "26,394,000",
"Revenues": "0",
"Stockholders Equity": "11,346,000",
"Net Income": "-1,926,000",
"Comprehensive Net Income": "-1,432,500",
"BaseVar": "43,515,500",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "60%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 0.6011971236669265,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0000004515.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0000004515.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0000004515.svg"
},
{
"company_id": "0000816159",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0000816159.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0000816159.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000816159_main_keyfigs.svg",
"name": "AIR Methods CORP",
"rank": 14,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of AIR Methods 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 AIR Methods CORP compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 32% points.The greatest weakness of AIR Methods CORP is the variable Other Revenues, reducing the Economic Capital Ratio by 53% points.
The company's Economic Capital Ratio, given in the ranking table, is 57%, being 18% points below the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0000816159_2013_AIR_Methods_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "6.28",
"Liabilities": "-26.3",
"Assets": "4.74",
"Stockholders Equity": "-13.1",
"ECR before LimitedLiability": "-21.1",
"Other Liabilities": "-39.2",
"Liabilities, Current": "1.99",
"Assets, Noncurrent": "-0.999",
"Other Assets": "3.80",
"Property, Plant and Equipment, Net": "1.86",
"Other Expenses": "-21.9",
"Expenses": "22.3",
"Revenues": "-55.3",
"Net Income": "2.44",
"Depreciation, Depletion, Amortization": "-3.33",
"Operating Expenses": "28.8",
"Other Revenues": "-55.3",
"Comprehensive Net Income": "2.59",
"Other Net Income": "27.1",
"Other Compr. Net Income": "0.146",
"Economic Capital Ratio": "-21.1"
},
"2012": {
"Liabilities, Non-Current": "2.00",
"Liabilities": "-31.3",
"Stockholders Equity": "-14.5",
"ECR before LimitedLiability": "25.8",
"Other Liabilities": "-46.0",
"Liabilities, Current": "6.05",
"Assets, Noncurrent": "-0.291",
"Assets": "5.11",
"Other Assets": "3.27",
"Assets, Current": "0.149",
"Property, Plant and Equipment, Net": "1.77",
"Other Expenses": "-12.7",
"Expenses": "25.6",
"Revenues": "-53.2",
"Net Income": "20.9",
"Depreciation, Depletion, Amortization": "-3.74",
"Operating Expenses": "29.2",
"Other Revenues": "-53.2",
"Comprehensive Net Income": "20.9",
"Other Net Income": "31.6",
"Economic Capital Ratio": "-18.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000816159_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "255,719",
"Assets, Noncurrent": "23,188",
"Depreciation, Depletion, Amortization": "72,877",
"Liabilities, Current": "170,708",
"Liabilities, Non-Current": "36,009",
"Operating Expenses": "0",
"Other Assets": "179,986",
"Other Compr. Net Income": "0",
"Other Expenses": "544,999",
"Other Liabilities": "533,852",
"Other Net Income": "664,450",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "569,578"
},
"output_variables": {
"Liabilities": "740,569",
"Assets": "1,028,471",
"Expenses": "617,876",
"Revenues": "0",
"Stockholders Equity": "287,902",
"Net Income": "46,574",
"Comprehensive Net Income": "46,574",
"BaseVar": "1,525,683",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "55%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "306,805",
"Assets, Noncurrent": "27,861",
"Depreciation, Depletion, Amortization": "82,524",
"Liabilities, Current": "143,452",
"Liabilities, Non-Current": "33,098",
"Operating Expenses": "0",
"Other Assets": "186,959",
"Other Compr. Net Income": "0",
"Other Expenses": "678,399",
"Other Liabilities": "642,703",
"Other Net Income": "854,075",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "597,238"
},
"output_variables": {
"Liabilities": "819,253",
"Assets": "1,118,863",
"Expenses": "760,923",
"Revenues": "0",
"Stockholders Equity": "299,610",
"Net Income": "93,152",
"Comprehensive Net Income": "93,152",
"BaseVar": "1,776,557",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "57%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.5715622568920093,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0000816159.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0000816159.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0000816159.svg"
},
{
"company_id": "0001514226",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0001514226.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0001514226.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0001514226_main_keyfigs.svg",
"name": "Delta Tucker Holdings Inc",
"rank": 15,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Delta Tucker 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 Delta Tucker Holdings Inc compared to the market average is the variable Operating Expenses, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Delta Tucker Holdings Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 106% points.
The company's Economic Capital Ratio, given in the ranking table, is 47%, being 29% points below the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0001514226_2013_Delta_Tucker_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "12.5",
"Liabilities": "-4.61",
"Assets": "-24.3",
"Stockholders Equity": "-39.1",
"ECR before LimitedLiability": "-31.7",
"Other Liabilities": "-24.9",
"Liabilities, Current": "3.32",
"Assets, Noncurrent": "-2.70",
"Other Assets": "13.2",
"Property, Plant and Equipment, Net": "-29.7",
"Other Expenses": "-125",
"Expenses": "-29.6",
"Revenues": "24.4",
"Net Income": "-5.92",
"Depreciation, Depletion, Amortization": "3.53",
"Operating Expenses": "37.3",
"Other Revenues": "24.4",
"Comprehensive Net Income": "-5.64",
"Other Net Income": "-25.7",
"Other Compr. Net Income": "0.299",
"Economic Capital Ratio": "-31.7"
},
"2012": {
"Liabilities, Non-Current": "7.11",
"Liabilities": "-9.59",
"Stockholders Equity": "-40.6",
"ECR before LimitedLiability": "15.2",
"Other Liabilities": "-21.8",
"Liabilities, Current": "4.05",
"Assets, Noncurrent": "-1.75",
"Assets": "-22.6",
"Other Assets": "15.1",
"Assets, Current": "-0.238",
"Property, Plant and Equipment, Net": "-27.7",
"Other Expenses": "-106",
"Expenses": "-21.1",
"Revenues": "34.9",
"Net Income": "15.6",
"Depreciation, Depletion, Amortization": "2.74",
"Operating Expenses": "37.2",
"Other Revenues": "34.9",
"Comprehensive Net Income": "15.6",
"Other Net Income": "-28.4",
"Economic Capital Ratio": "-29.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0001514226_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "922,611",
"Assets, Noncurrent": "67,723",
"Depreciation, Depletion, Amortization": "50,773",
"Liabilities, Current": "633,259",
"Liabilities, Non-Current": "27,632",
"Operating Expenses": "0",
"Other Assets": "1,000,003",
"Other Compr. Net Income": "0",
"Other Expenses": "3,740,818",
"Other Liabilities": "896,045",
"Other Net Income": "11,809",
"Other Revenues": "3,721,465",
"Property, Plant and Equipment, Net": "24,084"
},
"output_variables": {
"Liabilities": "1,556,936",
"Assets": "2,014,421",
"Expenses": "3,791,591",
"Revenues": "3,721,465",
"Stockholders Equity": "457,485",
"Net Income": "-58,317",
"Comprehensive Net Income": "-58,317",
"BaseVar": "5,548,111",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "44%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "980,270",
"Assets, Noncurrent": "50,010",
"Depreciation, Depletion, Amortization": "50,260",
"Liabilities, Current": "681,364",
"Liabilities, Non-Current": "11,023",
"Operating Expenses": "0",
"Other Assets": "914,229",
"Other Compr. Net Income": "-5,503",
"Other Expenses": "4,000,827",
"Other Liabilities": "832,575",
"Other Net Income": "3,520",
"Other Revenues": "4,044,275",
"Property, Plant and Equipment, Net": "26,207"
},
"output_variables": {
"Liabilities": "1,524,962",
"Assets": "1,970,716",
"Expenses": "4,051,087",
"Revenues": "4,044,275",
"Stockholders Equity": "445,754",
"Net Income": "-3,292",
"Comprehensive Net Income": "-6,044",
"BaseVar": "5,800,032",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "47%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.46526254052001614,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0001514226.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0001514226.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0001514226.svg"
},
{
"company_id": "0000701345",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0000701345.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0000701345.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000701345_main_keyfigs.svg",
"name": "US Airways Group INC",
"rank": 16,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of US Airways 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 US Airways Group INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 23% points.The greatest weakness of US Airways Group INC is the variable Operating Expenses, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 44%, being 32% points below the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0000701345_2013_US_Airways_Group_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "-26.5",
"Liabilities": "-22.3",
"Stockholders Equity": "-44.2",
"Other Liabilities": "2.12",
"Liabilities, Current": "-2.87",
"Assets, Noncurrent": "-3.01",
"Assets": "-23.9",
"Other Assets": "-3.58",
"Assets, Current": "-3.66",
"Property, Plant and Equipment, Net": "-18.4",
"Other Expenses": "8.05",
"Expenses": "-9.78",
"Revenues": "8.97",
"Net Income": "-2.22",
"Depreciation, Depletion, Amortization": "2.02",
"Operating Expenses": "-40.1",
"Other Revenues": "8.97",
"ECR before LimitedLiability": "-42.2",
"Comprehensive Net Income": "-1.95",
"Other Net Income": "-27.6",
"Economic Capital Ratio": "-42.1"
},
"2012": {
"Liabilities, Non-Current": "-34.2",
"Liabilities": "-27.6",
"Stockholders Equity": "-36.3",
"ECR before LimitedLiability": "12.2",
"Other Liabilities": "6.53",
"Liabilities, Current": "-1.45",
"Assets, Noncurrent": "-1.20",
"Assets": "-14.3",
"Other Assets": "-2.60",
"Assets, Current": "-1.44",
"Property, Plant and Equipment, Net": "-10.9",
"Other Expenses": "23.1",
"Expenses": "8.47",
"Revenues": "18.5",
"Net Income": "13.1",
"Depreciation, Depletion, Amortization": "1.64",
"Operating Expenses": "-41.2",
"Other Revenues": "18.5",
"Comprehensive Net Income": "13.1",
"Other Net Income": "-24.4",
"Economic Capital Ratio": "-32.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000701345_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,049,000",
"Assets, Noncurrent": "228,000",
"Depreciation, Depletion, Amortization": "237,000",
"Liabilities, Current": "3,160,000",
"Liabilities, Non-Current": "5,025,000",
"Operating Expenses": "11,914,000",
"Other Assets": "908,000",
"Other Compr. Net Income": "0",
"Other Expenses": "497,000",
"Other Liabilities": "0",
"Other Net Income": "-336,000",
"Other Revenues": "13,055,000",
"Property, Plant and Equipment, Net": "4,150,000"
},
"output_variables": {
"Liabilities": "8,185,000",
"Assets": "8,335,000",
"Expenses": "12,648,000",
"Revenues": "13,055,000",
"Stockholders Equity": "150,000",
"Net Income": "71,000",
"Comprehensive Net Income": "71,000",
"BaseVar": "21,279,500",
"ECR before LimitedLiability": "2.0%",
"Economic Capital Ratio": "34%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,582,000",
"Assets, Noncurrent": "235,000",
"Depreciation, Depletion, Amortization": "245,000",
"Liabilities, Current": "3,303,000",
"Liabilities, Non-Current": "5,303,000",
"Operating Expenses": "12,230,000",
"Other Assets": "875,000",
"Other Compr. Net Income": "-9,000",
"Other Expenses": "500,000",
"Other Liabilities": "0",
"Other Net Income": "-219,000",
"Other Revenues": "13,831,000",
"Property, Plant and Equipment, Net": "4,704,000"
},
"output_variables": {
"Liabilities": "8,606,000",
"Assets": "9,396,000",
"Expenses": "12,975,000",
"Revenues": "13,831,000",
"Stockholders Equity": "790,000",
"Net Income": "637,000",
"Comprehensive Net Income": "632,500",
"BaseVar": "22,518,000",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "44%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.4352042480705038,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0000701345.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0000701345.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0000701345.svg"
},
{
"company_id": "0000842722",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution_0000842722.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2012/graphs/IME_0000842722.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000842722_main_keyfigs.svg",
"name": "Fuse Science Inc",
"rank": 17,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Fuse Science 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 Fuse Science Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 0.000000000000000000000000000000000000000000000000000000000000000000000000000000000000000061% points.The greatest weakness of Fuse Science Inc is the variable Net Income, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 0%, being 76% points below the market average of 76%.",
"report_url": "https://www.realrate-archive.com/us_air/2012/report/0000842722_2013_Fuse_Science_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-31.3",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Assets, Noncurrent": "0",
"Assets": "0",
"Other Assets": "0",
"Assets, Current": "0",
"Property, Plant and Equipment, Net": "0",
"Other Expenses": "0",
"Expenses": "0",
"Net Income": "-11.2",
"Depreciation, Depletion, Amortization": "0",
"Operating Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-11.2",
"Other Net Income": "0",
"Economic Capital Ratio": "-75.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2012/plot_over_time/0000842722_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "574",
"Assets, Noncurrent": "226",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "1,185",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "-94",
"Other Compr. Net Income": "0",
"Other Expenses": "7,495",
"Other Liabilities": "0",
"Other Net Income": "-3,621",
"Other Revenues": "74",
"Property, Plant and Equipment, Net": "94"
},
"output_variables": {
"Liabilities": "1,185",
"Assets": "800",
"Expenses": "7,495",
"Revenues": "74",
"Stockholders Equity": "-385",
"Net Income": "-11,042",
"Comprehensive Net Income": "-11,042",
"BaseVar": "6,588",
"ECR before LimitedLiability": "-1,138%",
"Economic Capital Ratio": "0.000000000000000000000000000000000000000000000000000000000000000000000000000000000000000061%"
}
}
},
"top_rated": false,
"trend": null,
"value": 6.136969221069576e-91,
"company_index": "https://www.realrate-archive.com/us_air/2012/industry_indexes/0000842722.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2012/analytics/equity/0000842722.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2012/analytics/profit_loss/0000842722.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2012/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"110 B"
],
[
"Assets",
"142 B"
],
[
"Expenses",
"164 B"
],
[
"Stockholders Equity",
"91.8 B"
]
],
"industry_id": "us_air",
"industry_label": "Aviation",
"num_companies": 17,
"num_top_companies": 4,
"ecr_records": {
"2010": {
"0000073887": {
"rank": 1,
"ecr": "125"
},
"0001158463": {
"rank": 2,
"ecr": "103"
},
"0000092380": {
"rank": 3,
"ecr": "102"
},
"0001048911": {
"rank": 4,
"ecr": "101"
},
"0000100517": {
"rank": 5,
"ecr": "83"
},
"0000006201": {
"rank": 6,
"ecr": "78"
},
"0000004515": {
"rank": 7,
"ecr": "65"
},
"0000027904": {
"rank": 8,
"ecr": "34"
}
},
"2011": {
"0000073887": {
"rank": 1,
"ecr": "126"
},
"0000350403": {
"rank": 2,
"ecr": "122"
},
"0001048911": {
"rank": 3,
"ecr": "106"
},
"0000230211": {
"rank": 4,
"ecr": "102"
},
"0001158463": {
"rank": 5,
"ecr": "98"
},
"0001498710": {
"rank": 6,
"ecr": "95"
},
"0000092380": {
"rank": 7,
"ecr": "91"
},
"0001172222": {
"rank": 8,
"ecr": "81"
},
"0000914397": {
"rank": 9,
"ecr": "73"
},
"0001135185": {
"rank": 10,
"ecr": "69"
},
"0000006201": {
"rank": 11,
"ecr": "68"
},
"0000004515": {
"rank": 12,
"ecr": "61"
},
"0000100517": {
"rank": 13,
"ecr": "56"
},
"0000816159": {
"rank": 14,
"ecr": "55"
},
"0000894081": {
"rank": 15,
"ecr": "52"
},
"0001514226": {
"rank": 16,
"ecr": "44"
},
"0000701345": {
"rank": 17,
"ecr": "34"
},
"0000027904": {
"rank": 18,
"ecr": "32"
}
},
"2012": {
"0000073887": {
"rank": 1,
"ecr": "120"
},
"0000350403": {
"rank": 2,
"ecr": "110"
},
"0001048911": {
"rank": 3,
"ecr": "103"
},
"0000230211": {
"rank": 4,
"ecr": "100"
},
"0001498710": {
"rank": 5,
"ecr": "97"
},
"0001158463": {
"rank": 6,
"ecr": "95"
},
"0000092380": {
"rank": 7,
"ecr": "93"
},
"0001172222": {
"rank": 8,
"ecr": "82"
},
"0001128281": {
"rank": 9,
"ecr": "78"
},
"0000006201": {
"rank": 10,
"ecr": "70"
},
"0000914397": {
"rank": 11,
"ecr": "67"
},
"0001135185": {
"rank": 12,
"ecr": "63"
},
"0000004515": {
"rank": 13,
"ecr": "60"
},
"0000816159": {
"rank": 14,
"ecr": "57"
},
"0001514226": {
"rank": 15,
"ecr": "47"
},
"0000701345": {
"rank": 16,
"ecr": "44"
},
"0000842722": {
"rank": 17,
"ecr": "0.000000000000000000000000000000000000000000000000000000000000000000000000000000000000000061"
}
}
},
"rating_box": [
[
"Top rated",
"4 of 17"
],
[
"Best, worst rating",
"120 %, < 0.001 %"
],
[
"New companies",
"2"
]
],
"regression_plot": "https://www.realrate-archive.com/us_air/2012/backtesting_correlation/regression_2012.svg",
"scentences": [
"American Airlines Group Inc climbed 1 positions from 11 to 10 due to its excellent Comprehensive Net Income.",
"Great Lakes Aviation LTD lost 2 positions from 9 to 11 due to its bad Operating Expenses.",
"Saker Aviation Services Inc entered the 2013 ranking at rank 9, making it the best newcomer."
],
"url_segment": "2013-us-air",
"year": 2013,
"feature_importance": "https://www.realrate-archive.com/us_air/2012/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000006201": {
"2011": {
"obs_EconomicCapitalRatio": 0.11015109150075968
},
"2012": {
"obs_EconomicCapitalRatio": 0.25583400220378055
},
"2013": {
"obs_EconomicCapitalRatio": 0.18938643595542995
},
"2014": {
"obs_EconomicCapitalRatio": 0.8127089933168843
},
"2015": {
"obs_EconomicCapitalRatio": 0.566071714425714
},
"2016": {
"obs_EconomicCapitalRatio": 0.4920481223023651
},
"2017": {
"obs_EconomicCapitalRatio": 0.4926237131029371
},
"2018": {
"obs_EconomicCapitalRatio": 0.23938559845968874
},
"2019": {
"obs_EconomicCapitalRatio": 0.20796077183426578
},
"2020": {
"obs_EconomicCapitalRatio": 0.12416268864662476
}
},
"0000027904": {
"2011": {
"obs_EconomicCapitalRatio": 0.13912880626502133
},
"2013": {
"obs_EconomicCapitalRatio": 0.4428549938991009
},
"2014": {
"obs_EconomicCapitalRatio": 0.7082564666780354
},
"2015": {
"obs_EconomicCapitalRatio": 0.7570141549129294
},
"2016": {
"obs_EconomicCapitalRatio": 0.7386992895633708
},
"2017": {
"obs_EconomicCapitalRatio": 0.7970977137275667
},
"2018": {
"obs_EconomicCapitalRatio": 0.6130932109352334
},
"2019": {
"obs_EconomicCapitalRatio": 0.6530039373446268
},
"2020": {
"obs_EconomicCapitalRatio": 0.35227776274025685
},
"2021": {
"obs_EconomicCapitalRatio": 0.34715982857146993
},
"2022": {
"obs_EconomicCapitalRatio": 0.2994854511474854
},
"2023": {
"obs_EconomicCapitalRatio": 0.38071167370072206
},
"2024": {
"obs_EconomicCapitalRatio": 0.5768558376418174
}
},
"0000092380": {
"2011": {
"obs_EconomicCapitalRatio": 0.5079999559042273
},
"2012": {
"obs_EconomicCapitalRatio": 0.5715245345042167
},
"2013": {
"obs_EconomicCapitalRatio": 0.9286507801590167
},
"2014": {
"obs_EconomicCapitalRatio": 1.9216608611045978
},
"2015": {
"obs_EconomicCapitalRatio": 1.7682074203070013
},
"2016": {
"obs_EconomicCapitalRatio": 1.862456325639106
},
"2017": {
"obs_EconomicCapitalRatio": 2.2330850066833685
},
"2021": {
"obs_EconomicCapitalRatio": 1.022710605744678
},
"2022": {
"obs_EconomicCapitalRatio": 0.8726467464742381
},
"2023": {
"obs_EconomicCapitalRatio": 0.6889130890201173
},
"2024": {
"obs_EconomicCapitalRatio": 0.8633912525998645
}
},
"0000100517": {
"2013": {
"obs_EconomicCapitalRatio": 0.4521273980170958
},
"2014": {
"obs_EconomicCapitalRatio": 0.9561894269792314
},
"2015": {
"obs_EconomicCapitalRatio": 0.8121000672898797
},
"2016": {
"obs_EconomicCapitalRatio": 0.9011525539396364
},
"2017": {
"obs_EconomicCapitalRatio": 0.7237453275268466
},
"2018": {
"obs_EconomicCapitalRatio": 0.7869451191038607
},
"2019": {
"obs_EconomicCapitalRatio": 0.6681874867948473
},
"2020": {
"obs_EconomicCapitalRatio": 0.35423167256561794
},
"2021": {
"obs_EconomicCapitalRatio": 0.3315984873807581
}
},
"0001158463": {
"2011": {
"obs_EconomicCapitalRatio": 0.3716696679801035
},
"2012": {
"obs_EconomicCapitalRatio": 0.3760938756191008
},
"2013": {
"obs_EconomicCapitalRatio": 0.5231105252809513
},
"2014": {
"obs_EconomicCapitalRatio": 0.922452978535316
},
"2015": {
"obs_EconomicCapitalRatio": 1.3426447552616416
},
"2016": {
"obs_EconomicCapitalRatio": 1.2316218597167097
},
"2017": {
"obs_EconomicCapitalRatio": 1.1789885026889393
},
"2018": {
"obs_EconomicCapitalRatio": 0.7624401596467778
},
"2019": {
"obs_EconomicCapitalRatio": 0.7496026477693346
},
"2020": {
"obs_EconomicCapitalRatio": 0.48972497587166636
},
"2021": {
"obs_EconomicCapitalRatio": 0.538782004219387
},
"2022": {
"obs_EconomicCapitalRatio": 0.24937399472534524
},
"2023": {
"obs_EconomicCapitalRatio": 0.21773148723459515
},
"2024": {
"obs_EconomicCapitalRatio": 0.2591280482335753
}
},
"0001048911": {
"2011": {
"obs_EconomicCapitalRatio": 1.3917426552312149
},
"2012": {
"obs_EconomicCapitalRatio": 1.4000072062195963
},
"2013": {
"obs_EconomicCapitalRatio": 1.9391938952181993
},
"2014": {
"obs_EconomicCapitalRatio": 2.228637643187098
},
"2015": {
"obs_EconomicCapitalRatio": 1.675969504853758
},
"2016": {
"obs_EconomicCapitalRatio": 1.6521203746633686
},
"2017": {
"obs_EconomicCapitalRatio": 2.088312629466583
},
"2018": {
"obs_EconomicCapitalRatio": 1.2057864741491264
},
"2019": {
"obs_EconomicCapitalRatio": 1.1256881896362492
},
"2020": {
"obs_EconomicCapitalRatio": 1.5666363916754091
},
"2021": {
"obs_EconomicCapitalRatio": 1.3019558771977948
},
"2022": {
"obs_EconomicCapitalRatio": 0.8265823908688082
}
},
"0001128281": {
"2012": {
"obs_EconomicCapitalRatio": 0.3849350111529924
},
"2014": {
"obs_EconomicCapitalRatio": 0.4693495498035795
},
"2015": {
"obs_EconomicCapitalRatio": 0.4073025266689357
},
"2016": {
"obs_EconomicCapitalRatio": 0.7648176690965701
},
"2017": {
"obs_EconomicCapitalRatio": 0.8523612180885095
},
"2018": {
"obs_EconomicCapitalRatio": 0.6000307860998672
},
"2019": {
"obs_EconomicCapitalRatio": 1.2865029660373208
},
"2021": {
"obs_EconomicCapitalRatio": 0.7793071706859729
},
"2022": {
"obs_EconomicCapitalRatio": 1.3594994375808303
},
"2023": {
"obs_EconomicCapitalRatio": 1.183493709164484
},
"2024": {
"obs_EconomicCapitalRatio": 1.2755529724189583
}
},
"0000353184": {
"2013": {
"obs_EconomicCapitalRatio": 1.2761740840303222
},
"2014": {
"obs_EconomicCapitalRatio": 2.52823346191191
},
"2015": {
"obs_EconomicCapitalRatio": 2.163661804713463
},
"2016": {
"obs_EconomicCapitalRatio": 1.3531210821269177
},
"2018": {
"obs_EconomicCapitalRatio": 0.6450263916738852
},
"2020": {
"obs_EconomicCapitalRatio": 0.3213099049588084
},
"2021": {
"obs_EconomicCapitalRatio": 0.5426152543945001
}
},
"0001525221": {
"2013": {
"obs_EconomicCapitalRatio": 0.8474510134530067
},
"2014": {
"obs_EconomicCapitalRatio": 0.5499425893892496
},
"2024": {
"obs_EconomicCapitalRatio": 0.5686022930758596
}
},
"0000899394": {
"2020": {
"obs_EconomicCapitalRatio": 0.05763144136104514
},
"2021": {
"obs_EconomicCapitalRatio": 0.39201866118944206
},
"2022": {
"obs_EconomicCapitalRatio": 0.37686556900423646
}
},
"0000810332": {
"2020": {
"obs_EconomicCapitalRatio": 0.1786113034426231
},
"2021": {
"obs_EconomicCapitalRatio": 0.1669571512862135
}
},
"0001670076": {
"2021": {
"obs_EconomicCapitalRatio": 0.7574044972091829
},
"2022": {
"obs_EconomicCapitalRatio": 0.5422934869486916
},
"2023": {
"obs_EconomicCapitalRatio": 0.2537370302541128
},
"2024": {
"obs_EconomicCapitalRatio": 0.2736746323626108
}
},
"0001743907": {
"2021": {
"obs_EconomicCapitalRatio": 1.3831821893063003
},
"2022": {
"obs_EconomicCapitalRatio": 0.7216922113212046
},
"2023": {
"obs_EconomicCapitalRatio": 0.6267347687867924
},
"2024": {
"obs_EconomicCapitalRatio": 0.5896820844369818
}
},
"0001779128": {
"2021": {
"obs_EconomicCapitalRatio": 3.1712822745035827
},
"2022": {
"obs_EconomicCapitalRatio": 1.38704325396759
},
"2023": {
"obs_EconomicCapitalRatio": 1.4440801293145638
},
"2024": {
"obs_EconomicCapitalRatio": 2.203666882842112
}
},
"0001819516": {
"2021": {
"obs_EconomicCapitalRatio": 0.68102452336233
},
"2022": {
"obs_EconomicCapitalRatio": 0.1425307815178216
},
"2023": {
"obs_EconomicCapitalRatio": 0.38998172071159887
},
"2024": {
"obs_EconomicCapitalRatio": 0.9721726834510896
}
}
}
}