{
"company_details": [
{
"company_id": "0001476246",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001476246.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001476246.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001476246.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001476246_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001476246_main_keyfigs.svg",
"name": "Tropicana Entertainment Inc",
"rank": 1,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Tropicana Entertainment 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 Tropicana Entertainment Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 125% points.The greatest weakness of Tropicana Entertainment Inc is the variable General and Administrative Expense, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 221%, being 139% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001476246_2015_Tropicana_Entertainment_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-1.23",
"Assets": "-10.1",
"Liabilities": "44.2",
"Stockholders Equity": "9.33",
"ECR before LimitedLiability": "11.2",
"Assets, Non-Current": "-1.33",
"Assets, Current": "3.14",
"Property Plant and Equipment": "-10.3",
"Other Liabilities": "43.3",
"Liabilities, Current": "1.33",
"General and Administrative Expense": "-19.7",
"Expenses": "-43.5",
"Revenues": "63.7",
"Net Income": "-14.2",
"Depreciation, Depletion, Amortization": "2.46",
"Other Expenses": "-42.7",
"Operating Expenses": "15.5",
"Other Revenues": "63.7",
"Other Net Income": "-34.3",
"Comprehensive Net Income": "-14.0",
"Economic Capital Ratio": "9.10"
},
"2014": {
"Liabilities": "54.4",
"Stockholders Equity": "29.6",
"ECR before LimitedLiability": "144",
"Other Liabilities": "49.7",
"Liabilities, Current": "6.88",
"Depreciation, Depletion, Amortization": "-1.61",
"Expenses": "42.0",
"Net Income": "121",
"Operating Expenses": "23.9",
"General and Administrative Expense": "-27.0",
"Other Expenses": "45.7",
"Other Revenues": "101",
"Revenues": "101",
"Other Assets": "-7.61",
"Property Plant and Equipment": "4.20",
"Assets, Current": "-3.71",
"Assets, Non-Current": "3.91",
"Comprehensive Net Income": "125",
"Other Net Income": "-14.0",
"Other Compr. Net Income": "6.42",
"Economic Capital Ratio": "139"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001476246_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "223,061",
"Assets, Non-Current": "21,433",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "32,373",
"General and Administrative Expense": "123,304",
"Intangible Assets": "101,882",
"Liabilities, Current": "118,569",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "34,007",
"Other Compr. Net Income": "0",
"Other Expenses": "436,961",
"Other Liabilities": "120,420",
"Other Net Income": "-33,750",
"Other Revenues": "623,556",
"Property Plant and Equipment": "441,171"
},
"output_variables": {
"Assets": "821,554",
"Liabilities": "238,989",
"Expenses": "592,638",
"Revenues": "623,556",
"Stockholders Equity": "582,565",
"Net Income": "-2,832",
"Comprehensive Net Income": "-2,832",
"BaseVar": "3,542,637",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "106%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "264,419",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "50,457",
"General and Administrative Expense": "143,744",
"Intangible Assets": "90,867",
"Liabilities, Current": "125,549",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "193,652",
"Other Compr. Net Income": "0",
"Other Expenses": "354,201",
"Other Liabilities": "298,749",
"Other Net Income": "53,008",
"Other Revenues": "746,661",
"Property Plant and Equipment": "740,752"
},
"output_variables": {
"Assets": "1,289,690",
"Liabilities": "424,298",
"Expenses": "548,402",
"Revenues": "746,661",
"Stockholders Equity": "865,392",
"Net Income": "251,267",
"Comprehensive Net Income": "251,267",
"BaseVar": "4,105,845",
"ECR before LimitedLiability": "220%",
"Economic Capital Ratio": "221%"
}
}
},
"top_rated": true,
"trend": null,
"value": 2.206556765209974,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001476246.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001476246.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001476246.svg"
},
{
"company_id": "0001517007",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001517007.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001517007.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001517007_main_keyfigs.svg",
"name": "Marina District Finance Company Inc",
"rank": 2,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Marina District Finance Company 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 Marina District Finance Company Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 91% points.The greatest weakness of Marina District Finance Company Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 97% points.
The company's Economic Capital Ratio, given in the ranking table, is 152%, being 70% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001517007_2015_Marina_District_Finance_Company_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Current": "9.38",
"Liabilities": "58.1",
"Stockholders Equity": "50.5",
"ECR before LimitedLiability": "45.6",
"Other Liabilities": "53.0",
"General and Administrative Expense": "-20.9",
"Expenses": "-8.81",
"Net Income": "-12.6",
"Other Expenses": "4.46",
"Depreciation, Depletion, Amortization": "-9.09",
"Operating Expenses": "14.6",
"Other Revenues": "55.2",
"Revenues": "55.2",
"Assets, Current": "-2.04",
"Property Plant and Equipment": "8.63",
"Intangible Assets": "-2.14",
"Assets, Non-Current": "-1.43",
"Other Net Income": "-73.9",
"Comprehensive Net Income": "-10.7",
"Other Compr. Net Income": "1.83",
"Economic Capital Ratio": "44.6"
},
"2013": {
"Other Liabilities": "59.2",
"Liabilities": "62.4",
"Stockholders Equity": "55.1",
"ECR before LimitedLiability": "43.2",
"Liabilities, Current": "5.13",
"General and Administrative Expense": "-15.9",
"Expenses": "-4.41",
"Net Income": "-13.6",
"Operating Expenses": "20.6",
"Depreciation, Depletion, Amortization": "-5.22",
"Other Expenses": "-5.21",
"Other Revenues": "71.2",
"Revenues": "71.2",
"Intangible Assets": "-2.75",
"Assets, Non-Current": "-2.82",
"Assets, Current": "-2.82",
"Property Plant and Equipment": "9.29",
"Other Net Income": "-90.8",
"Comprehensive Net Income": "-12.0",
"Other Compr. Net Income": "1.42",
"Economic Capital Ratio": "38.5"
},
"2014": {
"Liabilities": "66.2",
"Stockholders Equity": "50.7",
"ECR before LimitedLiability": "74.8",
"Other Liabilities": "63.4",
"Liabilities, Current": "6.80",
"Other Revenues": "90.9",
"Revenues": "90.9",
"Net Income": "17.5",
"Intangible Assets": "-0.649",
"Property Plant and Equipment": "2.26",
"Assets, Current": "-0.437",
"Assets, Non-Current": "-0.604",
"Comprehensive Net Income": "23.6",
"Depreciation, Depletion, Amortization": "-5.86",
"Cost of Goods and Services Sold": "0.223",
"Operating Expenses": "24.9",
"General and Administrative Expense": "-20.9",
"Other Expenses": "-1.00",
"Other Net Income": "-96.8",
"Other Compr. Net Income": "6.68",
"Economic Capital Ratio": "70.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001517007_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "84,126",
"Assets, Non-Current": "39,362",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "63,956",
"General and Administrative Expense": "139,101",
"Intangible Assets": "0",
"Liabilities, Current": "100,981",
"Long Term Liabilities": "0",
"Operating Expenses": "-4,889",
"Other Assets": "4,298",
"Other Compr. Net Income": "0",
"Other Expenses": "430,343",
"Other Liabilities": "0",
"Other Net Income": "-82,902",
"Other Revenues": "686,222",
"Property Plant and Equipment": "1,250,783"
},
"output_variables": {
"Assets": "1,378,569",
"Liabilities": "100,981",
"Expenses": "628,511",
"Revenues": "686,222",
"Stockholders Equity": "1,277,588",
"Net Income": "-25,191",
"Comprehensive Net Income": "-25,191",
"BaseVar": "4,108,075",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "130%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "86,177",
"Assets, Non-Current": "10,361",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "60,908",
"General and Administrative Expense": "148,780",
"Intangible Assets": "0",
"Liabilities, Current": "107,819",
"Long Term Liabilities": "0",
"Operating Expenses": "3,318",
"Other Assets": "11,347",
"Other Compr. Net Income": "0",
"Other Expenses": "432,080",
"Other Liabilities": "0",
"Other Net Income": "-107,191",
"Other Revenues": "695,700",
"Property Plant and Equipment": "1,212,934"
},
"output_variables": {
"Assets": "1,320,819",
"Liabilities": "107,819",
"Expenses": "645,086",
"Revenues": "695,700",
"Stockholders Equity": "1,213,000",
"Net Income": "-56,577",
"Comprehensive Net Income": "-56,577",
"BaseVar": "4,203,944",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "113%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "100,297",
"Assets, Non-Current": "14,682",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "58,969",
"General and Administrative Expense": "132,898",
"Intangible Assets": "0",
"Liabilities, Current": "122,150",
"Long Term Liabilities": "0",
"Operating Expenses": "-1,746",
"Other Assets": "8,435",
"Other Compr. Net Income": "0",
"Other Expenses": "452,883",
"Other Liabilities": "0",
"Other Net Income": "-71,498",
"Other Revenues": "738,211",
"Property Plant and Equipment": "1,173,222"
},
"output_variables": {
"Assets": "1,296,636",
"Liabilities": "122,150",
"Expenses": "643,004",
"Revenues": "738,211",
"Stockholders Equity": "1,174,486",
"Net Income": "23,709",
"Comprehensive Net Income": "23,709",
"BaseVar": "4,210,431",
"ECR before LimitedLiability": "145%",
"Economic Capital Ratio": "152%"
}
}
},
"top_rated": true,
"trend": 4.0,
"value": 1.5173491687674299,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001517007.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001517007.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001517007.svg"
},
{
"company_id": "0001048286",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001048286.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001048286.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001048286.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001048286_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001048286_main_keyfigs.svg",
"name": "Marriott International INC MD",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2014/backtesting_correlation/regression_0001048286.svg",
"report_text": "The relative strengths and weaknesses of Marriott International INC MD 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 Marriott International INC MD compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 140% points.The greatest weakness of Marriott International INC MD is the variable Other Expenses, reducing the Economic Capital Ratio by 470% points.
The company's Economic Capital Ratio, given in the ranking table, is 140%, being 58% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001048286_2015_Marriott_International_INC_MD.pdf",
"shrinked_graph_json": {
"2009": {
"Property Plant and Equipment": "-6.72",
"Assets": "-10.2",
"Liabilities": "66.6",
"Stockholders Equity": "11.4",
"ECR before LimitedLiability": "33.5",
"Assets, Non-Current": "-0.597",
"Assets, Current": "0.278",
"Intangible Assets": "2.42",
"Other Assets": "-6.50",
"Liabilities, Current": "13.7",
"Other Liabilities": "58.6",
"Expenses": "-98.8",
"Revenues": "82.7",
"Net Income": "23.8",
"Other Expenses": "-93.6",
"General and Administrative Expense": "-3.88",
"Other Revenues": "82.7",
"Other Net Income": "21.3",
"Comprehensive Net Income": "15.3",
"Other Compr. Net Income": "-9.51",
"Economic Capital Ratio": "35.8"
},
"2010": {
"Assets": "-11.5",
"Liabilities": "77.0",
"Stockholders Equity": "-36.3",
"ECR before LimitedLiability": "37.7",
"Other Assets": "-0.718",
"Assets, Non-Current": "-1.53",
"Property Plant and Equipment": "-10.6",
"Liabilities, Current": "6.74",
"Other Liabilities": "73.9",
"Depreciation, Depletion, Amortization": "34.5",
"Expenses": "-162",
"Revenues": "98.2",
"Net Income": "10.4",
"Operating Expenses": "46.2",
"General and Administrative Expense": "38.9",
"Other Expenses": "-335",
"Other Revenues": "98.2",
"Comprehensive Net Income": "9.59",
"Other Net Income": "18.0",
"Other Compr. Net Income": "-0.883",
"Economic Capital Ratio": "37.7"
},
"2011": {
"Assets": "-33.4",
"Liabilities": "66.0",
"Stockholders Equity": "-76.5",
"ECR before LimitedLiability": "8.54",
"Assets, Non-Current": "-3.67",
"Assets, Current": "-7.68",
"Property Plant and Equipment": "-31.3",
"Other Liabilities": "66.5",
"Liabilities, Current": "-5.34",
"General and Administrative Expense": "62.8",
"Expenses": "-283",
"Revenues": "103",
"Net Income": "-12.5",
"Depreciation, Depletion, Amortization": "56.2",
"Other Expenses": "-512",
"Operating Expenses": "37.0",
"Other Revenues": "103",
"Other Net Income": "-27.2",
"Comprehensive Net Income": "-15.5",
"Other Compr. Net Income": "-2.87",
"Economic Capital Ratio": "6.42"
},
"2012": {
"Assets, Current": "-3.57",
"Assets": "-15.9",
"Liabilities": "91.3",
"Stockholders Equity": "-74.0",
"ECR before LimitedLiability": "48.3",
"Property Plant and Equipment": "-15.0",
"Assets, Non-Current": "-3.62",
"Liabilities, Current": "-5.04",
"Other Liabilities": "91.5",
"General and Administrative Expense": "58.6",
"Expenses": "-234",
"Revenues": "133",
"Net Income": "41.5",
"Other Expenses": "-431",
"Depreciation, Depletion, Amortization": "48.7",
"Operating Expenses": "28.8",
"Other Revenues": "133",
"Other Net Income": "-59.5",
"Comprehensive Net Income": "45.8",
"Other Compr. Net Income": "4.70",
"Economic Capital Ratio": "47.3"
},
"2013": {
"Assets": "-11.9",
"Liabilities": "99.7",
"Stockholders Equity": "-53.6",
"ECR before LimitedLiability": "70.4",
"Assets, Non-Current": "-2.51",
"Other Assets": "2.27",
"Property Plant and Equipment": "-11.5",
"Other Liabilities": "100.0",
"Liabilities, Current": "-7.90",
"General and Administrative Expense": "76.5",
"Expenses": "-231",
"Revenues": "141",
"Net Income": "76.5",
"Operating Expenses": "54.0",
"Depreciation, Depletion, Amortization": "54.4",
"Other Expenses": "-495",
"Other Revenues": "141",
"Other Net Income": "-74.1",
"Comprehensive Net Income": "80.7",
"Other Compr. Net Income": "3.82",
"Economic Capital Ratio": "65.7"
},
"2014": {
"Assets": "-12.3",
"Liabilities": "97.8",
"Stockholders Equity": "-72.9",
"ECR before LimitedLiability": "62.8",
"Other Assets": "1.81",
"Property Plant and Equipment": "-11.8",
"Assets, Non-Current": "-2.92",
"Other Liabilities": "98.0",
"Liabilities, Current": "-8.75",
"Depreciation, Depletion, Amortization": "54.6",
"Expenses": "-225",
"Revenues": "140",
"Net Income": "60.7",
"Operating Expenses": "50.7",
"General and Administrative Expense": "65.1",
"Other Expenses": "-470",
"Other Revenues": "140",
"Comprehensive Net Income": "73.6",
"Other Net Income": "-116",
"Other Compr. Net Income": "12.7",
"Economic Capital Ratio": "58.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001048286_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "3,406,000",
"Assets, Non-Current": "566,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "803,000",
"Intangible Assets": "1,585,000",
"Liabilities, Current": "2,533,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,903,000",
"Other Compr. Net Income": "-66,000",
"Other Expenses": "11,824,000",
"Other Liabilities": "0",
"Other Net Income": "57,000",
"Other Revenues": "12,917,000",
"Property Plant and Equipment": "1,443,000"
},
"output_variables": {
"Assets": "8,903,000",
"Liabilities": "2,533,000",
"Expenses": "12,627,000",
"Revenues": "12,917,000",
"Stockholders Equity": "6,370,000",
"Net Income": "347,000",
"Comprehensive Net Income": "281,000",
"BaseVar": "67,575,470",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "125%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "3,382,000",
"Assets, Non-Current": "205,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "780,000",
"Intangible Assets": "1,643,000",
"Liabilities, Current": "2,501,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "2,446,000",
"Other Compr. Net Income": "-15,000",
"Other Expenses": "10,489,000",
"Other Liabilities": "0",
"Other Net Income": "1,000",
"Other Revenues": "11,726,000",
"Property Plant and Equipment": "1,307,000"
},
"output_variables": {
"Assets": "8,983,000",
"Liabilities": "2,501,000",
"Expenses": "11,269,000",
"Revenues": "11,726,000",
"Stockholders Equity": "6,482,000",
"Net Income": "458,000",
"Comprehensive Net Income": "443,000",
"BaseVar": "61,198,510",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "136%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,324,000",
"Assets, Non-Current": "261,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "752,000",
"Intangible Assets": "1,721,000",
"Liabilities, Current": "2,558,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,436,000",
"Other Compr. Net Income": "-46,000",
"Other Expenses": "11,361,000",
"Other Liabilities": "0",
"Other Net Income": "-6,000",
"Other Revenues": "12,317,000",
"Property Plant and Equipment": "1,168,000"
},
"output_variables": {
"Assets": "5,910,000",
"Liabilities": "2,558,000",
"Expenses": "12,113,000",
"Revenues": "12,317,000",
"Stockholders Equity": "3,352,000",
"Net Income": "198,000",
"Comprehensive Net Income": "152,000",
"BaseVar": "63,235,620",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "103%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,475,000",
"Assets, Non-Current": "267,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "645,000",
"Intangible Assets": "1,989,000",
"Liabilities, Current": "2,773,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,072,000",
"Other Compr. Net Income": "4,000",
"Other Expenses": "10,644,000",
"Other Liabilities": "0",
"Other Net Income": "46,000",
"Other Revenues": "11,814,000",
"Property Plant and Equipment": "1,539,000"
},
"output_variables": {
"Assets": "6,342,000",
"Liabilities": "2,773,000",
"Expenses": "11,289,000",
"Revenues": "11,814,000",
"Stockholders Equity": "3,569,000",
"Net Income": "571,000",
"Comprehensive Net Income": "575,000",
"BaseVar": "60,356,230",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "133%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,903,000",
"Assets, Non-Current": "332,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "726,000",
"Intangible Assets": "2,005,000",
"Liabilities, Current": "2,675,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,011,000",
"Other Compr. Net Income": "0",
"Other Expenses": "11,461,000",
"Other Liabilities": "0",
"Other Net Income": "29,000",
"Other Revenues": "12,784,000",
"Property Plant and Equipment": "1,543,000"
},
"output_variables": {
"Assets": "6,794,000",
"Liabilities": "2,675,000",
"Expenses": "12,187,000",
"Revenues": "12,784,000",
"Stockholders Equity": "4,119,000",
"Net Income": "626,000",
"Comprehensive Net Income": "626,000",
"BaseVar": "64,984,500",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "141%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,921,000",
"Assets, Non-Current": "270,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "659,000",
"Intangible Assets": "2,245,000",
"Liabilities, Current": "3,060,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "969,000",
"Other Compr. Net Income": "-26,000",
"Other Expenses": "12,428,000",
"Other Liabilities": "0",
"Other Net Income": "44,000",
"Other Revenues": "13,796,000",
"Property Plant and Equipment": "1,460,000"
},
"output_variables": {
"Assets": "6,865,000",
"Liabilities": "3,060,000",
"Expenses": "13,087,000",
"Revenues": "13,796,000",
"Stockholders Equity": "3,805,000",
"Net Income": "753,000",
"Comprehensive Net Income": "727,000",
"BaseVar": "69,919,230",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "140%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 1.397486445906328,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001048286.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001048286.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001048286.svg"
},
{
"company_id": "0001517401",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001517401.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001517401.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001517401.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001517401_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001517401_main_keyfigs.svg",
"name": "Peak Resorts Inc",
"rank": 4,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Peak Resorts 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 Peak Resorts Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 123% points.The greatest weakness of Peak Resorts Inc is the variable Operating Expenses, reducing the Economic Capital Ratio by 283% points.
The company's Economic Capital Ratio, given in the ranking table, is 138%, being 57% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001517401_2015_Peak_Resorts_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Intangible Assets": "-1.47",
"Assets": "1.57",
"Liabilities": "60.2",
"Stockholders Equity": "54.7",
"ECR before LimitedLiability": "61.5",
"Other Assets": "4.36",
"Assets, Non-Current": "-1.55",
"Other Liabilities": "55.9",
"Liabilities, Current": "8.67",
"Depreciation, Depletion, Amortization": "22.8",
"Expenses": "16.7",
"Revenues": "72.2",
"Net Income": "-0.736",
"Operating Expenses": "-283",
"General and Administrative Expense": "34.4",
"Other Expenses": "123",
"Other Revenues": "72.2",
"Comprehensive Net Income": "5.19",
"Other Net Income": "-116",
"Other Compr. Net Income": "5.90",
"Economic Capital Ratio": "56.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001517401_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "30,494",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "3,240",
"Intangible Assets": "0",
"Liabilities, Current": "14,711",
"Long Term Liabilities": "0",
"Operating Expenses": "73,942",
"Other Assets": "39,347",
"Other Compr. Net Income": "0",
"Other Expenses": "12,509",
"Other Liabilities": "0",
"Other Net Income": "-17,015",
"Other Revenues": "105,205",
"Property Plant and Equipment": "136,696"
},
"output_variables": {
"Assets": "206,537",
"Liabilities": "14,711",
"Expenses": "89,691",
"Revenues": "105,205",
"Stockholders Equity": "191,826",
"Net Income": "-1,501",
"Comprehensive Net Income": "-1,501",
"BaseVar": "621,330",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "138%"
}
}
},
"top_rated": true,
"trend": null,
"value": 1.3841800750656557,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001517401.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001517401.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001517401.svg"
},
{
"company_id": "0000907242",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0000907242.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0000907242.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000907242.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000907242_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000907242_main_keyfigs.svg",
"name": "Monarch Casino Resort INC",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2014/backtesting_correlation/regression_0000907242.svg",
"report_text": "The relative strengths and weaknesses of Monarch Casino Resort 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 Monarch Casino Resort INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 136% points.The greatest weakness of Monarch Casino Resort INC is the variable Revenues, reducing the Economic Capital Ratio by 390% points.
The company's Economic Capital Ratio, given in the ranking table, is 136%, being 55% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0000907242_2015_Monarch_Casino_Resort_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-1.75",
"Assets": "-6.62",
"Liabilities": "49.4",
"Stockholders Equity": "11.6",
"ECR before LimitedLiability": "31.8",
"Intangible Assets": "-2.81",
"Assets, Non-Current": "-1.28",
"Assets, Current": "-1.28",
"Other Liabilities": "47.3",
"Liabilities, Current": "3.80",
"General and Administrative Expense": "-101",
"Expenses": "-67.4",
"Revenues": "-473",
"Net Income": "3.77",
"Depreciation, Depletion, Amortization": "-17.4",
"Other Expenses": "22.8",
"Operating Expenses": "16.5",
"Other Revenues": "-473",
"Other Net Income": "127",
"Comprehensive Net Income": "4.06",
"Economic Capital Ratio": "29.7"
},
"2012": {
"Assets, Current": "-1.89",
"Assets": "-7.37",
"Liabilities": "26.9",
"Stockholders Equity": "1.35",
"ECR before LimitedLiability": "23.0",
"Property Plant and Equipment": "-3.93",
"Assets, Non-Current": "-3.27",
"Liabilities, Current": "6.43",
"Other Liabilities": "21.8",
"General and Administrative Expense": "-67.9",
"Expenses": "-30.1",
"Revenues": "-338",
"Net Income": "16.0",
"Other Expenses": "29.3",
"Depreciation, Depletion, Amortization": "-10.8",
"Operating Expenses": "11.2",
"Other Revenues": "-338",
"Other Net Income": "108",
"Comprehensive Net Income": "17.6",
"Other Compr. Net Income": "1.61",
"Economic Capital Ratio": "22.0"
},
"2013": {
"Assets": "-3.93",
"Liabilities": "55.5",
"Stockholders Equity": "14.9",
"ECR before LimitedLiability": "70.6",
"Assets, Non-Current": "-1.44",
"Assets, Current": "-0.669",
"Property Plant and Equipment": "-2.77",
"Other Liabilities": "52.1",
"Liabilities, Current": "6.80",
"General and Administrative Expense": "-64.5",
"Expenses": "-37.3",
"Revenues": "-389",
"Net Income": "51.2",
"Operating Expenses": "25.9",
"Depreciation, Depletion, Amortization": "-11.0",
"Other Expenses": "5.20",
"Other Revenues": "-389",
"Other Net Income": "141",
"Comprehensive Net Income": "52.7",
"Other Compr. Net Income": "1.76",
"Economic Capital Ratio": "65.9"
},
"2014": {
"Assets": "-3.92",
"Liabilities": "49.0",
"Stockholders Equity": "15.4",
"ECR before LimitedLiability": "59.4",
"Property Plant and Equipment": "-2.39",
"Assets, Current": "-0.568",
"Assets, Non-Current": "-1.84",
"Other Liabilities": "45.3",
"Liabilities, Current": "6.81",
"Depreciation, Depletion, Amortization": "-13.7",
"Expenses": "-38.6",
"Revenues": "-390",
"Net Income": "33.7",
"Operating Expenses": "23.5",
"General and Administrative Expense": "-75.9",
"Other Expenses": "17.4",
"Other Revenues": "-390",
"Comprehensive Net Income": "39.4",
"Other Net Income": "136",
"Other Compr. Net Income": "6.55",
"Economic Capital Ratio": "54.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000907242_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "24,862",
"Assets, Non-Current": "1,524",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "13,380",
"General and Administrative Expense": "47,111",
"Intangible Assets": "0",
"Liabilities, Current": "23,292",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "73,552",
"Other Liabilities": "25,792",
"Other Net Income": "139,718",
"Other Revenues": "0",
"Property Plant and Equipment": "153,213"
},
"output_variables": {
"Assets": "179,600",
"Liabilities": "49,084",
"Expenses": "134,042",
"Revenues": "0",
"Stockholders Equity": "130,516",
"Net Income": "5,676",
"Comprehensive Net Income": "5,676",
"BaseVar": "774,103",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "127%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "31,945",
"Assets, Non-Current": "1,220",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "16,651",
"General and Administrative Expense": "55,229",
"Intangible Assets": "35,316",
"Liabilities, Current": "26,172",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,214",
"Other Compr. Net Income": "0",
"Other Expenses": "87,543",
"Other Liabilities": "81,100",
"Other Net Income": "168,333",
"Other Revenues": "0",
"Property Plant and Equipment": "178,426"
},
"output_variables": {
"Assets": "248,120",
"Liabilities": "107,272",
"Expenses": "159,422",
"Revenues": "0",
"Stockholders Equity": "140,848",
"Net Income": "8,911",
"Comprehensive Net Income": "8,911",
"BaseVar": "967,586",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "108%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "33,980",
"Assets, Non-Current": "914",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "16,638",
"General and Administrative Expense": "52,432",
"Intangible Assets": "33,642",
"Liabilities, Current": "26,843",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "350",
"Other Compr. Net Income": "0",
"Other Expenses": "99,858",
"Other Liabilities": "53,800",
"Other Net Income": "186,889",
"Other Revenues": "0",
"Property Plant and Equipment": "175,637"
},
"output_variables": {
"Assets": "244,523",
"Liabilities": "80,643",
"Expenses": "168,928",
"Revenues": "0",
"Stockholders Equity": "163,880",
"Net Income": "17,961",
"Comprehensive Net Income": "17,961",
"BaseVar": "1,020,102",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "141%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "34,262",
"Assets, Non-Current": "609",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "17,824",
"General and Administrative Expense": "52,987",
"Intangible Assets": "32,477",
"Liabilities, Current": "29,050",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "4,682",
"Other Compr. Net Income": "0",
"Other Expenses": "102,771",
"Other Liabilities": "46,300",
"Other Net Income": "187,767",
"Other Revenues": "0",
"Property Plant and Equipment": "180,271"
},
"output_variables": {
"Assets": "252,301",
"Liabilities": "75,350",
"Expenses": "173,582",
"Revenues": "0",
"Stockholders Equity": "176,951",
"Net Income": "14,185",
"Comprehensive Net Income": "14,185",
"BaseVar": "1,034,677",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "136%"
}
}
},
"top_rated": true,
"trend": -4.0,
"value": 1.3630583586092049,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0000907242.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0000907242.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0000907242.svg"
},
{
"company_id": "0000216877",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0000216877.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0000216877.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000216877.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000216877_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000216877_main_keyfigs.svg",
"name": "Pismo Coast Village INC",
"rank": 6,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Pismo Coast Village 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 Pismo Coast Village INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Pismo Coast Village INC is the variable Other Expenses, reducing the Economic Capital Ratio by 40% points.
The company's Economic Capital Ratio, given in the ranking table, is 129%, being 47% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0000216877_2015_Pismo_Coast_Village_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-1.26",
"Assets": "10.1",
"Liabilities": "3.78",
"Stockholders Equity": "22.3",
"ECR before LimitedLiability": "17.2",
"Intangible Assets": "-2.05",
"Assets, Non-Current": "-1.01",
"Property Plant and Equipment": "16.4",
"Other Liabilities": "2.91",
"Liabilities, Current": "0.914",
"General and Administrative Expense": "28.8",
"Expenses": "15.3",
"Revenues": "5.20",
"Net Income": "8.02",
"Depreciation, Depletion, Amortization": "11.4",
"Other Expenses": "-36.7",
"Operating Expenses": "8.06",
"Other Revenues": "5.20",
"Other Net Income": "-13.1",
"Comprehensive Net Income": "8.15",
"Economic Capital Ratio": "15.1"
},
"2012": {
"Assets": "7.78",
"Liabilities": "9.91",
"Stockholders Equity": "22.9",
"ECR before LimitedLiability": "28.3",
"Property Plant and Equipment": "13.5",
"Intangible Assets": "-2.12",
"Assets, Non-Current": "-2.03",
"Liabilities, Current": "2.29",
"Other Liabilities": "7.87",
"General and Administrative Expense": "27.4",
"Expenses": "15.4",
"Revenues": "20.6",
"Net Income": "13.5",
"Other Expenses": "-25.1",
"Depreciation, Depletion, Amortization": "3.69",
"Operating Expenses": "7.43",
"Other Revenues": "20.6",
"Other Net Income": "-24.5",
"Comprehensive Net Income": "14.5",
"Other Compr. Net Income": "1.07",
"Economic Capital Ratio": "27.3"
},
"2013": {
"Intangible Assets": "-1.45",
"Assets": "6.46",
"Liabilities": "19.2",
"Stockholders Equity": "29.4",
"ECR before LimitedLiability": "52.1",
"Assets, Non-Current": "-1.61",
"Property Plant and Equipment": "9.86",
"Other Liabilities": "20.2",
"Liabilities, Current": "-1.37",
"General and Administrative Expense": "32.7",
"Expenses": "15.8",
"Revenues": "32.9",
"Net Income": "27.4",
"Operating Expenses": "14.2",
"Depreciation, Depletion, Amortization": "4.30",
"Other Expenses": "-41.8",
"Other Revenues": "32.9",
"Other Net Income": "-23.8",
"Comprehensive Net Income": "28.2",
"Other Compr. Net Income": "0.931",
"Economic Capital Ratio": "47.4"
},
"2014": {
"Intangible Assets": "-1.45",
"Assets": "5.63",
"Liabilities": "20.3",
"Stockholders Equity": "30.2",
"ECR before LimitedLiability": "51.9",
"Property Plant and Equipment": "9.39",
"Assets, Non-Current": "-1.52",
"Other Liabilities": "21.2",
"Liabilities, Current": "-1.28",
"Depreciation, Depletion, Amortization": "3.98",
"Expenses": "14.5",
"Revenues": "40.8",
"Net Income": "25.1",
"Operating Expenses": "14.4",
"General and Administrative Expense": "30.0",
"Other Expenses": "-40.3",
"Other Revenues": "40.8",
"Comprehensive Net Income": "28.7",
"Other Net Income": "-35.7",
"Other Compr. Net Income": "3.93",
"Economic Capital Ratio": "47.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000216877_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "2,098",
"Assets, Non-Current": "27",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,264",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "5,196",
"Other Liabilities": "4,847",
"Other Net Income": "-230",
"Other Revenues": "5,926",
"Property Plant and Equipment": "14,081"
},
"output_variables": {
"Assets": "16,206",
"Liabilities": "6,111",
"Expenses": "5,196",
"Revenues": "5,926",
"Stockholders Equity": "10,095",
"Net Income": "499",
"Comprehensive Net Income": "499",
"BaseVar": "38,516",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "112%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "2,229",
"Assets, Non-Current": "23",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "316",
"General and Administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,384",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "5,074",
"Other Liabilities": "4,528",
"Other Net Income": "-327",
"Other Revenues": "6,189",
"Property Plant and Equipment": "14,227"
},
"output_variables": {
"Assets": "16,479",
"Liabilities": "5,912",
"Expenses": "5,391",
"Revenues": "6,189",
"Stockholders Equity": "10,566",
"Net Income": "471",
"Comprehensive Net Income": "471",
"BaseVar": "39,888",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "113%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,426",
"Assets, Non-Current": "18",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "344",
"General and Administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,659",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "5,345",
"Other Liabilities": "3,917",
"Other Net Income": "-197",
"Other Revenues": "6,557",
"Property Plant and Equipment": "14,370"
},
"output_variables": {
"Assets": "16,814",
"Liabilities": "5,576",
"Expenses": "5,689",
"Revenues": "6,557",
"Stockholders Equity": "11,238",
"Net Income": "671",
"Comprehensive Net Income": "671",
"BaseVar": "41,184",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "122%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,370",
"Assets, Non-Current": "8.3",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "379",
"General and Administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,822",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "5,807",
"Other Liabilities": "3,336",
"Other Net Income": "-184",
"Other Revenues": "7,119",
"Property Plant and Equipment": "14,657"
},
"output_variables": {
"Assets": "17,036",
"Liabilities": "5,157",
"Expenses": "6,186",
"Revenues": "7,119",
"Stockholders Equity": "11,879",
"Net Income": "749",
"Comprehensive Net Income": "749",
"BaseVar": "43,605",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "129%"
}
}
},
"top_rated": true,
"trend": -3.0,
"value": 1.2882130094498958,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0000216877.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0000216877.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0000216877.svg"
},
{
"company_id": "0000789570",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0000789570.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0000789570.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000789570.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000789570_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000789570_main_keyfigs.svg",
"name": "MGM Resorts International",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2014/backtesting_correlation/regression_0000789570.svg",
"report_text": "The relative strengths and weaknesses of MGM Resorts International 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 MGM Resorts International compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 54% points.The greatest weakness of MGM Resorts International is the variable Other Net Income, reducing the Economic Capital Ratio by 56% points.
The company's Economic Capital Ratio, given in the ranking table, is 129%, being 47% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0000789570_2015_MGM_Resorts_International.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "-2.93",
"Assets": "23.1",
"Liabilities": "34.9",
"Stockholders Equity": "54.9",
"ECR before LimitedLiability": "-1.89",
"Other Assets": "-6.10",
"Assets, Non-Current": "7.38",
"Intangible Assets": "-2.09",
"Property Plant and Equipment": "38.3",
"Liabilities, Current": "5.39",
"Other Liabilities": "30.4",
"Depreciation, Depletion, Amortization": "-7.03",
"Expenses": "2.84",
"Revenues": "-25.6",
"Net Income": "-56.5",
"Operating Expenses": "18.2",
"General and Administrative Expense": "-3.82",
"Other Expenses": "-3.80",
"Other Revenues": "-25.6",
"Comprehensive Net Income": "-56.5",
"Other Net Income": "-30.1",
"Economic Capital Ratio": "-1.88"
},
"2011": {
"Other Assets": "19.6",
"Assets": "-77.5",
"Liabilities": "64.7",
"Stockholders Equity": "97.5",
"ECR before LimitedLiability": "149",
"Intangible Assets": "-25.2",
"Assets, Non-Current": "-40.8",
"Assets, Current": "-2.45",
"Property Plant and Equipment": "-20.9",
"Other Liabilities": "65.8",
"Liabilities, Current": "-1.78",
"Expenses": "96.7",
"Revenues": "37.4",
"Net Income": "91.1",
"Depreciation, Depletion, Amortization": "-11.5",
"Other Expenses": "97.9",
"Operating Expenses": "10.5",
"Other Revenues": "37.4",
"Other Net Income": "-44.7",
"Comprehensive Net Income": "91.3",
"Economic Capital Ratio": "147"
},
"2012": {
"Assets": "14.7",
"Liabilities": "42.8",
"Stockholders Equity": "58.6",
"ECR before LimitedLiability": "15.5",
"Other Assets": "-11.5",
"Intangible Assets": "14.0",
"Assets, Non-Current": "21.1",
"Liabilities, Current": "3.82",
"Other Liabilities": "39.9",
"General and Administrative Expense": "5.82",
"Expenses": "8.50",
"Revenues": "13.5",
"Net Income": "-38.9",
"Other Expenses": "-1.35",
"Depreciation, Depletion, Amortization": "-5.24",
"Operating Expenses": "9.15",
"Other Revenues": "13.5",
"Other Net Income": "-66.6",
"Comprehensive Net Income": "-41.2",
"Other Compr. Net Income": "-1.91",
"Economic Capital Ratio": "14.5"
},
"2014": {
"Intangible Assets": "6.58",
"Assets": "8.71",
"Liabilities": "39.1",
"Stockholders Equity": "53.6",
"ECR before LimitedLiability": "51.8",
"Other Assets": "-5.92",
"Assets, Non-Current": "9.44",
"Other Liabilities": "42.6",
"Liabilities, Current": "-6.57",
"Depreciation, Depletion, Amortization": "-1.77",
"Expenses": "15.1",
"Revenues": "36.2",
"Net Income": "6.01",
"Operating Expenses": "15.5",
"General and Administrative Expense": "3.80",
"Other Expenses": "-2.69",
"Other Revenues": "36.2",
"Comprehensive Net Income": "3.85",
"Other Net Income": "-55.7",
"Other Compr. Net Income": "-2.23",
"Economic Capital Ratio": "47.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000789570_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "1,455,645",
"Assets, Non-Current": "2,951,050",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "633,423",
"General and Administrative Expense": "1,128,803",
"Intangible Assets": "429,157",
"Liabilities, Current": "1,246,221",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "-429,157",
"Other Compr. Net Income": "0",
"Other Expenses": "4,558,876",
"Other Liabilities": "0",
"Other Net Income": "-1,135,528",
"Other Revenues": "6,019,233",
"Property Plant and Equipment": "14,554,350"
},
"output_variables": {
"Assets": "18,961,045",
"Liabilities": "1,246,221",
"Expenses": "6,321,102",
"Revenues": "6,019,233",
"Stockholders Equity": "17,714,824",
"Net Income": "-1,437,397",
"Comprehensive Net Income": "-1,437,397",
"BaseVar": "42,580,463",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "96%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "2,812,720",
"Assets, Non-Current": "10,086,912",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "817,146",
"General and Administrative Expense": "1,182,505",
"Intangible Assets": "7,944,726",
"Liabilities, Current": "1,744,764",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "-7,944,726",
"Other Compr. Net Income": "0",
"Other Expenses": "1,480,296",
"Other Liabilities": "0",
"Other Net Income": "-1,134,421",
"Other Revenues": "7,849,312",
"Property Plant and Equipment": "14,866,644"
},
"output_variables": {
"Assets": "27,766,276",
"Liabilities": "1,744,764",
"Expenses": "3,479,947",
"Revenues": "7,849,312",
"Stockholders Equity": "26,021,512",
"Net Income": "3,234,944",
"Comprehensive Net Income": "3,234,944",
"BaseVar": "44,792,989",
"ECR before LimitedLiability": "243%",
"Economic Capital Ratio": "243%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "2,507,092",
"Assets, Non-Current": "9,582,994",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "927,697",
"General and Administrative Expense": "1,239,774",
"Intangible Assets": "7,640,680",
"Liabilities, Current": "1,925,671",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "-7,640,680",
"Other Compr. Net Income": "-142,454",
"Other Expenses": "6,749,164",
"Other Liabilities": "0",
"Other Net Income": "-1,861,121",
"Other Revenues": "9,160,844",
"Property Plant and Equipment": "14,194,652"
},
"output_variables": {
"Assets": "26,284,738",
"Liabilities": "1,925,671",
"Expenses": "8,916,635",
"Revenues": "9,160,844",
"Stockholders Equity": "24,359,067",
"Net Income": "-1,616,912",
"Comprehensive Net Income": "-1,759,366",
"BaseVar": "62,500,545",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "100%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,027,160",
"Assets, Non-Current": "9,233,809",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "815,765",
"General and Administrative Expense": "1,318,749",
"Intangible Assets": "7,261,966",
"Liabilities, Current": "3,407,925",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "-7,261,966",
"Other Compr. Net Income": "-276,563",
"Other Expenses": "6,971,476",
"Other Liabilities": "0",
"Other Net Income": "-848,816",
"Other Revenues": "10,081,984",
"Property Plant and Equipment": "14,441,542"
},
"output_variables": {
"Assets": "26,702,511",
"Liabilities": "3,407,925",
"Expenses": "9,105,990",
"Revenues": "10,081,984",
"Stockholders Equity": "23,294,586",
"Net Income": "127,178",
"Comprehensive Net Income": "-149,385",
"BaseVar": "64,010,399",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "129%"
}
}
},
"top_rated": true,
"trend": null,
"value": 1.2872477810639842,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0000789570.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0000789570.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0000789570.svg"
},
{
"company_id": "0001061937",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001061937.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001061937.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001061937.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001061937_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001061937_main_keyfigs.svg",
"name": "HOST Hotels Resorts L P",
"rank": 8,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of HOST Hotels Resorts L P 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 HOST Hotels Resorts L P compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 35% points.The greatest weakness of HOST Hotels Resorts L P is the variable Other Net Income, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 124%, being 43% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001061937_2015_HOST_Hotels_Resorts_L_P.pdf",
"shrinked_graph_json": {
"2013": {
"Intangible Assets": "-2.14",
"Assets": "5.87",
"Liabilities": "11.6",
"Stockholders Equity": "19.3",
"ECR before LimitedLiability": "33.4",
"Assets, Non-Current": "-2.40",
"Assets, Current": "-1.77",
"Other Assets": "2.78",
"Property Plant and Equipment": "11.3",
"Other Liabilities": "1.91",
"Liabilities, Current": "9.88",
"General and Administrative Expense": "29.5",
"Expenses": "5.31",
"Revenues": "25.3",
"Net Income": "19.5",
"Depreciation, Depletion, Amortization": "-10.5",
"Other Expenses": "-13.8",
"Other Revenues": "25.3",
"Other Net Income": "-10.8",
"Comprehensive Net Income": "19.4",
"Economic Capital Ratio": "28.7"
},
"2014": {
"Intangible Assets": "-1.67",
"Assets": "3.90",
"Liabilities": "14.6",
"Stockholders Equity": "20.5",
"ECR before LimitedLiability": "47.5",
"Other Assets": "1.81",
"Property Plant and Equipment": "8.33",
"Assets, Non-Current": "-1.76",
"Other Liabilities": "1.65",
"Liabilities, Current": "13.3",
"Depreciation, Depletion, Amortization": "-13.2",
"Expenses": "11.7",
"Revenues": "35.1",
"Net Income": "31.6",
"General and Administrative Expense": "28.7",
"Other Expenses": "-4.90",
"Other Revenues": "35.1",
"Comprehensive Net Income": "33.1",
"Other Net Income": "-16.6",
"Other Compr. Net Income": "1.65",
"Economic Capital Ratio": "43.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001061937_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "861,000",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "697,000",
"General and Administrative Expense": "121,000",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "376,000",
"Other Assets": "958,000",
"Other Compr. Net Income": "-29,000",
"Other Expenses": "3,785,000",
"Other Liabilities": "5,362,000",
"Other Net Income": "134,000",
"Other Revenues": "5,170,000",
"Property Plant and Equipment": "10,995,000"
},
"output_variables": {
"Assets": "12,814,000",
"Liabilities": "5,362,000",
"Expenses": "4,979,000",
"Revenues": "5,170,000",
"Stockholders Equity": "7,452,000",
"Net Income": "325,000",
"Comprehensive Net Income": "296,000",
"BaseVar": "33,939,920",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "104%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "684,000",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "701,000",
"General and Administrative Expense": "43,000",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "386,000",
"Other Assets": "948,000",
"Other Compr. Net Income": "-56,000",
"Other Expenses": "3,742,000",
"Other Liabilities": "4,614,000",
"Other Net Income": "261,000",
"Other Revenues": "5,358,000",
"Property Plant and Equipment": "10,575,000"
},
"output_variables": {
"Assets": "12,207,000",
"Liabilities": "4,614,000",
"Expenses": "4,872,000",
"Revenues": "5,358,000",
"Stockholders Equity": "7,593,000",
"Net Income": "747,000",
"Comprehensive Net Income": "691,000",
"BaseVar": "33,828,770",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "124%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 1.24447466975993,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001061937.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001061937.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001061937.svg"
},
{
"company_id": "0001297735",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001297735.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001297735.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001297735_main_keyfigs.svg",
"name": "American Casino Entertainment Properties LLC",
"rank": 9,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of American Casino Entertainment Properties LLC 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 Casino Entertainment Properties LLC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 42% points.The greatest weakness of American Casino Entertainment Properties LLC is the variable Other Net Income, reducing the Economic Capital Ratio by 33% points.
The company's Economic Capital Ratio, given in the ranking table, is 109%, being 28% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001297735_2015_American_Casino_Entertainment_Properties_LLC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-0.819",
"Assets": "23.3",
"Liabilities": "4.80",
"Stockholders Equity": "35.7",
"ECR before LimitedLiability": "2.74",
"Intangible Assets": "-2.44",
"Assets, Non-Current": "-1.25",
"Assets, Current": "-0.734",
"Property Plant and Equipment": "38.1",
"Liabilities, Current": "5.16",
"General and Administrative Expense": "-18.8",
"Expenses": "23.4",
"Revenues": "-12.1",
"Net Income": "-13.8",
"Depreciation, Depletion, Amortization": "-5.30",
"Other Expenses": "44.3",
"Operating Expenses": "7.29",
"Other Revenues": "-12.1",
"Other Net Income": "-24.3",
"Comprehensive Net Income": "-13.7",
"Economic Capital Ratio": "0.615"
},
"2012": {
"Assets, Current": "-1.37",
"Assets": "19.2",
"Liabilities": "8.01",
"Stockholders Equity": "34.7",
"ECR before LimitedLiability": "14.6",
"Property Plant and Equipment": "33.2",
"Intangible Assets": "-2.42",
"Assets, Non-Current": "-2.37",
"Liabilities, Current": "6.57",
"Other Liabilities": "1.56",
"General and Administrative Expense": "-23.5",
"Expenses": "22.6",
"Revenues": "1.34",
"Net Income": "-6.43",
"Other Expenses": "46.0",
"Depreciation, Depletion, Amortization": "-2.45",
"Operating Expenses": "6.50",
"Other Revenues": "1.34",
"Other Net Income": "-30.8",
"Comprehensive Net Income": "-5.51",
"Economic Capital Ratio": "13.6"
},
"2013": {
"Intangible Assets": "-1.97",
"Assets": "19.4",
"Liabilities": "11.7",
"Stockholders Equity": "38.4",
"ECR before LimitedLiability": "29.2",
"Assets, Non-Current": "-2.22",
"Assets, Current": "-1.30",
"Other Assets": "0.846",
"Property Plant and Equipment": "30.8",
"Other Liabilities": "6.87",
"Liabilities, Current": "5.20",
"General and Administrative Expense": "-20.3",
"Expenses": "26.2",
"Revenues": "7.24",
"Comprehensive Net Income": "1.16",
"Operating Expenses": "11.9",
"Depreciation, Depletion, Amortization": "-1.23",
"Other Expenses": "37.4",
"Other Revenues": "7.24",
"Other Net Income": "-33.2",
"Economic Capital Ratio": "24.4"
},
"2014": {
"Intangible Assets": "-1.83",
"Assets": "17.5",
"Liabilities": "7.89",
"Stockholders Equity": "35.3",
"ECR before LimitedLiability": "32.1",
"Other Assets": "0.601",
"Property Plant and Equipment": "25.2",
"Assets, Non-Current": "-1.93",
"Other Liabilities": "2.88",
"Liabilities, Current": "5.22",
"Expenses": "23.3",
"Revenues": "12.0",
"Net Income": "4.98",
"Operating Expenses": "10.8",
"General and Administrative Expense": "-29.5",
"Other Expenses": "41.9",
"Other Revenues": "12.0",
"Comprehensive Net Income": "7.85",
"Other Net Income": "-33.0",
"Other Compr. Net Income": "2.89",
"Economic Capital Ratio": "27.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001297735_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "90,350",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "39,056",
"General and Administrative Expense": "111,566",
"Intangible Assets": "0",
"Liabilities, Current": "32,892",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "19,892",
"Other Compr. Net Income": "0",
"Other Expenses": "164,988",
"Other Liabilities": "343,983",
"Other Net Income": "-46,544",
"Other Revenues": "341,890",
"Property Plant and Equipment": "1,111,787"
},
"output_variables": {
"Assets": "1,222,029",
"Liabilities": "376,875",
"Expenses": "315,610",
"Revenues": "341,890",
"Stockholders Equity": "845,154",
"Net Income": "-20,264",
"Comprehensive Net Income": "-20,264",
"BaseVar": "2,496,198",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "98%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "78,702",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "33,311",
"General and Administrative Expense": "115,039",
"Intangible Assets": "0",
"Liabilities, Current": "33,663",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "17,199",
"Other Compr. Net Income": "0",
"Other Expenses": "163,300",
"Other Liabilities": "330,520",
"Other Net Income": "-43,877",
"Other Revenues": "339,729",
"Property Plant and Equipment": "1,097,638"
},
"output_variables": {
"Assets": "1,193,539",
"Liabilities": "364,183",
"Expenses": "311,650",
"Revenues": "339,729",
"Stockholders Equity": "829,356",
"Net Income": "-15,798",
"Comprehensive Net Income": "-15,798",
"BaseVar": "2,454,428",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "100%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "71,456",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "31,678",
"General and Administrative Expense": "114,807",
"Intangible Assets": "0",
"Liabilities, Current": "33,732",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "23,742",
"Other Compr. Net Income": "0",
"Other Expenses": "160,956",
"Other Liabilities": "327,314",
"Other Net Income": "-45,129",
"Other Revenues": "337,435",
"Property Plant and Equipment": "1,080,069"
},
"output_variables": {
"Assets": "1,175,267",
"Liabilities": "361,046",
"Expenses": "307,441",
"Revenues": "337,435",
"Stockholders Equity": "814,221",
"Net Income": "-15,135",
"Comprehensive Net Income": "-15,135",
"BaseVar": "2,431,069",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "99%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "94,169",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "29,257",
"General and Administrative Expense": "122,569",
"Intangible Assets": "0",
"Liabilities, Current": "42,815",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "25,165",
"Other Compr. Net Income": "0",
"Other Expenses": "165,954",
"Other Liabilities": "316,546",
"Other Net Income": "-26,371",
"Other Revenues": "351,131",
"Property Plant and Equipment": "1,065,250"
},
"output_variables": {
"Assets": "1,184,584",
"Liabilities": "359,361",
"Expenses": "317,780",
"Revenues": "351,131",
"Stockholders Equity": "825,223",
"Net Income": "6,980",
"Comprehensive Net Income": "6,980",
"BaseVar": "2,447,602",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "109%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 1.0908428663158225,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001297735.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001297735.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001297735.svg"
},
{
"company_id": "0001468174",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001468174.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001468174.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001468174.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001468174_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001468174_main_keyfigs.svg",
"name": "Hyatt Hotels Corp",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2014/backtesting_correlation/regression_0001468174.svg",
"report_text": "The relative strengths and weaknesses of Hyatt Hotels 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 Hyatt Hotels Corp compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 42% points.The greatest weakness of Hyatt Hotels Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 106%, being 24% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001468174_2015_Hyatt_Hotels_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "2.15",
"Assets": "2.43",
"Liabilities": "17.0",
"Stockholders Equity": "17.4",
"ECR before LimitedLiability": "12.1",
"Assets, Non-Current": "1.17",
"Assets, Current": "2.86",
"Property Plant and Equipment": "-2.55",
"Other Liabilities": "13.8",
"Liabilities, Current": "3.77",
"General and Administrative Expense": "19.1",
"Expenses": "-13.5",
"Revenues": "20.1",
"Net Income": "-1.17",
"Depreciation, Depletion, Amortization": "-4.53",
"Other Expenses": "-42.2",
"Operating Expenses": "10.3",
"Other Revenues": "20.1",
"Other Net Income": "-8.18",
"Comprehensive Net Income": "-0.996",
"Economic Capital Ratio": "9.98"
},
"2012": {
"Assets, Current": "2.86",
"Assets": "-0.901",
"Liabilities": "21.5",
"Stockholders Equity": "14.1",
"ECR before LimitedLiability": "21.2",
"Other Assets": "3.00",
"Property Plant and Equipment": "-4.73",
"Liabilities, Current": "5.92",
"Other Liabilities": "16.6",
"General and Administrative Expense": "16.1",
"Expenses": "-17.4",
"Revenues": "41.6",
"Net Income": "5.30",
"Other Expenses": "-41.2",
"Depreciation, Depletion, Amortization": "-5.19",
"Operating Expenses": "9.50",
"Other Revenues": "41.6",
"Other Net Income": "-17.3",
"Comprehensive Net Income": "8.66",
"Other Compr. Net Income": "3.37",
"Economic Capital Ratio": "20.1"
},
"2014": {
"Assets": "-2.03",
"Liabilities": "18.4",
"Stockholders Equity": "8.99",
"ECR before LimitedLiability": "28.9",
"Other Assets": "2.22",
"Property Plant and Equipment": "-6.31",
"Assets, Current": "2.41",
"Assets, Non-Current": "0.889",
"Other Liabilities": "14.4",
"Liabilities, Current": "4.64",
"Depreciation, Depletion, Amortization": "-1.57",
"Expenses": "-6.10",
"Revenues": "42.0",
"Net Income": "22.4",
"Operating Expenses": "16.5",
"General and Administrative Expense": "16.5",
"Other Expenses": "-41.4",
"Other Revenues": "42.0",
"Comprehensive Net Income": "21.6",
"Other Net Income": "-11.3",
"Economic Capital Ratio": "24.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001468174_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,591,000",
"Assets, Non-Current": "575,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "305,000",
"General and Administrative Expense": "283,000",
"Intangible Assets": "461,000",
"Liabilities, Current": "568,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "837,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,992,000",
"Other Liabilities": "2,111,000",
"Other Net Income": "-7,000",
"Other Revenues": "3,698,000",
"Property Plant and Equipment": "4,043,000"
},
"output_variables": {
"Assets": "7,507,000",
"Liabilities": "2,679,000",
"Expenses": "3,580,000",
"Revenues": "3,698,000",
"Stockholders Equity": "4,828,000",
"Net Income": "111,000",
"Comprehensive Net Income": "111,000",
"BaseVar": "22,649,850",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "107%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,758,000",
"Assets, Non-Current": "620,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "353,000",
"General and Administrative Expense": "316,000",
"Intangible Assets": "521,000",
"Liabilities, Current": "618,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "602,000",
"Other Compr. Net Income": "33,000",
"Other Expenses": "3,199,000",
"Other Liabilities": "2,191,000",
"Other Net Income": "6,000",
"Other Revenues": "3,949,000",
"Property Plant and Equipment": "4,139,000"
},
"output_variables": {
"Assets": "7,640,000",
"Liabilities": "2,809,000",
"Expenses": "3,868,000",
"Revenues": "3,949,000",
"Stockholders Equity": "4,831,000",
"Net Income": "87,000",
"Comprehensive Net Income": "120,000",
"BaseVar": "24,157,460",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "106%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,709,000",
"Assets, Non-Current": "993,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "354,000",
"General and Administrative Expense": "349,000",
"Intangible Assets": "685,000",
"Liabilities, Current": "730,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "570,000",
"Other Compr. Net Income": "-94,000",
"Other Expenses": "3,700,000",
"Other Liabilities": "2,782,000",
"Other Net Income": "334,000",
"Other Revenues": "4,415,000",
"Property Plant and Equipment": "4,186,000"
},
"output_variables": {
"Assets": "8,143,000",
"Liabilities": "3,512,000",
"Expenses": "4,403,000",
"Revenues": "4,415,000",
"Stockholders Equity": "4,631,000",
"Net Income": "346,000",
"Comprehensive Net Income": "252,000",
"BaseVar": "28,110,360",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "106%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.0582380879088613,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001468174.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001468174.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001468174.svg"
},
{
"company_id": "0001052595",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001052595.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001052595.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001052595_main_keyfigs.svg",
"name": "Red Lion Hotels CORP",
"rank": 11,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Red Lion Hotels 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 Red Lion Hotels CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 64% points.The greatest weakness of Red Lion Hotels CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 114% points.
The company's Economic Capital Ratio, given in the ranking table, is 103%, being 22% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001052595_2015_Red_Lion_Hotels_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "5.43",
"Liabilities": "10.0",
"Stockholders Equity": "7.85",
"ECR before LimitedLiability": "-15.9",
"Liabilities, Current": "4.72",
"General and Administrative Expense": "36.6",
"Expenses": "-22.1",
"Net Income": "-18.9",
"Depreciation, Depletion, Amortization": "17.4",
"Other Expenses": "-80.0",
"Operating Expenses": "12.0",
"Cost of Goods and Services Sold": "-2.49",
"Other Revenues": "13.7",
"Revenues": "13.7",
"Other Assets": "-3.03",
"Intangible Assets": "-2.33",
"Assets, Non-Current": "-1.54",
"Property Plant and Equipment": "6.18",
"Other Net Income": "-9.11",
"Comprehensive Net Income": "-18.7",
"Economic Capital Ratio": "-18.1"
},
"2012": {
"Assets": "-11.1",
"Liabilities": "23.8",
"Stockholders Equity": "7.01",
"ECR before LimitedLiability": "-18.8",
"Property Plant and Equipment": "-3.11",
"Intangible Assets": "-3.40",
"Assets, Non-Current": "-6.06",
"Liabilities, Current": "-11.2",
"Other Liabilities": "24.2",
"General and Administrative Expense": "24.9",
"Expenses": "-38.1",
"Revenues": "26.7",
"Net Income": "-27.7",
"Other Expenses": "-103",
"Depreciation, Depletion, Amortization": "23.8",
"Operating Expenses": "13.9",
"Other Revenues": "26.7",
"Other Net Income": "-28.2",
"Comprehensive Net Income": "-26.2",
"Other Compr. Net Income": "1.87",
"Economic Capital Ratio": "-19.8"
},
"2013": {
"Assets": "-6.35",
"Liabilities": "14.2",
"Stockholders Equity": "13.8",
"ECR before LimitedLiability": "-14.3",
"Assets, Non-Current": "-5.92",
"Assets, Current": "3.47",
"Other Assets": "1.69",
"Property Plant and Equipment": "-4.08",
"Other Liabilities": "14.0",
"Liabilities, Current": "4.24",
"General and Administrative Expense": "16.0",
"Expenses": "-24.1",
"Revenues": "17.8",
"Net Income": "-27.0",
"Operating Expenses": "14.3",
"Depreciation, Depletion, Amortization": "14.3",
"Other Expenses": "-88.7",
"Other Revenues": "17.8",
"Other Net Income": "-39.2",
"Comprehensive Net Income": "-26.2",
"Economic Capital Ratio": "-19.0"
},
"2014": {
"Intangible Assets": "-1.11",
"Assets": "-5.64",
"Liabilities": "30.1",
"Stockholders Equity": "10.7",
"ECR before LimitedLiability": "26.3",
"Property Plant and Equipment": "-2.88",
"Assets, Non-Current": "-3.04",
"Other Liabilities": "24.4",
"Liabilities, Current": "6.90",
"Depreciation, Depletion, Amortization": "20.8",
"Expenses": "-29.9",
"Revenues": "63.7",
"Net Income": "8.43",
"Operating Expenses": "19.2",
"General and Administrative Expense": "24.1",
"Other Expenses": "-114",
"Other Revenues": "63.7",
"Comprehensive Net Income": "13.4",
"Other Net Income": "-35.8",
"Other Compr. Net Income": "4.93",
"Economic Capital Ratio": "21.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001052595_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "50,920",
"Assets, Non-Current": "5,883",
"Cost of Goods and Services Sold": "1,733",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "5,503",
"Intangible Assets": "15,504",
"Liabilities, Current": "21,009",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "155,250",
"Other Liabilities": "118,022",
"Other Net Income": "-656",
"Other Revenues": "156,080",
"Property Plant and Equipment": "232,589"
},
"output_variables": {
"Assets": "304,896",
"Liabilities": "139,031",
"Expenses": "162,486",
"Revenues": "156,080",
"Stockholders Equity": "165,865",
"Net Income": "-7,062",
"Comprehensive Net Income": "-7,062",
"BaseVar": "991,289",
"ECR before LimitedLiability": "43%",
"Economic Capital Ratio": "79%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "43,387",
"Assets, Non-Current": "4,137",
"Cost of Goods and Services Sold": "828",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "6,022",
"Intangible Assets": "15,504",
"Liabilities, Current": "67,373",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "2,902",
"Other Compr. Net Income": "0",
"Other Expenses": "154,553",
"Other Liabilities": "40,661",
"Other Net Income": "-3,985",
"Other Revenues": "150,707",
"Property Plant and Equipment": "195,012"
},
"output_variables": {
"Assets": "260,942",
"Liabilities": "108,034",
"Expenses": "161,403",
"Revenues": "150,707",
"Stockholders Equity": "152,908",
"Net Income": "-14,681",
"Comprehensive Net Income": "-14,681",
"BaseVar": "946,277",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "66%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "44,045",
"Assets, Non-Current": "4,298",
"Cost of Goods and Services Sold": "535",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "7,945",
"Intangible Assets": "15,504",
"Liabilities, Current": "19,238",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "4,423",
"Other Compr. Net Income": "-159",
"Other Expenses": "120,768",
"Other Liabilities": "78,179",
"Other Net Income": "-7,854",
"Other Revenues": "120,055",
"Property Plant and Equipment": "166,356"
},
"output_variables": {
"Assets": "234,626",
"Liabilities": "97,417",
"Expenses": "129,248",
"Revenues": "120,055",
"Stockholders Equity": "137,209",
"Net Income": "-17,047",
"Comprehensive Net Income": "-17,206",
"BaseVar": "786,153",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "56%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "40,904",
"Assets, Non-Current": "4,176",
"Cost of Goods and Services Sold": "318",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "8,353",
"Intangible Assets": "15,524",
"Liabilities, Current": "18,469",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "2,340",
"Other Compr. Net Income": "-44",
"Other Expenses": "134,602",
"Other Liabilities": "64,048",
"Other Net Income": "150",
"Other Revenues": "145,426",
"Property Plant and Equipment": "160,410"
},
"output_variables": {
"Assets": "223,354",
"Liabilities": "82,517",
"Expenses": "143,273",
"Revenues": "145,426",
"Stockholders Equity": "140,837",
"Net Income": "2,303",
"Comprehensive Net Income": "2,259",
"BaseVar": "849,168",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "103%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 1.032638446209167,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001052595.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001052595.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001052595.svg"
},
{
"company_id": "0001295810",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001295810.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001295810.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001295810.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001295810_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001295810_main_keyfigs.svg",
"name": "Sunstone Hotel Investors Inc",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2014/backtesting_correlation/regression_0001295810.svg",
"report_text": "The relative strengths and weaknesses of Sunstone Hotel Investors 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 Sunstone Hotel Investors Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 82% points.The greatest weakness of Sunstone Hotel Investors Inc is the variable Revenues, reducing the Economic Capital Ratio by 160% points.
The company's Economic Capital Ratio, given in the ranking table, is 101%, being 20% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001295810_2015_Sunstone_Hotel_Investors_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-1.15",
"Assets": "17.7",
"Liabilities": "-17.6",
"Stockholders Equity": "11.2",
"ECR before LimitedLiability": "-2.10",
"Intangible Assets": "-2.26",
"Assets, Non-Current": "-0.998",
"Property Plant and Equipment": "28.4",
"Other Liabilities": "-21.4",
"Liabilities, Current": "2.87",
"General and Administrative Expense": "10.4",
"Expenses": "20.3",
"Revenues": "-173",
"Net Income": "5.84",
"Depreciation, Depletion, Amortization": "-7.83",
"Other Expenses": "10.4",
"Operating Expenses": "6.69",
"Other Revenues": "-173",
"Other Net Income": "80.8",
"Comprehensive Net Income": "5.95",
"Economic Capital Ratio": "-4.22"
},
"2012": {
"Assets, Current": "1.28",
"Assets": "18.6",
"Liabilities": "-11.3",
"Stockholders Equity": "16.6",
"ECR before LimitedLiability": "8.80",
"Property Plant and Equipment": "24.8",
"Intangible Assets": "-2.27",
"Assets, Non-Current": "-2.02",
"Liabilities, Current": "2.28",
"Other Liabilities": "-14.0",
"General and Administrative Expense": "8.36",
"Expenses": "18.7",
"Revenues": "-154",
"Net Income": "6.93",
"Other Expenses": "12.3",
"Depreciation, Depletion, Amortization": "-8.11",
"Operating Expenses": "5.80",
"Other Revenues": "-154",
"Other Net Income": "76.9",
"Comprehensive Net Income": "7.71",
"Economic Capital Ratio": "7.77"
},
"2013": {
"Intangible Assets": "-1.73",
"Assets": "18.8",
"Liabilities": "-3.85",
"Stockholders Equity": "23.5",
"ECR before LimitedLiability": "27.1",
"Assets, Non-Current": "-1.83",
"Property Plant and Equipment": "28.8",
"Other Liabilities": "-8.25",
"Liabilities, Current": "3.98",
"General and Administrative Expense": "22.2",
"Expenses": "22.3",
"Revenues": "-151",
"Net Income": "15.1",
"Operating Expenses": "-2.53",
"Depreciation, Depletion, Amortization": "-6.71",
"Other Expenses": "9.42",
"Other Revenues": "-151",
"Other Net Income": "79.4",
"Comprehensive Net Income": "13.4",
"Other Compr. Net Income": "-1.62",
"Economic Capital Ratio": "22.4"
},
"2014": {
"Intangible Assets": "-1.87",
"Assets": "18.4",
"Liabilities": "-5.59",
"Stockholders Equity": "23.3",
"ECR before LimitedLiability": "24.3",
"Property Plant and Equipment": "26.8",
"Assets, Non-Current": "-1.93",
"Other Liabilities": "-6.03",
"Liabilities, Current": "0.405",
"Depreciation, Depletion, Amortization": "-7.03",
"Expenses": "21.7",
"Revenues": "-160",
"Net Income": "12.0",
"Operating Expenses": "-4.48",
"General and Administrative Expense": "18.6",
"Other Expenses": "14.5",
"Other Revenues": "-160",
"Comprehensive Net Income": "12.9",
"Other Net Income": "82.3",
"Other Compr. Net Income": "0.828",
"Economic Capital Ratio": "19.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001295810_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "263,853",
"Assets, Non-Current": "19,577",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "127,945",
"General and Administrative Expense": "98,642",
"Intangible Assets": "13,088",
"Liabilities, Current": "146,781",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "26,896",
"Other Compr. Net Income": "0",
"Other Expenses": "632,389",
"Other Liabilities": "1,529,165",
"Other Net Income": "940,275",
"Other Revenues": "0",
"Property Plant and Equipment": "2,777,826"
},
"output_variables": {
"Assets": "3,101,240",
"Liabilities": "1,675,946",
"Expenses": "858,976",
"Revenues": "0",
"Stockholders Equity": "1,425,294",
"Net Income": "81,299",
"Comprehensive Net Income": "81,299",
"BaseVar": "6,724,788",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "93%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "407,560",
"Assets, Non-Current": "25,902",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "130,907",
"General and Administrative Expense": "94,642",
"Intangible Assets": "9,405",
"Liabilities, Current": "200,005",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "11,931",
"Other Compr. Net Income": "-419",
"Other Expenses": "602,494",
"Other Liabilities": "1,317,357",
"Other Net Income": "877,600",
"Other Revenues": "0",
"Property Plant and Equipment": "2,681,877"
},
"output_variables": {
"Assets": "3,136,675",
"Liabilities": "1,517,362",
"Expenses": "828,043",
"Revenues": "0",
"Stockholders Equity": "1,619,313",
"Net Income": "49,557",
"Comprehensive Net Income": "49,138",
"BaseVar": "6,438,628",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "94%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "237,686",
"Assets, Non-Current": "21,106",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "137,476",
"General and Administrative Expense": "26,671",
"Intangible Assets": "9,405",
"Liabilities, Current": "120,069",
"Long Term Liabilities": "0",
"Operating Expenses": "103,454",
"Other Assets": "9,219",
"Other Compr. Net Income": "-18,159",
"Other Expenses": "637,409",
"Other Liabilities": "1,436,330",
"Other Net Income": "975,011",
"Other Revenues": "0",
"Property Plant and Equipment": "3,231,382"
},
"output_variables": {
"Assets": "3,508,798",
"Liabilities": "1,556,399",
"Expenses": "905,010",
"Revenues": "0",
"Stockholders Equity": "1,952,399",
"Net Income": "70,001",
"Comprehensive Net Income": "51,842",
"BaseVar": "7,107,212",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "97%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "354,745",
"Assets, Non-Current": "14,485",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "155,845",
"General and Administrative Expense": "28,739",
"Intangible Assets": "9,405",
"Liabilities, Current": "298,984",
"Long Term Liabilities": "0",
"Operating Expenses": "126,737",
"Other Assets": "8,201",
"Other Compr. Net Income": "-15,908",
"Other Expenses": "746,428",
"Other Liabilities": "1,357,147",
"Other Net Income": "1,145,688",
"Other Revenues": "0",
"Property Plant and Equipment": "3,538,129"
},
"output_variables": {
"Assets": "3,924,965",
"Liabilities": "1,656,131",
"Expenses": "1,057,749",
"Revenues": "0",
"Stockholders Equity": "2,268,834",
"Net Income": "87,939",
"Comprehensive Net Income": "72,031",
"BaseVar": "8,139,169",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "101%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.012298914964615,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001295810.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001295810.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001295810.svg"
},
{
"company_id": "0000911147",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0000911147.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0000911147.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000911147.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000911147_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000911147_main_keyfigs.svg",
"name": "Century Casinos INC CO",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2014/backtesting_correlation/regression_0000911147.svg",
"report_text": "The relative strengths and weaknesses of Century Casinos INC 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 Century Casinos INC CO compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Century Casinos INC CO is the variable General and Administrative Expense, reducing the Economic Capital Ratio by 64% points.
The company's Economic Capital Ratio, given in the ranking table, is 98%, being 17% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0000911147_2015_Century_Casinos_INC_CO.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "1.22",
"Liabilities": "44.5",
"Stockholders Equity": "37.7",
"ECR before LimitedLiability": "42.4",
"Intangible Assets": "-0.949",
"Assets, Non-Current": "-0.781",
"Assets, Current": "1.28",
"Property Plant and Equipment": "2.27",
"Other Liabilities": "49.0",
"Liabilities, Current": "-9.33",
"General and Administrative Expense": "-56.5",
"Expenses": "-30.6",
"Revenues": "37.7",
"Net Income": "2.97",
"Depreciation, Depletion, Amortization": "18.7",
"Other Expenses": "-12.6",
"Operating Expenses": "13.4",
"Other Revenues": "37.7",
"Other Net Income": "-10.5",
"Comprehensive Net Income": "3.20",
"Economic Capital Ratio": "40.3"
},
"2012": {
"Liabilities, Current": "6.82",
"Liabilities": "57.0",
"Stockholders Equity": "43.7",
"ECR before LimitedLiability": "64.9",
"Other Liabilities": "53.9",
"General and Administrative Expense": "-64.8",
"Expenses": "-31.7",
"Net Income": "19.8",
"Other Expenses": "-8.71",
"Depreciation, Depletion, Amortization": "22.1",
"Operating Expenses": "13.2",
"Other Revenues": "65.5",
"Revenues": "65.5",
"Assets, Current": "0.460",
"Property Plant and Equipment": "0.664",
"Intangible Assets": "-0.482",
"Assets, Non-Current": "-0.731",
"Other Net Income": "-27.0",
"Comprehensive Net Income": "21.5",
"Other Compr. Net Income": "1.94",
"Economic Capital Ratio": "63.9"
},
"2013": {
"Assets": "-1.40",
"Liabilities": "35.4",
"Stockholders Equity": "22.5",
"ECR before LimitedLiability": "49.5",
"Assets, Non-Current": "-2.30",
"Other Assets": "1.05",
"Property Plant and Equipment": "-1.18",
"Other Liabilities": "37.3",
"Liabilities, Current": "-3.05",
"General and Administrative Expense": "-46.8",
"Expenses": "-16.7",
"Revenues": "61.2",
"Net Income": "26.2",
"Operating Expenses": "18.8",
"Depreciation, Depletion, Amortization": "2.04",
"Other Expenses": "3.54",
"Other Revenues": "61.2",
"Other Net Income": "-17.7",
"Comprehensive Net Income": "27.4",
"Other Compr. Net Income": "1.23",
"Economic Capital Ratio": "44.8"
},
"2014": {
"Intangible Assets": "-0.646",
"Assets": "-5.96",
"Liabilities": "31.9",
"Stockholders Equity": "13.1",
"ECR before LimitedLiability": "21.4",
"Other Assets": "1.26",
"Property Plant and Equipment": "-2.98",
"Assets, Non-Current": "-4.02",
"Other Liabilities": "32.3",
"Depreciation, Depletion, Amortization": "0.891",
"Expenses": "-28.2",
"Revenues": "59.6",
"Net Income": "0.939",
"Operating Expenses": "19.8",
"General and Administrative Expense": "-63.9",
"Other Expenses": "9.34",
"Other Revenues": "59.6",
"Comprehensive Net Income": "6.04",
"Other Net Income": "-42.3",
"Other Compr. Net Income": "5.09",
"Economic Capital Ratio": "16.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000911147_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "27,286",
"Assets, Non-Current": "193",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "21,582",
"Intangible Assets": "4,833",
"Liabilities, Current": "21,359",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "4,810",
"Other Compr. Net Income": "0",
"Other Expenses": "46,275",
"Other Liabilities": "2,828",
"Other Net Income": "12",
"Other Revenues": "70,866",
"Property Plant and Equipment": "99,605"
},
"output_variables": {
"Assets": "136,727",
"Liabilities": "24,187",
"Expenses": "67,857",
"Revenues": "70,866",
"Stockholders Equity": "112,540",
"Net Income": "3,021",
"Comprehensive Net Income": "3,021",
"BaseVar": "414,808",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "137%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "26,535",
"Assets, Non-Current": "582",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "21,452",
"Intangible Assets": "4,941",
"Liabilities, Current": "13,071",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "5,752",
"Other Compr. Net Income": "0",
"Other Expenses": "46,054",
"Other Liabilities": "6,109",
"Other Net Income": "-231",
"Other Revenues": "71,828",
"Property Plant and Equipment": "99,526"
},
"output_variables": {
"Assets": "137,336",
"Liabilities": "19,180",
"Expenses": "67,506",
"Revenues": "71,828",
"Stockholders Equity": "118,156",
"Net Income": "4,091",
"Comprehensive Net Income": "4,091",
"BaseVar": "414,610",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "150%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "32,360",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "6,599",
"General and Administrative Expense": "32,554",
"Intangible Assets": "18,515",
"Liabilities, Current": "26,801",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "7,110",
"Other Compr. Net Income": "0",
"Other Expenses": "61,111",
"Other Liabilities": "34,373",
"Other Net Income": "1,751",
"Other Revenues": "104,588",
"Property Plant and Equipment": "132,639"
},
"output_variables": {
"Assets": "190,624",
"Liabilities": "61,174",
"Expenses": "100,264",
"Revenues": "104,588",
"Stockholders Equity": "129,450",
"Net Income": "6,075",
"Comprehensive Net Income": "6,075",
"BaseVar": "623,812",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "120%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "30,163",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "7,835",
"General and Administrative Expense": "38,932",
"Intangible Assets": "15,655",
"Liabilities, Current": "28,128",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "7,022",
"Other Compr. Net Income": "0",
"Other Expenses": "72,131",
"Other Liabilities": "36,913",
"Other Net Income": "-2,239",
"Other Revenues": "120,048",
"Property Plant and Equipment": "134,627"
},
"output_variables": {
"Assets": "187,467",
"Liabilities": "65,041",
"Expenses": "118,898",
"Revenues": "120,048",
"Stockholders Equity": "122,426",
"Net Income": "-1,089",
"Comprehensive Net Income": "-1,089",
"BaseVar": "707,510",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "98%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 0.9834691872102947,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0000911147.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0000911147.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0000911147.svg"
},
{
"company_id": "0001162556",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001162556.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001162556.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001162556.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001162556_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001162556_main_keyfigs.svg",
"name": "Dover Downs Gaming Entertainment INC",
"rank": 14,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Dover Downs Gaming Entertainment 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 Dover Downs Gaming Entertainment INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 80% points.The greatest weakness of Dover Downs Gaming Entertainment INC is the variable Other Expenses, reducing the Economic Capital Ratio by 172% points.
The company's Economic Capital Ratio, given in the ranking table, is 87%, being 5.3% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001162556_2015_Dover_Downs_Gaming_Entertainment_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-3.80",
"Assets": "-21.5",
"Liabilities": "47.4",
"Stockholders Equity": "-21.7",
"ECR before LimitedLiability": "1.94",
"Intangible Assets": "-6.04",
"Assets, Non-Current": "-3.07",
"Assets, Current": "-3.27",
"Property Plant and Equipment": "-12.6",
"Other Liabilities": "39.8",
"Liabilities, Current": "9.42",
"General and Administrative Expense": "55.1",
"Expenses": "-95.5",
"Revenues": "68.5",
"Net Income": "-4.19",
"Depreciation, Depletion, Amortization": "28.8",
"Other Expenses": "-246",
"Operating Expenses": "19.7",
"Other Revenues": "68.5",
"Other Net Income": "-14.0",
"Comprehensive Net Income": "-5.18",
"Economic Capital Ratio": "-0.179"
},
"2012": {
"Assets, Current": "-4.16",
"Assets": "-22.3",
"Liabilities": "55.2",
"Stockholders Equity": "-20.9",
"ECR before LimitedLiability": "13.8",
"Property Plant and Equipment": "-13.9",
"Intangible Assets": "-6.02",
"Assets, Non-Current": "-5.75",
"Liabilities, Current": "13.1",
"Other Liabilities": "44.9",
"General and Administrative Expense": "56.5",
"Expenses": "-99.6",
"Revenues": "85.6",
"Net Income": "10.4",
"Other Expenses": "-245",
"Depreciation, Depletion, Amortization": "31.5",
"Operating Expenses": "17.5",
"Other Revenues": "85.6",
"Other Net Income": "-31.7",
"Comprehensive Net Income": "10.8",
"Economic Capital Ratio": "12.8"
},
"2013": {
"Intangible Assets": "-4.67",
"Assets": "-20.2",
"Liabilities": "58.5",
"Stockholders Equity": "-5.82",
"ECR before LimitedLiability": "30.4",
"Assets, Non-Current": "-5.07",
"Property Plant and Equipment": "-13.0",
"Other Liabilities": "59.3",
"Liabilities, Current": "-20.1",
"General and Administrative Expense": "58.9",
"Expenses": "-91.9",
"Revenues": "88.2",
"Net Income": "17.5",
"Operating Expenses": "-10.8",
"Depreciation, Depletion, Amortization": "32.5",
"Other Expenses": "-207",
"Other Revenues": "88.2",
"Other Net Income": "-35.2",
"Comprehensive Net Income": "25.1",
"Other Compr. Net Income": "7.00",
"Economic Capital Ratio": "25.7"
},
"2014": {
"Intangible Assets": "-6.77",
"Assets": "-24.1",
"Liabilities": "45.1",
"Stockholders Equity": "-8.35",
"ECR before LimitedLiability": "9.80",
"Property Plant and Equipment": "-14.0",
"Assets, Current": "-4.12",
"Assets, Non-Current": "-6.95",
"Other Liabilities": "46.0",
"Liabilities, Current": "-11.6",
"Depreciation, Depletion, Amortization": "36.9",
"Expenses": "-84.6",
"Revenues": "79.6",
"Net Income": "3.84",
"Operating Expenses": "-17.6",
"General and Administrative Expense": "45.4",
"Other Expenses": "-172",
"Other Revenues": "79.6",
"Comprehensive Net Income": "2.05",
"Other Net Income": "-53.1",
"Economic Capital Ratio": "5.26"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001162556_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "38,892",
"Assets, Non-Current": "877",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "6,288",
"Intangible Assets": "0",
"Liabilities, Current": "25,660",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-658",
"Other Expenses": "228,250",
"Other Liabilities": "78,018",
"Other Net Income": "-45",
"Other Revenues": "239,942",
"Property Plant and Equipment": "176,415"
},
"output_variables": {
"Assets": "216,184",
"Liabilities": "103,678",
"Expenses": "234,538",
"Revenues": "239,942",
"Stockholders Equity": "112,506",
"Net Income": "5,359",
"Comprehensive Net Income": "4,701",
"BaseVar": "1,305,122",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "97%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "35,361",
"Assets, Non-Current": "938",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "6,034",
"Intangible Assets": "0",
"Liabilities, Current": "24,325",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-964",
"Other Expenses": "215,071",
"Other Liabilities": "67,477",
"Other Net Income": "0",
"Other Revenues": "225,912",
"Property Plant and Equipment": "168,963"
},
"output_variables": {
"Assets": "205,262",
"Liabilities": "91,802",
"Expenses": "221,105",
"Revenues": "225,912",
"Stockholders Equity": "113,460",
"Net Income": "4,807",
"Comprehensive Net Income": "3,843",
"BaseVar": "1,228,166",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "99%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "31,218",
"Assets, Non-Current": "932",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "5,645",
"Intangible Assets": "0",
"Liabilities, Current": "70,478",
"Long Term Liabilities": "0",
"Operating Expenses": "17,314",
"Other Assets": "0",
"Other Compr. Net Income": "2,153",
"Other Expenses": "174,259",
"Other Liabilities": "6,078",
"Other Net Income": "0",
"Other Revenues": "197,231",
"Property Plant and Equipment": "160,570"
},
"output_variables": {
"Assets": "192,720",
"Liabilities": "76,556",
"Expenses": "197,218",
"Revenues": "197,231",
"Stockholders Equity": "116,164",
"Net Income": "13",
"Comprehensive Net Income": "2,166",
"BaseVar": "1,090,449",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "101%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "26,553",
"Assets, Non-Current": "752",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "5,711",
"Intangible Assets": "0",
"Liabilities, Current": "58,487",
"Long Term Liabilities": "0",
"Operating Expenses": "17,808",
"Other Assets": "404",
"Other Compr. Net Income": "-3,586",
"Other Expenses": "162,569",
"Other Liabilities": "8,980",
"Other Net Income": "0",
"Other Revenues": "185,382",
"Property Plant and Equipment": "152,107"
},
"output_variables": {
"Assets": "179,816",
"Liabilities": "67,467",
"Expenses": "186,088",
"Revenues": "185,382",
"Stockholders Equity": "112,349",
"Net Income": "-706",
"Comprehensive Net Income": "-4,292",
"BaseVar": "1,027,526",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "87%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 0.8675157031303367,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001162556.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001162556.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001162556.svg"
},
{
"company_id": "0001479046",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001479046.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001479046.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001479046_main_keyfigs.svg",
"name": "Tropicana Las Vegas Hotel Casino Inc",
"rank": 15,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Tropicana Las Vegas Hotel Casino 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 Tropicana Las Vegas Hotel Casino Inc compared to the market average is the variable Property Plant and Equipment, increasing the Economic Capital Ratio by 40% points.The greatest weakness of Tropicana Las Vegas Hotel Casino Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 82%, being 0.59% points above the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001479046_2015_Tropicana_Las_Vegas_Hotel_Casino_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Assets, Current": "-2.17",
"Assets": "28.9",
"Liabilities": "22.0",
"Stockholders Equity": "32.7",
"ECR before LimitedLiability": "-15.1",
"Property Plant and Equipment": "36.6",
"Intangible Assets": "-4.63",
"Assets, Non-Current": "-3.55",
"Liabilities, Current": "3.28",
"Other Liabilities": "19.0",
"General and Administrative Expense": "-2.59",
"Expenses": "-18.9",
"Revenues": "-16.3",
"Net Income": "-52.6",
"Other Expenses": "-7.80",
"Depreciation, Depletion, Amortization": "-17.0",
"Operating Expenses": "8.72",
"Other Revenues": "-16.3",
"Other Net Income": "-20.2",
"Comprehensive Net Income": "-51.5",
"Economic Capital Ratio": "-16.2"
},
"2013": {
"Intangible Assets": "-3.47",
"Assets": "31.2",
"Liabilities": "19.6",
"Stockholders Equity": "33.7",
"ECR before LimitedLiability": "3.00",
"Assets, Non-Current": "-3.12",
"Assets, Current": "-1.91",
"Property Plant and Equipment": "34.5",
"Other Liabilities": "17.8",
"Liabilities, Current": "1.98",
"General and Administrative Expense": "2.96",
"Expenses": "-10.6",
"Revenues": "-4.65",
"Net Income": "-32.9",
"Operating Expenses": "15.5",
"Depreciation, Depletion, Amortization": "-14.0",
"Other Expenses": "-13.0",
"Other Revenues": "-4.65",
"Other Net Income": "-19.2",
"Comprehensive Net Income": "-32.1",
"Economic Capital Ratio": "-1.71"
},
"2014": {
"Intangible Assets": "-3.46",
"Assets": "25.6",
"Liabilities": "15.6",
"Stockholders Equity": "39.9",
"ECR before LimitedLiability": "5.12",
"Property Plant and Equipment": "40.1",
"Assets, Current": "-1.65",
"Assets, Non-Current": "-3.08",
"Other Liabilities": "12.3",
"Liabilities, Current": "3.45",
"Depreciation, Depletion, Amortization": "-12.8",
"Expenses": "-6.75",
"Revenues": "8.36",
"Net Income": "-26.0",
"Operating Expenses": "14.1",
"General and Administrative Expense": "-2.40",
"Other Expenses": "-4.53",
"Other Revenues": "8.36",
"Comprehensive Net Income": "-22.7",
"Other Net Income": "-27.1",
"Other Compr. Net Income": "3.57",
"Economic Capital Ratio": "0.586"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001479046_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "25,979",
"Assets, Non-Current": "4,867",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "18,660",
"General and Administrative Expense": "19,229",
"Intangible Assets": "0",
"Liabilities, Current": "21,671",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "83,796",
"Other Liabilities": "46,246",
"Other Net Income": "-3,972",
"Other Revenues": "91,396",
"Property Plant and Equipment": "334,618"
},
"output_variables": {
"Assets": "365,464",
"Liabilities": "67,917",
"Expenses": "121,685",
"Revenues": "91,396",
"Stockholders Equity": "297,547",
"Net Income": "-34,261",
"Comprehensive Net Income": "-34,261",
"BaseVar": "739,788",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "70%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "24,333",
"Assets, Non-Current": "4,231",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "18,037",
"General and Administrative Expense": "18,989",
"Intangible Assets": "0",
"Liabilities, Current": "21,390",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "879",
"Other Compr. Net Income": "0",
"Other Expenses": "84,227",
"Other Liabilities": "67,699",
"Other Net Income": "-2,895",
"Other Revenues": "96,762",
"Property Plant and Equipment": "331,122"
},
"output_variables": {
"Assets": "360,565",
"Liabilities": "89,089",
"Expenses": "121,253",
"Revenues": "96,762",
"Stockholders Equity": "271,476",
"Net Income": "-27,386",
"Comprehensive Net Income": "-27,386",
"BaseVar": "757,220",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "73%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "22,944",
"Assets, Non-Current": "3,590",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "17,709",
"General and Administrative Expense": "19,941",
"Intangible Assets": "0",
"Liabilities, Current": "20,014",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "88,040",
"Other Liabilities": "73,003",
"Other Net Income": "-3,225",
"Other Revenues": "109,660",
"Property Plant and Equipment": "318,711"
},
"output_variables": {
"Assets": "345,245",
"Liabilities": "93,017",
"Expenses": "125,690",
"Revenues": "109,660",
"Stockholders Equity": "252,228",
"Net Income": "-19,255",
"Comprehensive Net Income": "-19,255",
"BaseVar": "794,097",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "82%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.8207352358417381,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001479046.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001479046.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001479046.svg"
},
{
"company_id": "0000316206",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0000316206.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0000316206.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000316206_main_keyfigs.svg",
"name": "Starwood Hotels Resorts Worldwide LLC",
"rank": 16,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Starwood Hotels Resorts Worldwide LLC 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 Starwood Hotels Resorts Worldwide LLC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Starwood Hotels Resorts Worldwide LLC is the variable Other Expenses, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 79%, being 2.5% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0000316206_2015_Starwood_Hotels_Resorts_Worldwide_LLC.pdf",
"shrinked_graph_json": {
"2009": {
"Property Plant and Equipment": "10.9",
"Assets": "11.6",
"Liabilities": "-29.9",
"Stockholders Equity": "-4.95",
"ECR before LimitedLiability": "-38.2",
"Assets, Non-Current": "0.842",
"Assets, Current": "-0.377",
"Intangible Assets": "-3.00",
"Other Assets": "10.9",
"Liabilities, Current": "-4.20",
"Other Liabilities": "-25.2",
"Expenses": "13.5",
"Revenues": "-31.2",
"Net Income": "-10.4",
"Other Expenses": "13.1",
"General and Administrative Expense": "1.66",
"Other Revenues": "-31.2",
"Other Net Income": "-9.27",
"Comprehensive Net Income": "-6.68",
"Other Compr. Net Income": "4.06",
"Economic Capital Ratio": "-35.8"
},
"2010": {
"Assets, Current": "1.64",
"Assets": "-1.77",
"Liabilities": "-20.5",
"Stockholders Equity": "-16.1",
"ECR before LimitedLiability": "-12.3",
"Other Assets": "11.5",
"Intangible Assets": "-3.54",
"Property Plant and Equipment": "-7.51",
"Liabilities, Current": "-5.51",
"Other Liabilities": "-14.0",
"Depreciation, Depletion, Amortization": "12.7",
"Expenses": "7.75",
"Revenues": "-4.29",
"Net Income": "15.5",
"Operating Expenses": "17.6",
"General and Administrative Expense": "17.6",
"Other Expenses": "-36.6",
"Other Revenues": "-4.29",
"Comprehensive Net Income": "15.6",
"Other Net Income": "11.9",
"Economic Capital Ratio": "-12.3"
},
"2011": {
"Other Assets": "15.6",
"Assets": "-4.10",
"Liabilities": "-6.63",
"Stockholders Equity": "-11.2",
"ECR before LimitedLiability": "-8.28",
"Intangible Assets": "-4.00",
"Assets, Current": "4.75",
"Property Plant and Equipment": "-12.7",
"Liabilities, Current": "-7.00",
"General and Administrative Expense": "24.0",
"Expenses": "-2.05",
"Revenues": "23.7",
"Net Income": "12.5",
"Depreciation, Depletion, Amortization": "15.2",
"Other Expenses": "-48.8",
"Operating Expenses": "10.6",
"Other Revenues": "23.7",
"Other Net Income": "-7.46",
"Comprehensive Net Income": "9.87",
"Other Compr. Net Income": "-2.39",
"Economic Capital Ratio": "-10.4"
},
"2012": {
"Assets": "-9.41",
"Liabilities": "9.49",
"Stockholders Equity": "-14.1",
"ECR before LimitedLiability": "13.4",
"Other Assets": "5.90",
"Property Plant and Equipment": "-13.8",
"Intangible Assets": "3.88",
"Assets, Non-Current": "-2.43",
"Liabilities, Current": "-5.12",
"Other Liabilities": "13.9",
"General and Administrative Expense": "23.0",
"Expenses": "-13.6",
"Revenues": "57.0",
"Net Income": "25.9",
"Other Expenses": "-73.0",
"Depreciation, Depletion, Amortization": "18.2",
"Operating Expenses": "10.4",
"Other Revenues": "57.0",
"Other Net Income": "-20.1",
"Comprehensive Net Income": "28.2",
"Economic Capital Ratio": "12.4"
},
"2013": {
"Intangible Assets": "4.57",
"Assets": "-7.84",
"Liabilities": "17.0",
"Stockholders Equity": "-6.59",
"ECR before LimitedLiability": "34.0",
"Assets, Current": "1.47",
"Other Assets": "4.41",
"Property Plant and Equipment": "-13.2",
"Other Liabilities": "22.6",
"Liabilities, Current": "-7.42",
"General and Administrative Expense": "27.2",
"Expenses": "-9.25",
"Revenues": "63.3",
"Net Income": "42.4",
"Operating Expenses": "18.8",
"Depreciation, Depletion, Amortization": "19.0",
"Other Expenses": "-88.6",
"Other Revenues": "63.3",
"Other Net Income": "-17.7",
"Comprehensive Net Income": "44.1",
"Economic Capital Ratio": "29.3"
},
"2014": {
"Intangible Assets": "5.78",
"Assets": "-10.0",
"Liabilities": "-6.95",
"Stockholders Equity": "-20.5",
"Economic Capital Ratio": "-2.46",
"Other Assets": "5.44",
"Property Plant and Equipment": "-18.2",
"Assets, Current": "4.79",
"Other Liabilities": "3.02",
"Liabilities, Current": "-10.2",
"Depreciation, Depletion, Amortization": "19.9",
"Expenses": "4.82",
"Revenues": "41.3",
"Net Income": "36.7",
"Operating Expenses": "18.3",
"General and Administrative Expense": "20.5",
"Other Expenses": "-46.3",
"Other Revenues": "41.3",
"Comprehensive Net Income": "32.4",
"Other Net Income": "-28.7",
"Other Compr. Net Income": "-3.12"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000316206_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "1,491,000",
"Assets, Non-Current": "460,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "314,000",
"Intangible Assets": "0",
"Liabilities, Current": "2,027,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "3,460,000",
"Other Compr. Net Income": "111,000",
"Other Expenses": "4,306,000",
"Other Liabilities": "4,889,000",
"Other Net Income": "-317,000",
"Other Revenues": "4,712,000",
"Property Plant and Equipment": "3,350,000"
},
"output_variables": {
"Assets": "8,761,000",
"Liabilities": "6,916,000",
"Expenses": "4,620,000",
"Revenues": "4,712,000",
"Stockholders Equity": "1,845,000",
"Net Income": "-225,000",
"Comprehensive Net Income": "-114,000",
"BaseVar": "31,360,100",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "53%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "2,306,000",
"Assets, Non-Current": "381,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "344,000",
"Intangible Assets": "0",
"Liabilities, Current": "2,161,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "3,766,000",
"Other Compr. Net Income": "1,000",
"Other Expenses": "4,336,000",
"Other Liabilities": "5,129,000",
"Other Net Income": "138,000",
"Other Revenues": "5,071,000",
"Property Plant and Equipment": "3,323,000"
},
"output_variables": {
"Assets": "9,776,000",
"Liabilities": "7,290,000",
"Expenses": "4,680,000",
"Revenues": "5,071,000",
"Stockholders Equity": "2,486,000",
"Net Income": "529,000",
"Comprehensive Net Income": "530,000",
"BaseVar": "32,367,900",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "86%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "2,534,000",
"Assets, Non-Current": "355,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "352,000",
"Intangible Assets": "0",
"Liabilities, Current": "1,992,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "3,401,000",
"Other Compr. Net Income": "-63,000",
"Other Expenses": "4,783,000",
"Other Liabilities": "4,613,000",
"Other Net Income": "-2,000",
"Other Revenues": "5,624,000",
"Property Plant and Equipment": "3,270,000"
},
"output_variables": {
"Assets": "9,560,000",
"Liabilities": "6,605,000",
"Expenses": "5,135,000",
"Revenues": "5,624,000",
"Stockholders Equity": "2,955,000",
"Net Income": "487,000",
"Comprehensive Net Income": "424,000",
"BaseVar": "34,168,340",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "87%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,919,000",
"Assets, Non-Current": "385,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "370,000",
"Intangible Assets": "2,025,000",
"Liabilities, Current": "2,029,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,370,000",
"Other Compr. Net Income": "10,000",
"Other Expenses": "5,357,000",
"Other Liabilities": "3,690,000",
"Other Net Income": "-32,000",
"Other Revenues": "6,321,000",
"Property Plant and Equipment": "3,162,000"
},
"output_variables": {
"Assets": "8,861,000",
"Liabilities": "5,719,000",
"Expenses": "5,727,000",
"Revenues": "6,321,000",
"Stockholders Equity": "3,142,000",
"Net Income": "562,000",
"Comprehensive Net Income": "572,000",
"BaseVar": "36,426,900",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "98%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,996,000",
"Assets, Non-Current": "543,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "384,000",
"Intangible Assets": "2,032,000",
"Liabilities, Current": "1,924,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,157,000",
"Other Compr. Net Income": "3,000",
"Other Expenses": "5,169,000",
"Other Liabilities": "3,475,000",
"Other Net Income": "73,000",
"Other Revenues": "6,115,000",
"Property Plant and Equipment": "3,034,000"
},
"output_variables": {
"Assets": "8,762,000",
"Liabilities": "5,399,000",
"Expenses": "5,553,000",
"Revenues": "6,115,000",
"Stockholders Equity": "3,363,000",
"Net Income": "635,000",
"Comprehensive Net Income": "638,000",
"BaseVar": "35,383,540",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "104%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,321,000",
"Assets, Non-Current": "711,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "402,000",
"Intangible Assets": "1,956,000",
"Liabilities, Current": "2,450,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,037,000",
"Other Compr. Net Income": "-173,000",
"Other Expenses": "4,931,000",
"Other Liabilities": "4,681,000",
"Other Net Income": "-17,000",
"Other Revenues": "5,983,000",
"Property Plant and Equipment": "2,634,000"
},
"output_variables": {
"Assets": "8,659,000",
"Liabilities": "7,131,000",
"Expenses": "5,333,000",
"Revenues": "5,983,000",
"Stockholders Equity": "1,528,000",
"Net Income": "633,000",
"Comprehensive Net Income": "460,000",
"BaseVar": "35,624,460",
"ECR before LimitedLiability": "43%",
"Economic Capital Ratio": "79%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 0.7903142652266788,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0000316206.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0000316206.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0000316206.svg"
},
{
"company_id": "0000863015",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0000863015.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0000863015.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000863015_main_keyfigs.svg",
"name": "ISLE OF Capri Casinos INC",
"rank": 17,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of ISLE OF Capri Casinos 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 ISLE OF Capri Casinos INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 61% points.The greatest weakness of ISLE OF Capri Casinos INC is the variable Expenses, reducing the Economic Capital Ratio by 118% points.
The company's Economic Capital Ratio, given in the ranking table, is 78%, being 3.9% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0000863015_2015_ISLE_OF_Capri_Casinos_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-0.484",
"Assets": "0.469",
"Liabilities": "59.1",
"Stockholders Equity": "48.1",
"ECR before LimitedLiability": "46.6",
"Intangible Assets": "3.08",
"Assets, Non-Current": "-0.751",
"Assets, Current": "-0.893",
"Other Liabilities": "56.8",
"Liabilities, Current": "4.95",
"General and Administrative Expense": "-37.0",
"Expenses": "-54.9",
"Revenues": "43.9",
"Net Income": "-11.4",
"Depreciation, Depletion, Amortization": "-8.86",
"Other Expenses": "-24.2",
"Operating Expenses": "15.3",
"Other Revenues": "43.9",
"Other Net Income": "-11.4",
"Comprehensive Net Income": "-11.1",
"Economic Capital Ratio": "44.4"
},
"2012": {
"Assets, Current": "-3.09",
"Assets": "-10.8",
"Liabilities": "47.1",
"Stockholders Equity": "42.7",
"ECR before LimitedLiability": "3.37",
"Property Plant and Equipment": "-10.8",
"Intangible Assets": "9.82",
"Assets, Non-Current": "-5.98",
"Liabilities, Current": "7.62",
"Other Liabilities": "46.6",
"General and Administrative Expense": "-35.0",
"Expenses": "-45.9",
"Revenues": "51.1",
"Net Income": "-6.47",
"Other Expenses": "-20.3",
"Depreciation, Depletion, Amortization": "-3.96",
"Operating Expenses": "15.2",
"Other Revenues": "51.1",
"Other Net Income": "-24.8",
"Comprehensive Net Income": "-47.1",
"Other Compr. Net Income": "-39.9",
"Economic Capital Ratio": "2.34"
},
"2013": {
"Intangible Assets": "5.33",
"Assets": "-4.01",
"Liabilities": "66.3",
"Stockholders Equity": "46.4",
"ECR before LimitedLiability": "47.8",
"Assets, Non-Current": "-3.02",
"Property Plant and Equipment": "-3.99",
"Other Liabilities": "63.9",
"Liabilities, Current": "4.27",
"General and Administrative Expense": "-32.9",
"Expenses": "-71.1",
"Revenues": "76.7",
"Net Income": "-6.47",
"Operating Expenses": "24.0",
"Depreciation, Depletion, Amortization": "-2.67",
"Other Expenses": "-61.1",
"Other Revenues": "76.7",
"Other Net Income": "-29.3",
"Comprehensive Net Income": "-2.64",
"Other Compr. Net Income": "3.70",
"Economic Capital Ratio": "43.1"
},
"2014": {
"Assets": "-18.8",
"Liabilities": "39.5",
"Stockholders Equity": "35.5",
"Economic Capital Ratio": "-3.88",
"Other Assets": "1.62",
"Property Plant and Equipment": "-11.3",
"Assets, Current": "-5.37",
"Assets, Non-Current": "-8.12",
"Other Liabilities": "38.4",
"Liabilities, Current": "8.91",
"Depreciation, Depletion, Amortization": "-7.60",
"Expenses": "-118",
"Net Income": "-55.3",
"Operating Expenses": "35.2",
"General and Administrative Expense": "-48.4",
"Other Expenses": "-81.6",
"Other Revenues": "61.5",
"Revenues": "61.5",
"Other Compr. Net Income": "9.50",
"Comprehensive Net Income": "-46.1",
"Other Net Income": "-49.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000863015_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "148,359",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "77,613",
"General and Administrative Expense": "225,757",
"Intangible Assets": "427,510",
"Liabilities, Current": "153,878",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "44,470",
"Other Compr. Net Income": "0",
"Other Expenses": "630,245",
"Other Liabilities": "0",
"Other Net Income": "1,903",
"Other Revenues": "935,447",
"Property Plant and Equipment": "1,113,549"
},
"output_variables": {
"Assets": "1,733,888",
"Liabilities": "153,878",
"Expenses": "933,615",
"Revenues": "935,447",
"Stockholders Equity": "1,580,010",
"Net Income": "3,735",
"Comprehensive Net Income": "3,735",
"BaseVar": "5,452,909",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "141%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "202,283",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "76,050",
"General and Administrative Expense": "234,470",
"Intangible Assets": "387,489",
"Liabilities, Current": "156,116",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "35,184",
"Other Compr. Net Income": "-110,990",
"Other Expenses": "685,492",
"Other Liabilities": "0",
"Other Net Income": "1,258",
"Other Revenues": "977,371",
"Property Plant and Equipment": "950,014"
},
"output_variables": {
"Assets": "1,574,970",
"Liabilities": "156,116",
"Expenses": "996,012",
"Revenues": "977,371",
"Stockholders Equity": "1,418,854",
"Net Income": "-17,383",
"Comprehensive Net Income": "-128,373",
"BaseVar": "5,891,914",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "88%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "132,300",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "71,164",
"General and Administrative Expense": "226,397",
"Intangible Assets": "341,551",
"Liabilities, Current": "155,799",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "45,722",
"Other Compr. Net Income": "5,506",
"Other Expenses": "679,561",
"Other Liabilities": "0",
"Other Net Income": "1,250",
"Other Revenues": "923,405",
"Property Plant and Equipment": "1,034,026"
},
"output_variables": {
"Assets": "1,553,599",
"Liabilities": "155,799",
"Expenses": "977,122",
"Revenues": "923,405",
"Stockholders Equity": "1,397,800",
"Net Income": "-52,467",
"Comprehensive Net Income": "-46,961",
"BaseVar": "5,451,251",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "118%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "132,439",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "80,885",
"General and Administrative Expense": "234,690",
"Intangible Assets": "163,881",
"Liabilities, Current": "127,863",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "38,150",
"Other Compr. Net Income": "2,227",
"Other Expenses": "769,438",
"Other Liabilities": "0",
"Other Net Income": "747",
"Other Revenues": "954,600",
"Property Plant and Equipment": "955,604"
},
"output_variables": {
"Assets": "1,290,074",
"Liabilities": "127,863",
"Expenses": "1,085,013",
"Revenues": "954,600",
"Stockholders Equity": "1,162,211",
"Net Income": "-129,666",
"Comprehensive Net Income": "-127,439",
"BaseVar": "5,631,603",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "78%"
}
}
},
"top_rated": false,
"trend": -12.0,
"value": 0.7760597707880492,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0000863015.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0000863015.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0000863015.svg"
},
{
"company_id": "0001174922",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001174922.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001174922.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001174922.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001174922_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001174922_main_keyfigs.svg",
"name": "WYNN Resorts LTD",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2014/backtesting_correlation/regression_0001174922.svg",
"report_text": "The relative strengths and weaknesses of WYNN Resorts 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 WYNN Resorts LTD compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 36% points.The greatest weakness of WYNN Resorts LTD is the variable Other Net Income, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 78%, being 3.9% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001174922_2015_WYNN_Resorts_LTD.pdf",
"shrinked_graph_json": {
"2010": {
"Assets": "-6.07",
"Liabilities": "-5.15",
"Stockholders Equity": "-14.6",
"ECR before LimitedLiability": "-6.21",
"Other Assets": "-5.18",
"Assets, Non-Current": "-2.24",
"Intangible Assets": "-3.52",
"Property Plant and Equipment": "4.94",
"Liabilities, Current": "3.70",
"Other Liabilities": "-9.23",
"Depreciation, Depletion, Amortization": "-9.65",
"Expenses": "10.1",
"Revenues": "12.1",
"Net Income": "12.0",
"Operating Expenses": "20.3",
"General and Administrative Expense": "12.0",
"Other Expenses": "-11.0",
"Other Revenues": "12.1",
"Comprehensive Net Income": "12.1",
"Other Net Income": "-9.81",
"Economic Capital Ratio": "-6.20"
},
"2011": {
"Other Assets": "-1.20",
"Assets": "-6.24",
"Liabilities": "5.10",
"Stockholders Equity": "-17.3",
"ECR before LimitedLiability": "21.7",
"Intangible Assets": "-2.59",
"Assets, Current": "1.49",
"Property Plant and Equipment": "-3.43",
"Other Liabilities": "12.1",
"Liabilities, Current": "-8.57",
"General and Administrative Expense": "20.4",
"Expenses": "5.83",
"Revenues": "53.5",
"Net Income": "36.9",
"Depreciation, Depletion, Amortization": "-5.66",
"Other Expenses": "-23.4",
"Operating Expenses": "11.9",
"Other Revenues": "53.5",
"Other Net Income": "-21.9",
"Comprehensive Net Income": "37.2",
"Economic Capital Ratio": "19.6"
},
"2012": {
"Assets, Current": "4.87",
"Assets": "-13.9",
"Liabilities": "-15.9",
"Stockholders Equity": "-31.5",
"ECR before LimitedLiability": "-12.1",
"Property Plant and Equipment": "-10.8",
"Intangible Assets": "-5.21",
"Assets, Non-Current": "-4.71",
"Liabilities, Current": "1.79",
"Other Liabilities": "-17.9",
"General and Administrative Expense": "16.4",
"Expenses": "26.3",
"Revenues": "33.1",
"Net Income": "31.2",
"Depreciation, Depletion, Amortization": "-1.53",
"Operating Expenses": "10.7",
"Other Revenues": "33.1",
"Other Net Income": "-30.1",
"Comprehensive Net Income": "30.5",
"Other Compr. Net Income": "-9.54",
"Economic Capital Ratio": "-13.1"
},
"2013": {
"Intangible Assets": "-3.55",
"Assets": "-10.1",
"Liabilities": "-13.5",
"Stockholders Equity": "-24.9",
"ECR before LimitedLiability": "8.91",
"Assets, Non-Current": "-3.74",
"Assets, Current": "8.11",
"Property Plant and Equipment": "-10.8",
"Other Liabilities": "-11.3",
"Liabilities, Current": "-2.03",
"General and Administrative Expense": "21.9",
"Expenses": "36.9",
"Revenues": "39.3",
"Net Income": "39.7",
"Operating Expenses": "17.9",
"Other Expenses": "-5.14",
"Other Revenues": "39.3",
"Other Net Income": "-28.9",
"Comprehensive Net Income": "37.5",
"Other Compr. Net Income": "-10.2",
"Economic Capital Ratio": "4.19"
},
"2014": {
"Intangible Assets": "-3.41",
"Assets": "-5.23",
"Liabilities": "-25.5",
"Stockholders Equity": "-24.2",
"ECR before LimitedLiability": "0.624",
"Property Plant and Equipment": "-5.07",
"Assets, Current": "7.44",
"Assets, Non-Current": "-3.20",
"Other Liabilities": "-25.3",
"Depreciation, Depletion, Amortization": "2.89",
"Expenses": "35.6",
"Revenues": "36.1",
"Net Income": "36.0",
"Operating Expenses": "15.1",
"General and Administrative Expense": "11.7",
"Other Expenses": "9.03",
"Other Revenues": "36.1",
"Comprehensive Net Income": "35.4",
"Other Net Income": "-34.4",
"Other Compr. Net Income": "-5.27",
"Economic Capital Ratio": "-3.91"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001174922_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "1,561,136",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "405,558",
"General and Administrative Expense": "391,254",
"Intangible Assets": "40,205",
"Liabilities, Current": "887,929",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "151,897",
"Other Compr. Net Income": "0",
"Other Expenses": "2,783,081",
"Other Liabilities": "3,405,983",
"Other Net Income": "-288,209",
"Other Revenues": "4,184,698",
"Property Plant and Equipment": "4,921,259"
},
"output_variables": {
"Assets": "6,674,497",
"Liabilities": "4,293,912",
"Expenses": "3,579,893",
"Revenues": "4,184,698",
"Stockholders Equity": "2,380,585",
"Net Income": "316,596",
"Comprehensive Net Income": "316,596",
"BaseVar": "24,891,452",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "92%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,726,452",
"Assets, Non-Current": "125,712",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "398,039",
"General and Administrative Expense": "389,053",
"Intangible Assets": "35,751",
"Liabilities, Current": "1,579,893",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "146,249",
"Other Compr. Net Income": "0",
"Other Expenses": "3,454,914",
"Other Liabilities": "3,096,149",
"Other Net Income": "-202,673",
"Other Revenues": "5,269,792",
"Property Plant and Equipment": "4,865,332"
},
"output_variables": {
"Assets": "6,899,496",
"Liabilities": "4,676,042",
"Expenses": "4,242,006",
"Revenues": "5,269,792",
"Stockholders Equity": "2,223,454",
"Net Income": "825,113",
"Comprehensive Net Income": "825,113",
"BaseVar": "29,199,644",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "116%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "2,202,378",
"Assets, Non-Current": "99,227",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "373,199",
"General and Administrative Expense": "441,699",
"Intangible Assets": "31,297",
"Liabilities, Current": "1,131,377",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "215,793",
"Other Compr. Net Income": "-223,326",
"Other Expenses": "3,314,409",
"Other Liabilities": "6,041,285",
"Other Net Income": "-296,278",
"Other Revenues": "5,154,284",
"Property Plant and Equipment": "4,727,899"
},
"output_variables": {
"Assets": "7,276,594",
"Liabilities": "7,172,662",
"Expenses": "4,129,307",
"Revenues": "5,154,284",
"Stockholders Equity": "103,932",
"Net Income": "728,699",
"Comprehensive Net Income": "505,373",
"BaseVar": "30,850,328",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "73%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,968,814",
"Assets, Non-Current": "91,001",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "371,051",
"General and Administrative Expense": "448,788",
"Intangible Assets": "30,767",
"Liabilities, Current": "1,455,534",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "351,999",
"Other Compr. Net Income": "-276,769",
"Other Expenses": "3,493,372",
"Other Liabilities": "6,789,145",
"Other Net Income": "-303,568",
"Other Revenues": "5,620,936",
"Property Plant and Equipment": "4,934,449"
},
"output_variables": {
"Assets": "8,377,030",
"Liabilities": "8,244,679",
"Expenses": "4,313,211",
"Revenues": "5,620,936",
"Stockholders Equity": "132,351",
"Net Income": "1,004,157",
"Comprehensive Net Income": "727,388",
"BaseVar": "33,650,761",
"ECR before LimitedLiability": "43%",
"Economic Capital Ratio": "79%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,782,331",
"Assets, Non-Current": "212,515",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "314,119",
"General and Administrative Expense": "492,464",
"Intangible Assets": "112,367",
"Liabilities, Current": "1,313,165",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "99,806",
"Other Compr. Net Income": "-231,498",
"Other Expenses": "3,357,018",
"Other Liabilities": "7,538,605",
"Other Net Income": "-307,416",
"Other Revenues": "5,433,661",
"Property Plant and Equipment": "5,855,842"
},
"output_variables": {
"Assets": "9,062,861",
"Liabilities": "8,851,770",
"Expenses": "4,163,601",
"Revenues": "5,433,661",
"Stockholders Equity": "211,091",
"Net Income": "962,644",
"Comprehensive Net Income": "731,146",
"BaseVar": "33,385,500",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "78%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 0.7757459636297299,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001174922.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001174922.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001174922.svg"
},
{
"company_id": "0001527705",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001527705.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001527705.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001527705_main_keyfigs.svg",
"name": "ALST Casino Holdco LLC",
"rank": 19,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of ALST Casino Holdco LLC 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 ALST Casino Holdco LLC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 74% points.The greatest weakness of ALST Casino Holdco LLC is the variable Revenues, reducing the Economic Capital Ratio by 329% points.
The company's Economic Capital Ratio, given in the ranking table, is 74%, being 7.8% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001527705_2015_ALST_Casino_Holdco_LLC.pdf",
"shrinked_graph_json": {
"2013": {
"Intangible Assets": "-7.12",
"Assets": "-29.1",
"Liabilities": "1.79",
"Stockholders Equity": "-15.2",
"Assets, Non-Current": "-4.27",
"Assets, Current": "-3.91",
"Property Plant and Equipment": "-20.1",
"Other Liabilities": "0.977",
"Liabilities, Current": "0.201",
"General and Administrative Expense": "-55.8",
"Expenses": "-52.7",
"Revenues": "-306",
"Net Income": "-16.6",
"Operating Expenses": "3.47",
"Depreciation, Depletion, Amortization": "-0.0758",
"Other Expenses": "-23.8",
"Other Revenues": "-306",
"ECR before LimitedLiability": "-28.0",
"Other Net Income": "42.3",
"Comprehensive Net Income": "-14.9",
"Economic Capital Ratio": "-32.7"
},
"2014": {
"Intangible Assets": "-5.21",
"Assets": "-18.5",
"Liabilities": "18.1",
"Stockholders Equity": "-16.6",
"ECR before LimitedLiability": "-3.22",
"Property Plant and Equipment": "-13.3",
"Assets, Current": "1.54",
"Assets, Non-Current": "-3.94",
"Other Liabilities": "8.59",
"Liabilities, Current": "9.85",
"Expenses": "-35.5",
"Revenues": "-329",
"Net Income": "5.64",
"Operating Expenses": "25.5",
"General and Administrative Expense": "-52.6",
"Other Expenses": "-3.86",
"Other Revenues": "-329",
"Comprehensive Net Income": "12.2",
"Other Net Income": "73.7",
"Other Compr. Net Income": "6.20",
"Economic Capital Ratio": "-7.76"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001527705_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "13,864",
"Assets, Non-Current": "6,391",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "4,662",
"General and Administrative Expense": "21,387",
"Intangible Assets": "2,224",
"Liabilities, Current": "7,290",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "43,294",
"Other Liabilities": "48,172",
"Other Net Income": "64,082",
"Other Revenues": "0",
"Property Plant and Equipment": "65,450"
},
"output_variables": {
"Assets": "87,929",
"Liabilities": "55,462",
"Expenses": "69,343",
"Revenues": "0",
"Stockholders Equity": "32,467",
"Net Income": "-5,261",
"Comprehensive Net Income": "-5,261",
"BaseVar": "393,250",
"ECR before LimitedLiability": "-0.047%",
"Economic Capital Ratio": "42%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "19,992",
"Assets, Non-Current": "5,092",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "4,999",
"General and Administrative Expense": "21,618",
"Intangible Assets": "2,051",
"Liabilities, Current": "6,261",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "46,545",
"Other Liabilities": "51,223",
"Other Net Income": "73,389",
"Other Revenues": "0",
"Property Plant and Equipment": "63,043"
},
"output_variables": {
"Assets": "90,178",
"Liabilities": "57,484",
"Expenses": "73,162",
"Revenues": "0",
"Stockholders Equity": "32,694",
"Net Income": "227",
"Comprehensive Net Income": "227",
"BaseVar": "427,019",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "74%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.7372666721782921,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001527705.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001527705.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001527705.svg"
},
{
"company_id": "0001581164",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001581164.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001581164.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001581164.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001581164_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001581164_main_keyfigs.svg",
"name": "Extended Stay America Inc",
"rank": 20,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Extended Stay America Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Extended Stay America Inc compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 31% points.The greatest weakness of Extended Stay America Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 72%, being 9.0% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001581164_2015_Extended_Stay_America_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Assets": "26.9",
"Liabilities": "-29.4",
"Stockholders Equity": "2.60",
"ECR before LimitedLiability": "-4.46",
"Property Plant and Equipment": "30.7",
"Assets, Current": "-3.18",
"Assets, Non-Current": "-3.12",
"Other Liabilities": "-39.1",
"Liabilities, Current": "6.99",
"Depreciation, Depletion, Amortization": "-7.25",
"Expenses": "31.2",
"Revenues": "-4.02",
"Net Income": "18.9",
"Operating Expenses": "10.5",
"General and Administrative Expense": "14.2",
"Other Expenses": "25.7",
"Other Revenues": "-4.02",
"Comprehensive Net Income": "9.41",
"Other Net Income": "-16.3",
"Other Compr. Net Income": "-8.06",
"Economic Capital Ratio": "-9.00"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001581164_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "121,324",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "187,207",
"General and Administrative Expense": "84,381",
"Intangible Assets": "87,289",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "185,059",
"Other Compr. Net Income": "-112,700",
"Other Expenses": "787,958",
"Other Liabilities": "3,091,803",
"Other Net Income": "3,763",
"Other Revenues": "1,213,863",
"Property Plant and Equipment": "4,087,448"
},
"output_variables": {
"Assets": "4,481,120",
"Liabilities": "3,091,803",
"Expenses": "1,059,546",
"Revenues": "1,213,863",
"Stockholders Equity": "1,389,317",
"Net Income": "158,080",
"Comprehensive Net Income": "45,380",
"BaseVar": "9,546,053",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "72%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.7248646917644039,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001581164.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001581164.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001581164.svg"
},
{
"company_id": "0001361658",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001361658.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001361658.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001361658.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001361658_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001361658_main_keyfigs.svg",
"name": "Travel Leisure Co",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2014/backtesting_correlation/regression_0001361658.svg",
"report_text": "The relative strengths and weaknesses of Travel Leisure 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 Travel Leisure Co compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Travel Leisure Co 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 72%, being 9.5% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001361658_2015_Travel_Leisure_Co.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "1.05",
"Assets": "6.70",
"Liabilities": "-25.3",
"Stockholders Equity": "-7.61",
"ECR before LimitedLiability": "-13.1",
"Other Assets": "22.5",
"Intangible Assets": "3.71",
"Property Plant and Equipment": "-11.8",
"Liabilities, Current": "-3.37",
"Other Liabilities": "-21.0",
"Depreciation, Depletion, Amortization": "3.14",
"Expenses": "17.1",
"Revenues": "-10.3",
"Net Income": "11.3",
"Operating Expenses": "-52.4",
"General and Administrative Expense": "2.85",
"Other Expenses": "47.9",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "11.3",
"Other Net Income": "5.49",
"Economic Capital Ratio": "-13.1"
},
"2011": {
"Other Assets": "29.9",
"Assets": "2.43",
"Liabilities": "-20.1",
"Stockholders Equity": "-10.6",
"ECR before LimitedLiability": "-13.9",
"Intangible Assets": "3.59",
"Assets, Current": "2.58",
"Property Plant and Equipment": "-16.7",
"Other Liabilities": "-14.1",
"Liabilities, Current": "-5.27",
"General and Administrative Expense": "-20.8",
"Expenses": "11.0",
"Revenues": "6.34",
"Net Income": "11.8",
"Depreciation, Depletion, Amortization": "4.73",
"Other Expenses": "60.1",
"Operating Expenses": "-68.2",
"Other Revenues": "6.34",
"Other Net Income": "-5.31",
"Comprehensive Net Income": "10.7",
"Economic Capital Ratio": "-16.0"
},
"2012": {
"Liabilities, Current": "-5.88",
"Liabilities": "-19.3",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "-6.93",
"Other Liabilities": "-12.7",
"General and Administrative Expense": "-26.3",
"Expenses": "15.1",
"Net Income": "17.9",
"Other Expenses": "61.1",
"Depreciation, Depletion, Amortization": "6.08",
"Operating Expenses": "-65.7",
"Other Revenues": "23.0",
"Revenues": "23.0",
"Assets, Current": "2.22",
"Other Assets": "34.8",
"Property Plant and Equipment": "-18.3",
"Intangible Assets": "3.61",
"Assets, Non-Current": "-2.68",
"Other Net Income": "-17.3",
"Comprehensive Net Income": "20.5",
"Economic Capital Ratio": "-7.97"
},
"2013": {
"Intangible Assets": "4.52",
"Assets": "-2.87",
"Liabilities": "-14.1",
"Stockholders Equity": "-14.1",
"ECR before LimitedLiability": "3.37",
"Assets, Non-Current": "-2.37",
"Assets, Current": "2.64",
"Other Assets": "31.4",
"Property Plant and Equipment": "-20.4",
"Other Liabilities": "-8.64",
"Liabilities, Current": "-5.14",
"General and Administrative Expense": "-22.2",
"Expenses": "16.7",
"Revenues": "31.5",
"Net Income": "30.3",
"Operating Expenses": "-67.6",
"Depreciation, Depletion, Amortization": "6.91",
"Other Expenses": "57.4",
"Other Revenues": "31.5",
"Other Net Income": "-19.6",
"Comprehensive Net Income": "30.0",
"Economic Capital Ratio": "-1.35"
},
"2014": {
"Intangible Assets": "3.67",
"Assets": "-3.20",
"Liabilities": "-20.6",
"Stockholders Equity": "-18.8",
"ECR before LimitedLiability": "-4.93",
"Other Assets": "29.8",
"Property Plant and Equipment": "-20.4",
"Assets, Non-Current": "-2.76",
"Other Liabilities": "-15.5",
"Liabilities, Current": "-4.62",
"Depreciation, Depletion, Amortization": "6.57",
"Expenses": "15.6",
"Revenues": "30.3",
"Net Income": "27.8",
"Operating Expenses": "-71.4",
"General and Administrative Expense": "-28.9",
"Other Expenses": "60.1",
"Other Revenues": "30.3",
"Comprehensive Net Income": "27.7",
"Other Net Income": "-23.6",
"Economic Capital Ratio": "-9.47"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001361658_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "1,752,000",
"Assets, Non-Current": "451,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "173,000",
"General and Administrative Expense": "540,000",
"Intangible Assets": "1,481,000",
"Liabilities, Current": "1,575,000",
"Long Term Liabilities": "0",
"Operating Expenses": "1,587,000",
"Other Assets": "4,691,000",
"Other Compr. Net Income": "0",
"Other Expenses": "1,184,000",
"Other Liabilities": "4,924,000",
"Other Net Income": "5,000",
"Other Revenues": "3,858,000",
"Property Plant and Equipment": "1,041,000"
},
"output_variables": {
"Assets": "9,416,000",
"Liabilities": "6,499,000",
"Expenses": "3,484,000",
"Revenues": "3,858,000",
"Stockholders Equity": "2,917,000",
"Net Income": "379,000",
"Comprehensive Net Income": "379,000",
"BaseVar": "25,663,770",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "85%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,730,000",
"Assets, Non-Current": "256,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "178,000",
"General and Administrative Expense": "1,221,000",
"Intangible Assets": "1,479,000",
"Liabilities, Current": "1,563,000",
"Long Term Liabilities": "0",
"Operating Expenses": "1,781,000",
"Other Assets": "4,441,000",
"Other Compr. Net Income": "-27,000",
"Other Expenses": "692,000",
"Other Liabilities": "5,228,000",
"Other Net Income": "24,000",
"Other Revenues": "4,265,000",
"Property Plant and Equipment": "1,117,000"
},
"output_variables": {
"Assets": "9,023,000",
"Liabilities": "6,791,000",
"Expenses": "3,872,000",
"Revenues": "4,265,000",
"Stockholders Equity": "2,232,000",
"Net Income": "417,000",
"Comprehensive Net Income": "390,000",
"BaseVar": "27,640,080",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "81%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,866,000",
"Assets, Non-Current": "281,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "185,000",
"General and Administrative Expense": "1,389,000",
"Intangible Assets": "1,566,000",
"Liabilities, Current": "1,931,000",
"Long Term Liabilities": "0",
"Operating Expenses": "1,842,000",
"Other Assets": "4,458,000",
"Other Compr. Net Income": "24,000",
"Other Expenses": "627,000",
"Other Liabilities": "5,601,000",
"Other Net Income": "-100,000",
"Other Revenues": "4,542,000",
"Property Plant and Equipment": "1,292,000"
},
"output_variables": {
"Assets": "9,463,000",
"Liabilities": "7,532,000",
"Expenses": "4,043,000",
"Revenues": "4,542,000",
"Stockholders Equity": "1,931,000",
"Net Income": "399,000",
"Comprehensive Net Income": "423,000",
"BaseVar": "29,486,190",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "78%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,940,000",
"Assets, Non-Current": "379,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "216,000",
"General and Administrative Expense": "1,471,000",
"Intangible Assets": "1,590,000",
"Liabilities, Current": "1,790,000",
"Long Term Liabilities": "0",
"Operating Expenses": "2,161,000",
"Other Assets": "4,277,000",
"Other Compr. Net Income": "-30,000",
"Other Expenses": "632,000",
"Other Liabilities": "6,326,000",
"Other Net Income": "-102,000",
"Other Revenues": "5,015,000",
"Property Plant and Equipment": "1,555,000"
},
"output_variables": {
"Assets": "9,741,000",
"Liabilities": "8,116,000",
"Expenses": "4,480,000",
"Revenues": "5,015,000",
"Stockholders Equity": "1,625,000",
"Net Income": "433,000",
"Comprehensive Net Income": "403,000",
"BaseVar": "32,129,570",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "74%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,867,000",
"Assets, Non-Current": "381,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "233,000",
"General and Administrative Expense": "1,557,000",
"Intangible Assets": "1,551,000",
"Liabilities, Current": "1,859,000",
"Long Term Liabilities": "0",
"Operating Expenses": "2,262,000",
"Other Assets": "4,380,000",
"Other Compr. Net Income": "-98,000",
"Other Expenses": "717,000",
"Other Liabilities": "6,563,000",
"Other Net Income": "10,000",
"Other Revenues": "5,288,000",
"Property Plant and Equipment": "1,500,000"
},
"output_variables": {
"Assets": "9,679,000",
"Liabilities": "8,422,000",
"Expenses": "4,769,000",
"Revenues": "5,288,000",
"Stockholders Equity": "1,257,000",
"Net Income": "529,000",
"Comprehensive Net Income": "431,000",
"BaseVar": "33,548,150",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "72%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 0.7201806023477892,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001361658.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001361658.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001361658.svg"
},
{
"company_id": "0000918543",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0000918543.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0000918543.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000918543.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000918543_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000918543_main_keyfigs.svg",
"name": "Castle Group INC",
"rank": 22,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Castle 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 Castle Group INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 70% points.The greatest weakness of Castle Group INC is the variable Other Expenses, reducing the Economic Capital Ratio by 343% points.
The company's Economic Capital Ratio, given in the ranking table, is 71%, being 11% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0000918543_2015_Castle_Group_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "-57.5",
"Liabilities": "12.1",
"Stockholders Equity": "-82.5",
"ECR before LimitedLiability": "-45.0",
"Intangible Assets": "-16.5",
"Assets, Non-Current": "-9.26",
"Assets, Current": "-10.5",
"Property Plant and Equipment": "-49.2",
"Other Liabilities": "12.9",
"Liabilities, Current": "-6.09",
"General and Administrative Expense": "33.6",
"Expenses": "-141",
"Revenues": "47.5",
"Net Income": "-16.5",
"Depreciation, Depletion, Amortization": "13.8",
"Other Expenses": "-338",
"Operating Expenses": "10.3",
"Other Revenues": "47.5",
"Other Net Income": "-22.6",
"Comprehensive Net Income": "-14.0",
"Economic Capital Ratio": "-47.1"
},
"2012": {
"Assets, Current": "-8.52",
"Assets": "-48.5",
"Liabilities": "22.5",
"Stockholders Equity": "-74.3",
"ECR before LimitedLiability": "-22.6",
"Other Assets": "8.94",
"Property Plant and Equipment": "-41.2",
"Intangible Assets": "-12.9",
"Assets, Non-Current": "-12.8",
"Other Liabilities": "22.3",
"General and Administrative Expense": "35.4",
"Expenses": "-120",
"Revenues": "60.8",
"Net Income": "16.7",
"Other Expenses": "-291",
"Depreciation, Depletion, Amortization": "23.0",
"Operating Expenses": "20.2",
"Other Revenues": "60.8",
"Other Net Income": "-28.9",
"Comprehensive Net Income": "20.1",
"Economic Capital Ratio": "-23.6"
},
"2013": {
"Intangible Assets": "-12.9",
"Assets": "-55.3",
"Liabilities": "16.1",
"Stockholders Equity": "-64.8",
"ECR before LimitedLiability": "-18.5",
"Assets, Non-Current": "-14.6",
"Other Assets": "9.08",
"Property Plant and Equipment": "-49.4",
"Other Liabilities": "16.9",
"Liabilities, Current": "-5.72",
"General and Administrative Expense": "39.6",
"Expenses": "-120",
"Revenues": "51.6",
"Net Income": "12.4",
"Operating Expenses": "16.4",
"Depreciation, Depletion, Amortization": "16.5",
"Other Expenses": "-355",
"Other Revenues": "51.6",
"Other Net Income": "-44.4",
"Comprehensive Net Income": "13.3",
"Economic Capital Ratio": "-23.2"
},
"2014": {
"Intangible Assets": "-10.8",
"Assets": "-43.7",
"Liabilities": "30.6",
"Stockholders Equity": "-66.3",
"ECR before LimitedLiability": "-6.40",
"Other Assets": "4.60",
"Property Plant and Equipment": "-38.4",
"Assets, Non-Current": "-11.5",
"Other Liabilities": "30.9",
"Depreciation, Depletion, Amortization": "30.5",
"Expenses": "-120",
"Revenues": "70.4",
"Net Income": "28.3",
"Operating Expenses": "29.9",
"General and Administrative Expense": "47.3",
"Other Expenses": "-343",
"Other Revenues": "70.4",
"Comprehensive Net Income": "29.3",
"Other Net Income": "-59.8",
"Other Compr. Net Income": "11.4",
"Economic Capital Ratio": "-10.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000918543_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,839",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "432",
"Intangible Assets": "55",
"Liabilities, Current": "6,017",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "2,130",
"Other Compr. Net Income": "66",
"Other Expenses": "25,190",
"Other Liabilities": "7,863",
"Other Net Income": "-6.8",
"Other Revenues": "25,889",
"Property Plant and Equipment": "7,171"
},
"output_variables": {
"Assets": "13,195",
"Liabilities": "13,880",
"Expenses": "25,621",
"Revenues": "25,889",
"Stockholders Equity": "-685",
"Net Income": "261",
"Comprehensive Net Income": "327",
"BaseVar": "137,853",
"ECR before LimitedLiability": "7.7%",
"Economic Capital Ratio": "50%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,784",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "446",
"Intangible Assets": "55",
"Liabilities, Current": "5,003",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,772",
"Other Compr. Net Income": "104",
"Other Expenses": "22,210",
"Other Liabilities": "8,072",
"Other Net Income": "379",
"Other Revenues": "22,774",
"Property Plant and Equipment": "7,380"
},
"output_variables": {
"Assets": "12,991",
"Liabilities": "13,075",
"Expenses": "22,656",
"Revenues": "22,774",
"Stockholders Equity": "-84",
"Net Income": "497",
"Comprehensive Net Income": "601",
"BaseVar": "123,682",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "62%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "4,564",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Intangible Assets": "55",
"Liabilities, Current": "5,631",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,620",
"Other Compr. Net Income": "15",
"Other Expenses": "23,727",
"Other Liabilities": "7,437",
"Other Net Income": "51",
"Other Revenues": "23,878",
"Property Plant and Equipment": "7,161"
},
"output_variables": {
"Assets": "13,399",
"Liabilities": "13,067",
"Expenses": "23,727",
"Revenues": "23,878",
"Stockholders Equity": "332",
"Net Income": "202",
"Comprehensive Net Income": "217",
"BaseVar": "128,121",
"ECR before LimitedLiability": "9.8%",
"Economic Capital Ratio": "52%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "5,236",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Intangible Assets": "55",
"Liabilities, Current": "5,468",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,402",
"Other Compr. Net Income": "-3.9",
"Other Expenses": "24,094",
"Other Liabilities": "6,694",
"Other Net Income": "203",
"Other Revenues": "24,541",
"Property Plant and Equipment": "6,702"
},
"output_variables": {
"Assets": "13,395",
"Liabilities": "12,162",
"Expenses": "24,094",
"Revenues": "24,541",
"Stockholders Equity": "1,232",
"Net Income": "650",
"Comprehensive Net Income": "646",
"BaseVar": "130,487",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "71%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 0.7055279830732166,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0000918543.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0000918543.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0000918543.svg"
},
{
"company_id": "0001585689",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001585689.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001585689.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001585689.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001585689_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001585689_main_keyfigs.svg",
"name": "Hilton Worldwide Holdings Inc",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2014/backtesting_correlation/regression_0001585689.svg",
"report_text": "The relative strengths and weaknesses of Hilton 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 Hilton Worldwide Holdings Inc compared to the market average is the variable Assets, Non-Current, increasing the Economic Capital Ratio by 42% points.The greatest weakness of Hilton Worldwide Holdings Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 62%, being 19% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001585689_2015_Hilton_Worldwide_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Intangible Assets": "11.5",
"Assets": "8.85",
"Liabilities": "-27.3",
"Stockholders Equity": "-12.5",
"ECR before LimitedLiability": "-14.5",
"Other Assets": "-22.9",
"Property Plant and Equipment": "-15.3",
"Assets, Non-Current": "41.7",
"Other Liabilities": "-29.6",
"Depreciation, Depletion, Amortization": "3.99",
"Expenses": "20.3",
"Revenues": "13.8",
"Net Income": "15.3",
"Operating Expenses": "14.5",
"General and Administrative Expense": "20.1",
"Other Expenses": "-13.7",
"Other Revenues": "13.8",
"Comprehensive Net Income": "12.3",
"Other Net Income": "-20.5",
"Other Compr. Net Income": "-2.63",
"Economic Capital Ratio": "-19.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001585689_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "2,499,000",
"Assets, Non-Current": "23,626,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "628,000",
"General and Administrative Expense": "491,000",
"Intangible Assets": "6,154,000",
"Liabilities, Current": "2,257,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "-13,637,000",
"Other Compr. Net Income": "-367,000",
"Other Expenses": "8,793,000",
"Other Liabilities": "19,154,000",
"Other Net Income": "92,000",
"Other Revenues": "10,502,000",
"Property Plant and Equipment": "7,483,000"
},
"output_variables": {
"Assets": "26,125,000",
"Liabilities": "21,411,000",
"Expenses": "9,912,000",
"Revenues": "10,502,000",
"Stockholders Equity": "4,714,000",
"Net Income": "682,000",
"Comprehensive Net Income": "315,000",
"BaseVar": "74,071,930",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "62%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.6241285315804027,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001585689.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001585689.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001585689.svg"
},
{
"company_id": "0000356213",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0000356213.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0000356213.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000356213_main_keyfigs.svg",
"name": "Gold Merger Sub LLC",
"rank": 24,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Gold Merger Sub LLC 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 Gold Merger Sub LLC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 9.5% points.The greatest weakness of Gold Merger Sub LLC is the variable Other Liabilities, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 51%, being 30% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0000356213_2015_Gold_Merger_Sub_LLC.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "-1.10",
"Assets": "-1.92",
"Liabilities": "54.8",
"Stockholders Equity": "35.8",
"ECR before LimitedLiability": "32.7",
"Other Assets": "-3.46",
"Intangible Assets": "-1.83",
"Property Plant and Equipment": "6.63",
"Liabilities, Current": "11.7",
"Other Liabilities": "48.2",
"Depreciation, Depletion, Amortization": "-18.4",
"Expenses": "-66.7",
"Revenues": "21.7",
"Net Income": "-19.9",
"Operating Expenses": "27.3",
"General and Administrative Expense": "-30.2",
"Other Expenses": "-46.7",
"Other Revenues": "21.7",
"Comprehensive Net Income": "-19.9",
"Other Net Income": "15.1",
"Economic Capital Ratio": "32.7"
},
"2011": {
"Assets": "-8.06",
"Liabilities": "-8.64",
"Stockholders Equity": "-16.7",
"ECR before LimitedLiability": "-31.2",
"Intangible Assets": "-4.22",
"Assets, Non-Current": "-1.14",
"Assets, Current": "-4.03",
"Property Plant and Equipment": "1.56",
"Other Liabilities": "-12.2",
"Liabilities, Current": "3.39",
"General and Administrative Expense": "-7.72",
"Expenses": "-9.00",
"Revenues": "17.3",
"Net Income": "-9.92",
"Depreciation, Depletion, Amortization": "-6.84",
"Other Expenses": "-6.78",
"Operating Expenses": "13.2",
"Other Revenues": "17.3",
"Other Net Income": "-15.8",
"Comprehensive Net Income": "-9.72",
"Economic Capital Ratio": "-33.4"
},
"2012": {
"Assets, Current": "-6.26",
"Assets": "-12.2",
"Liabilities": "-10.0",
"Stockholders Equity": "-22.1",
"ECR before LimitedLiability": "-32.6",
"Other Assets": "3.76",
"Intangible Assets": "-5.12",
"Assets, Non-Current": "-5.61",
"Liabilities, Current": "5.25",
"Other Liabilities": "-15.6",
"General and Administrative Expense": "-8.98",
"Expenses": "-4.31",
"Revenues": "12.2",
"Net Income": "-7.25",
"Depreciation, Depletion, Amortization": "-6.80",
"Operating Expenses": "9.99",
"Other Revenues": "12.2",
"Other Net Income": "-30.8",
"Comprehensive Net Income": "-5.66",
"Other Compr. Net Income": "1.70",
"Economic Capital Ratio": "-33.7"
},
"2013": {
"Intangible Assets": "4.77",
"Assets": "4.28",
"Liabilities": "-20.3",
"Stockholders Equity": "-1.61",
"ECR before LimitedLiability": "-29.6",
"Assets, Non-Current": "-0.598",
"Assets, Current": "0.0606",
"Property Plant and Equipment": "0.396",
"Other Liabilities": "-22.1",
"Liabilities, Current": "0.194",
"General and Administrative Expense": "1.06",
"Expenses": "11.0",
"Revenues": "-1.60",
"Net Income": "-0.624",
"Operating Expenses": "2.82",
"Other Expenses": "4.57",
"Other Revenues": "-1.60",
"Other Net Income": "-8.10",
"Comprehensive Net Income": "-1.50",
"Other Compr. Net Income": "-1.23",
"Economic Capital Ratio": "-34.3"
},
"2014": {
"Liabilities": "-31.8",
"Stockholders Equity": "-23.2",
"ECR before LimitedLiability": "-25.7",
"Other Liabilities": "-36.4",
"Liabilities, Current": "3.85",
"Depreciation, Depletion, Amortization": "-6.03",
"Expenses": "9.18",
"Net Income": "7.42",
"Operating Expenses": "9.18",
"General and Administrative Expense": "-6.38",
"Other Expenses": "9.04",
"Other Revenues": "9.50",
"Revenues": "9.50",
"Intangible Assets": "9.28",
"Property Plant and Equipment": "-2.69",
"Assets, Current": "-4.77",
"Assets, Non-Current": "-4.72",
"Comprehensive Net Income": "9.00",
"Other Net Income": "-25.0",
"Other Compr. Net Income": "4.21",
"Economic Capital Ratio": "-30.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000356213_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "299,316",
"Assets, Non-Current": "69,153",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "112,145",
"General and Administrative Expense": "232,517",
"Intangible Assets": "35,258",
"Liabilities, Current": "174,045",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "6,452",
"Other Compr. Net Income": "0",
"Other Expenses": "791,712",
"Other Liabilities": "0",
"Other Net Income": "14,346",
"Other Revenues": "1,098,609",
"Property Plant and Equipment": "1,473,615"
},
"output_variables": {
"Assets": "1,883,794",
"Liabilities": "174,045",
"Expenses": "1,136,374",
"Revenues": "1,098,609",
"Stockholders Equity": "1,709,749",
"Net Income": "-23,419",
"Comprehensive Net Income": "-23,419",
"BaseVar": "6,449,802",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "131%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "190,874",
"Assets, Non-Current": "69,392",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "103,863",
"General and Administrative Expense": "220,129",
"Intangible Assets": "71,078",
"Liabilities, Current": "181,979",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "104,246",
"Other Compr. Net Income": "0",
"Other Expenses": "786,636",
"Other Liabilities": "1,249,248",
"Other Net Income": "-33,109",
"Other Revenues": "1,141,198",
"Property Plant and Equipment": "1,515,029"
},
"output_variables": {
"Assets": "1,950,619",
"Liabilities": "1,431,227",
"Expenses": "1,110,628",
"Revenues": "1,141,198",
"Stockholders Equity": "519,392",
"Net Income": "-2,539",
"Comprehensive Net Income": "-2,539",
"BaseVar": "7,197,616",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "64%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "185,296",
"Assets, Non-Current": "54,639",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "115,694",
"General and Administrative Expense": "224,918",
"Intangible Assets": "75,990",
"Liabilities, Current": "197,751",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "97,091",
"Other Compr. Net Income": "0",
"Other Expenses": "827,632",
"Other Liabilities": "1,464,126",
"Other Net Income": "-60,664",
"Other Revenues": "1,197,103",
"Property Plant and Equipment": "1,695,978"
},
"output_variables": {
"Assets": "2,108,994",
"Liabilities": "1,661,877",
"Expenses": "1,168,244",
"Revenues": "1,197,103",
"Stockholders Equity": "447,117",
"Net Income": "-31,805",
"Comprehensive Net Income": "-31,805",
"BaseVar": "7,732,122",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "52%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "598,819",
"Assets, Non-Current": "87,800",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "148,456",
"General and Administrative Expense": "287,381",
"Intangible Assets": "1,419,366",
"Liabilities, Current": "372,406",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "13,567",
"Other Compr. Net Income": "-122,108",
"Other Expenses": "1,062,369",
"Other Liabilities": "4,561,850",
"Other Net Income": "-123,011",
"Other Revenues": "1,487,836",
"Property Plant and Equipment": "3,039,874"
},
"output_variables": {
"Assets": "5,159,426",
"Liabilities": "4,934,256",
"Expenses": "1,498,206",
"Revenues": "1,487,836",
"Stockholders Equity": "225,170",
"Net Income": "-133,381",
"Comprehensive Net Income": "-255,489",
"BaseVar": "12,833,939",
"ECR before LimitedLiability": "-21%",
"Economic Capital Ratio": "41%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "279,115",
"Assets, Non-Current": "81,505",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "241,062",
"General and Administrative Expense": "421,399",
"Intangible Assets": "1,448,551",
"Liabilities, Current": "350,902",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "7,502",
"Other Compr. Net Income": "-195",
"Other Expenses": "1,501,352",
"Other Liabilities": "4,193,398",
"Other Net Income": "-2,950",
"Other Revenues": "2,210,543",
"Property Plant and Equipment": "3,017,009"
},
"output_variables": {
"Assets": "4,833,682",
"Liabilities": "4,544,300",
"Expenses": "2,163,813",
"Revenues": "2,210,543",
"Stockholders Equity": "289,382",
"Net Income": "43,780",
"Comprehensive Net Income": "43,585",
"BaseVar": "15,238,768",
"ECR before LimitedLiability": "9.3%",
"Economic Capital Ratio": "51%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.5128462705698983,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0000356213.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0000356213.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0000356213.svg"
},
{
"company_id": "0001180638",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001180638.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001180638.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001180638_main_keyfigs.svg",
"name": "WYNN LAS Vegas LLC",
"rank": 25,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of WYNN LAS Vegas LLC 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 WYNN LAS Vegas LLC compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 13% points.The greatest weakness of WYNN LAS Vegas LLC is the variable Other Net Income, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 49%, being 32% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001180638_2015_WYNN_LAS_Vegas_LLC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-2.71",
"Assets": "9.07",
"Liabilities": "-26.4",
"Stockholders Equity": "-9.59",
"ECR before LimitedLiability": "-43.5",
"Intangible Assets": "-5.51",
"Assets, Non-Current": "-2.30",
"Assets, Current": "-1.39",
"Property Plant and Equipment": "11.1",
"Other Liabilities": "-26.4",
"General and Administrative Expense": "7.47",
"Expenses": "11.0",
"Revenues": "-17.0",
"Net Income": "-18.5",
"Depreciation, Depletion, Amortization": "-17.7",
"Other Expenses": "11.3",
"Operating Expenses": "8.95",
"Other Revenues": "-17.0",
"Other Net Income": "-28.5",
"Comprehensive Net Income": "-18.3",
"Economic Capital Ratio": "-45.7"
},
"2012": {
"Liabilities, Current": "0.394",
"Liabilities": "-18.2",
"Stockholders Equity": "-14.0",
"Other Liabilities": "-22.0",
"General and Administrative Expense": "0.754",
"Expenses": "7.69",
"Revenues": "-0.700",
"Net Income": "-2.76",
"Other Expenses": "8.34",
"Depreciation, Depletion, Amortization": "-1.32",
"Operating Expenses": "1.63",
"Other Revenues": "-0.700",
"Assets, Current": "-0.480",
"ECR before LimitedLiability": "-43.9",
"Comprehensive Net Income": "-1.40",
"Property Plant and Equipment": "4.27",
"Intangible Assets": "-0.849",
"Assets, Non-Current": "-0.784",
"Other Net Income": "-26.8",
"Other Compr. Net Income": "0.196",
"Economic Capital Ratio": "-45.0"
},
"2013": {
"Intangible Assets": "-0.474",
"Assets": "-0.216",
"Liabilities": "-17.6",
"Stockholders Equity": "-16.6",
"ECR before LimitedLiability": "-28.7",
"Assets, Non-Current": "-0.487",
"Property Plant and Equipment": "1.56",
"Other Liabilities": "-20.7",
"Liabilities, Current": "0.257",
"General and Administrative Expense": "1.26",
"Expenses": "9.56",
"Revenues": "1.36",
"Net Income": "-0.244",
"Operating Expenses": "2.89",
"Depreciation, Depletion, Amortization": "-2.01",
"Other Expenses": "5.71",
"Other Revenues": "1.36",
"Other Net Income": "-36.4",
"Comprehensive Net Income": "-0.148",
"Other Compr. Net Income": "0.118",
"Economic Capital Ratio": "-33.4"
},
"2014": {
"Liabilities": "-35.7",
"Stockholders Equity": "-27.7",
"ECR before LimitedLiability": "-27.8",
"Other Liabilities": "-39.0",
"Liabilities, Current": "2.69",
"Depreciation, Depletion, Amortization": "-6.26",
"Expenses": "12.8",
"Net Income": "6.86",
"Operating Expenses": "7.15",
"General and Administrative Expense": "0.765",
"Other Expenses": "10.2",
"Other Revenues": "7.61",
"Revenues": "7.61",
"Intangible Assets": "-5.58",
"Property Plant and Equipment": "6.89",
"Assets, Current": "0.987",
"Assets, Non-Current": "-5.31",
"Comprehensive Net Income": "7.07",
"Other Net Income": "-45.7",
"Other Compr. Net Income": "4.27",
"Economic Capital Ratio": "-32.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001180638_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "413,587",
"Assets, Non-Current": "36,470",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "263,639",
"General and Administrative Expense": "225,457",
"Intangible Assets": "10,733",
"Liabilities, Current": "392,927",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "45,232",
"Other Compr. Net Income": "0",
"Other Expenses": "891,480",
"Other Liabilities": "2,632,164",
"Other Net Income": "-196,951",
"Other Revenues": "1,481,895",
"Property Plant and Equipment": "3,529,376"
},
"output_variables": {
"Assets": "4,035,398",
"Liabilities": "3,025,091",
"Expenses": "1,380,576",
"Revenues": "1,481,895",
"Stockholders Equity": "1,010,307",
"Net Income": "-95,632",
"Comprehensive Net Income": "-95,632",
"BaseVar": "10,903,452",
"ECR before LimitedLiability": "9.3%",
"Economic Capital Ratio": "51%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "379,736",
"Assets, Non-Current": "27,489",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "250,153",
"General and Administrative Expense": "231,214",
"Intangible Assets": "2,262",
"Liabilities, Current": "329,943",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "44,789",
"Other Compr. Net Income": "0",
"Other Expenses": "932,212",
"Other Liabilities": "3,272,853",
"Other Net Income": "-228,523",
"Other Revenues": "1,487,606",
"Property Plant and Equipment": "3,215,605"
},
"output_variables": {
"Assets": "3,669,881",
"Liabilities": "3,602,796",
"Expenses": "1,413,579",
"Revenues": "1,487,606",
"Stockholders Equity": "67,085",
"Net Income": "-154,496",
"Comprehensive Net Income": "-154,496",
"BaseVar": "11,178,935",
"ECR before LimitedLiability": "-19%",
"Economic Capital Ratio": "41%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "477,638",
"Assets, Non-Current": "25,502",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "245,119",
"General and Administrative Expense": "243,107",
"Intangible Assets": "1,399",
"Liabilities, Current": "294,143",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "39,225",
"Other Compr. Net Income": "0",
"Other Expenses": "926,012",
"Other Liabilities": "3,305,306",
"Other Net Income": "-263,333",
"Other Revenues": "1,581,288",
"Property Plant and Equipment": "3,032,884"
},
"output_variables": {
"Assets": "3,576,648",
"Liabilities": "3,599,449",
"Expenses": "1,414,238",
"Revenues": "1,581,288",
"Stockholders Equity": "-22,801",
"Net Income": "-96,283",
"Comprehensive Net Income": "-96,283",
"BaseVar": "11,441,899",
"ECR before LimitedLiability": "-13%",
"Economic Capital Ratio": "42%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "510,540",
"Assets, Non-Current": "33,855",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "179,394",
"General and Administrative Expense": "254,638",
"Intangible Assets": "1,399",
"Liabilities, Current": "311,359",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "34,208",
"Other Compr. Net Income": "0",
"Other Expenses": "933,305",
"Other Liabilities": "3,201,522",
"Other Net Income": "-213,452",
"Other Revenues": "1,637,826",
"Property Plant and Equipment": "2,892,929"
},
"output_variables": {
"Assets": "3,472,931",
"Liabilities": "3,512,881",
"Expenses": "1,367,337",
"Revenues": "1,637,826",
"Stockholders Equity": "-39,950",
"Net Income": "57,037",
"Comprehensive Net Income": "57,037",
"BaseVar": "11,249,768",
"ECR before LimitedLiability": "7.0%",
"Economic Capital Ratio": "49%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 0.4911007593636021,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001180638.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001180638.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001180638.svg"
},
{
"company_id": "0001313536",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001313536.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001313536.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001313536.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001313536_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001313536_main_keyfigs.svg",
"name": "Sotherly Hotels LP",
"rank": 26,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Sotherly Hotels LP 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 Sotherly Hotels LP compared to the market average is the variable General and Administrative Expense, increasing the Economic Capital Ratio by 7.5% points.The greatest weakness of Sotherly Hotels LP is the variable Other Liabilities, reducing the Economic Capital Ratio by 44% points.
The company's Economic Capital Ratio, given in the ranking table, is 48%, being 33% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001313536_2015_Sotherly_Hotels_LP.pdf",
"shrinked_graph_json": {
"2013": {
"Intangible Assets": "-5.20",
"Assets": "1.48",
"Liabilities": "-25.4",
"Stockholders Equity": "-16.2",
"Assets, Non-Current": "-5.92",
"Assets, Current": "-6.69",
"Other Assets": "1.45",
"Property Plant and Equipment": "3.09",
"Other Liabilities": "-35.4",
"Liabilities, Current": "1.56",
"General and Administrative Expense": "4.51",
"Expenses": "2.11",
"ECR before LimitedLiability": "-26.6",
"Operating Expenses": "-47.3",
"Depreciation, Depletion, Amortization": "-1.66",
"Other Expenses": "8.00",
"Other Revenues": "1.51",
"Revenues": "1.51",
"Economic Capital Ratio": "-31.3",
"Other Compr. Net Income": "1.09",
"Other Net Income": "-20.9"
},
"2014": {
"Intangible Assets": "-5.43",
"Assets": "6.12",
"Liabilities": "-33.2",
"Stockholders Equity": "-20.3",
"ECR before LimitedLiability": "-28.5",
"Other Assets": "5.61",
"Property Plant and Equipment": "7.10",
"Assets, Current": "-4.62",
"Assets, Non-Current": "-5.72",
"Other Liabilities": "-44.4",
"Liabilities, Current": "6.14",
"Expenses": "6.69",
"Revenues": "6.23",
"Comprehensive Net Income": "5.90",
"Operating Expenses": "6.46",
"General and Administrative Expense": "7.52",
"Other Expenses": "-17.8",
"Other Revenues": "6.23",
"Other Compr. Net Income": "4.10",
"Other Net Income": "-24.6",
"Economic Capital Ratio": "-33.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001313536_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "9,377",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "8,467",
"General and Administrative Expense": "4,361",
"Intangible Assets": "240",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "33,683",
"Other Assets": "15,778",
"Other Compr. Net Income": "0",
"Other Expenses": "45,565",
"Other Liabilities": "196,869",
"Other Net Income": "-1,734",
"Other Revenues": "89,375",
"Property Plant and Equipment": "202,646"
},
"output_variables": {
"Assets": "228,040",
"Liabilities": "196,869",
"Expenses": "92,076",
"Revenues": "89,375",
"Stockholders Equity": "31,171",
"Net Income": "-4,435",
"Comprehensive Net Income": "-4,435",
"BaseVar": "653,928",
"ECR before LimitedLiability": "1.4%",
"Economic Capital Ratio": "44%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "16,634",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "11,969",
"General and Administrative Expense": "5,086",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "22,993",
"Other Compr. Net Income": "0",
"Other Expenses": "106,289",
"Other Liabilities": "272,310",
"Other Net Income": "-335",
"Other Revenues": "122,940",
"Property Plant and Equipment": "260,192"
},
"output_variables": {
"Assets": "299,820",
"Liabilities": "272,310",
"Expenses": "123,344",
"Revenues": "122,940",
"Stockholders Equity": "27,510",
"Net Income": "-739",
"Comprehensive Net Income": "-739",
"BaseVar": "880,415",
"ECR before LimitedLiability": "6.3%",
"Economic Capital Ratio": "48%"
}
}
},
"top_rated": false,
"trend": -7.0,
"value": 0.4842388147553305,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001313536.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001313536.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001313536.svg"
},
{
"company_id": "0001590895",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001590895.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001590895.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001590895.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001590895_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001590895_main_keyfigs.svg",
"name": "Caesars Entertainment Inc",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2014/backtesting_correlation/regression_0001590895.svg",
"report_text": "The relative strengths and weaknesses of Caesars Entertainment 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 Caesars Entertainment Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 10% points.The greatest weakness of Caesars Entertainment Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 38% points.
The company's Economic Capital Ratio, given in the ranking table, is 46%, being 36% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001590895_2015_Caesars_Entertainment_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Intangible Assets": "-1.01",
"Assets": "4.27",
"Liabilities": "-35.5",
"Stockholders Equity": "-16.0",
"ECR before LimitedLiability": "-31.0",
"Other Assets": "10.1",
"Property Plant and Equipment": "-11.7",
"Assets, Current": "-0.705",
"Assets, Non-Current": "-4.89",
"Other Liabilities": "-37.8",
"Liabilities, Current": "1.99",
"Depreciation, Depletion, Amortization": "3.20",
"Expenses": "7.06",
"Net Income": "-3.36",
"Other Net Income": "-32.1",
"Cost of Goods and Services Sold": "-3.80",
"Operating Expenses": "4.09",
"General and Administrative Expense": "-5.50",
"Other Expenses": "5.53",
"Economic Capital Ratio": "-35.5",
"Other Compr. Net Income": "3.10"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001590895_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "117,493",
"Assets, Non-Current": "10,031",
"Cost of Goods and Services Sold": "9,348",
"Depreciation, Depletion, Amortization": "28,643",
"General and Administrative Expense": "85,337",
"Intangible Assets": "66,826",
"Liabilities, Current": "91,844",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "524,841",
"Other Compr. Net Income": "-1,685",
"Other Expenses": "273,778",
"Other Liabilities": "931,864",
"Other Net Income": "-27,591",
"Other Revenues": "410,272",
"Property Plant and Equipment": "456,139"
},
"output_variables": {
"Assets": "1,175,330",
"Liabilities": "1,023,708",
"Expenses": "397,106",
"Revenues": "410,272",
"Stockholders Equity": "151,622",
"Net Income": "-14,425",
"Comprehensive Net Income": "-16,110",
"BaseVar": "3,115,855",
"ECR before LimitedLiability": "3.7%",
"Economic Capital Ratio": "46%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.4595681257888292,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001590895.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001590895.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001590895.svg"
},
{
"company_id": "0001115836",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001115836.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001115836.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001115836.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001115836_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001115836_main_keyfigs.svg",
"name": "Belmond Ltd",
"rank": 28,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Belmond 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 Belmond Ltd compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 39% points.The greatest weakness of Belmond Ltd is the variable Operating Expenses, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 42%, being 40% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001115836_2015_Belmond_Ltd.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "4.13",
"Assets": "29.4",
"Liabilities": "-17.0",
"Stockholders Equity": "14.5",
"ECR before LimitedLiability": "-26.3",
"Other Assets": "1.27",
"Assets, Non-Current": "-1.44",
"Intangible Assets": "2.17",
"Property Plant and Equipment": "20.1",
"Liabilities, Current": "-2.04",
"Other Liabilities": "-14.8",
"Expenses": "17.6",
"Revenues": "-31.3",
"Net Income": "-18.1",
"Operating Expenses": "-51.9",
"General and Administrative Expense": "-18.1",
"Other Expenses": "50.8",
"Other Revenues": "-31.3",
"Comprehensive Net Income": "-18.1",
"Other Net Income": "-0.882",
"Economic Capital Ratio": "-26.3"
},
"2011": {
"Other Assets": "8.03",
"Assets": "20.5",
"Liabilities": "-10.7",
"Stockholders Equity": "16.2",
"ECR before LimitedLiability": "-32.2",
"Intangible Assets": "1.24",
"Assets, Non-Current": "-1.12",
"Assets, Current": "3.79",
"Property Plant and Equipment": "11.4",
"Other Liabilities": "-7.16",
"Liabilities, Current": "-3.42",
"General and Administrative Expense": "-27.2",
"Expenses": "11.9",
"Revenues": "-21.0",
"Net Income": "-27.9",
"Other Expenses": "47.8",
"Operating Expenses": "-57.0",
"Other Revenues": "-21.0",
"Other Net Income": "-18.2",
"Comprehensive Net Income": "-27.8",
"Economic Capital Ratio": "-34.3"
},
"2012": {
"Assets, Current": "1.66",
"Assets": "21.7",
"Liabilities": "-10.5",
"Stockholders Equity": "15.2",
"ECR before LimitedLiability": "-5.08",
"Other Assets": "8.51",
"Property Plant and Equipment": "9.01",
"Assets, Non-Current": "-2.09",
"Liabilities, Current": "-2.72",
"Other Liabilities": "-7.63",
"General and Administrative Expense": "-25.5",
"Expenses": "22.3",
"Revenues": "-4.08",
"Net Income": "-1.66",
"Other Expenses": "60.9",
"Operating Expenses": "-50.7",
"Other Revenues": "-4.08",
"Other Net Income": "-16.9",
"Comprehensive Net Income": "-4.16",
"Other Compr. Net Income": "-2.53",
"Economic Capital Ratio": "-6.11"
},
"2013": {
"Intangible Assets": "1.69",
"Assets": "18.9",
"Liabilities": "-4.24",
"Stockholders Equity": "16.9",
"ECR before LimitedLiability": "4.04",
"Assets, Non-Current": "-1.97",
"Assets, Current": "2.75",
"Other Assets": "9.63",
"Property Plant and Equipment": "4.19",
"Other Liabilities": "-1.70",
"Liabilities, Current": "-2.52",
"General and Administrative Expense": "-24.9",
"Expenses": "9.29",
"Revenues": "3.42",
"Comprehensive Net Income": "-1.50",
"Operating Expenses": "-50.1",
"Depreciation, Depletion, Amortization": "0.864",
"Other Expenses": "51.3",
"Other Revenues": "3.42",
"Other Compr. Net Income": "-0.947",
"Other Net Income": "-12.2",
"Economic Capital Ratio": "-0.676"
},
"2014": {
"Assets": "3.35",
"Liabilities": "-0.391",
"Stockholders Equity": "1.43",
"Other Assets": "0.496",
"Property Plant and Equipment": "2.29",
"Assets, Current": "0.310",
"Assets, Non-Current": "-0.317",
"ECR before LimitedLiability": "-35.2",
"Other Liabilities": "-0.484",
"Liabilities, Current": "0.229",
"Expenses": "7.46",
"Revenues": "-0.115",
"Net Income": "0.277",
"Operating Expenses": "-54.6",
"General and Administrative Expense": "-28.4",
"Other Expenses": "38.7",
"Other Revenues": "-0.115",
"Comprehensive Net Income": "-33.4",
"Other Net Income": "-19.6",
"Other Compr. Net Income": "-35.5",
"Economic Capital Ratio": "-39.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001115836_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "399,766",
"Assets, Non-Current": "23,711",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "45,483",
"General and Administrative Expense": "190,594",
"Intangible Assets": "196,485",
"Liabilities, Current": "256,511",
"Long Term Liabilities": "0",
"Operating Expenses": "309,768",
"Other Assets": "248,930",
"Other Compr. Net Income": "0",
"Other Expenses": "63,251",
"Other Liabilities": "808,336",
"Other Net Income": "-25,426",
"Other Revenues": "571,942",
"Property Plant and Equipment": "1,268,822"
},
"output_variables": {
"Assets": "2,137,714",
"Liabilities": "1,064,847",
"Expenses": "609,096",
"Revenues": "571,942",
"Stockholders Equity": "1,072,867",
"Net Income": "-62,580",
"Comprehensive Net Income": "-62,580",
"BaseVar": "4,508,859",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "72%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "293,991",
"Assets, Non-Current": "36,034",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "45,965",
"General and Administrative Expense": "226,675",
"Intangible Assets": "161,460",
"Liabilities, Current": "228,119",
"Long Term Liabilities": "0",
"Operating Expenses": "277,530",
"Other Assets": "265,265",
"Other Compr. Net Income": "0",
"Other Expenses": "79,287",
"Other Liabilities": "750,225",
"Other Net Income": "-46,698",
"Other Revenues": "588,559",
"Property Plant and Equipment": "1,174,119"
},
"output_variables": {
"Assets": "1,930,869",
"Liabilities": "978,344",
"Expenses": "629,457",
"Revenues": "588,559",
"Stockholders Equity": "952,525",
"Net Income": "-87,596",
"Comprehensive Net Income": "-87,596",
"BaseVar": "4,502,567",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "63%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "255,996",
"Assets, Non-Current": "41,825",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "43,934",
"General and Administrative Expense": "210,010",
"Intangible Assets": "161,278",
"Liabilities, Current": "227,304",
"Long Term Liabilities": "0",
"Operating Expenses": "245,211",
"Other Assets": "261,325",
"Other Compr. Net Income": "-14,265",
"Other Expenses": "27,879",
"Other Liabilities": "726,400",
"Other Net Income": "-25,272",
"Other Revenues": "545,418",
"Property Plant and Equipment": "1,171,603"
},
"output_variables": {
"Assets": "1,892,027",
"Liabilities": "953,704",
"Expenses": "527,034",
"Revenues": "545,418",
"Stockholders Equity": "938,323",
"Net Income": "-6,888",
"Comprehensive Net Income": "-21,153",
"BaseVar": "4,102,759",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "80%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "281,796",
"Assets, Non-Current": "53,998",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "48,740",
"General and Administrative Expense": "227,270",
"Intangible Assets": "156,916",
"Liabilities, Current": "209,479",
"Long Term Liabilities": "0",
"Operating Expenses": "267,891",
"Other Assets": "265,407",
"Other Compr. Net Income": "-6,999",
"Other Expenses": "88,384",
"Other Liabilities": "759,742",
"Other Net Income": "6,708",
"Other Revenues": "594,081",
"Property Plant and Equipment": "1,121,749"
},
"output_variables": {
"Assets": "1,879,866",
"Liabilities": "969,221",
"Expenses": "632,285",
"Revenues": "594,081",
"Stockholders Equity": "910,645",
"Net Income": "-31,496",
"Comprehensive Net Income": "-38,495",
"BaseVar": "4,413,119",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "74%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "231,519",
"Assets, Non-Current": "55,609",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "52,004",
"General and Administrative Expense": "219,584",
"Intangible Assets": "132,644",
"Liabilities, Current": "129,982",
"Long Term Liabilities": "0",
"Operating Expenses": "262,603",
"Other Assets": "79,789",
"Other Compr. Net Income": "-153,248",
"Other Expenses": "53,520",
"Other Liabilities": "776,075",
"Other Net Income": "-996",
"Other Revenues": "586,972",
"Property Plant and Equipment": "1,168,757"
},
"output_variables": {
"Assets": "1,668,318",
"Liabilities": "906,057",
"Expenses": "587,711",
"Revenues": "586,972",
"Stockholders Equity": "762,261",
"Net Income": "-1,735",
"Comprehensive Net Income": "-154,983",
"BaseVar": "4,489,902",
"ECR before LimitedLiability": "-12%",
"Economic Capital Ratio": "42%"
}
}
},
"top_rated": false,
"trend": -15.0,
"value": 0.417898634379688,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001115836.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001115836.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001115836.svg"
},
{
"company_id": "0001610979",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001610979.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001610979.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001610979_main_keyfigs.svg",
"name": "Caesars Entertainment Resort Properties LLC",
"rank": 29,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Caesars Entertainment Resort Properties LLC 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 Caesars Entertainment Resort Properties LLC compared to the market average is the variable Assets, increasing the Economic Capital Ratio by 5.8% points.The greatest weakness of Caesars Entertainment Resort Properties LLC is the variable Other Liabilities, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 41%, being 40% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001610979_2015_Caesars_Entertainment_Resort_Properties_LLC.pdf",
"shrinked_graph_json": {
"2014": {
"Intangible Assets": "3.46",
"Assets": "5.75",
"Liabilities": "-23.0",
"Stockholders Equity": "-1.27",
"ECR before LimitedLiability": "-35.9",
"Property Plant and Equipment": "3.41",
"Assets, Current": "-0.418",
"Assets, Non-Current": "-0.700",
"Other Liabilities": "-26.1",
"Liabilities, Current": "0.308",
"Expenses": "3.29",
"Revenues": "-1.92",
"Net Income": "-8.33",
"Operating Expenses": "2.41",
"General and Administrative Expense": "-0.900",
"Other Expenses": "2.05",
"Other Revenues": "-1.92",
"Comprehensive Net Income": "-4.91",
"Other Net Income": "-6.39",
"Other Compr. Net Income": "0.528",
"Economic Capital Ratio": "-40.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001610979_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "462,000",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "200,000",
"General and Administrative Expense": "532,000",
"Intangible Assets": "1,744,000",
"Liabilities, Current": "468,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "72,000",
"Other Compr. Net Income": "0",
"Other Expenses": "1,738,000",
"Other Liabilities": "5,953,000",
"Other Net Income": "0",
"Other Revenues": "2,065,000",
"Property Plant and Equipment": "5,006,000"
},
"output_variables": {
"Assets": "7,284,000",
"Liabilities": "6,421,000",
"Expenses": "2,470,000",
"Revenues": "2,065,000",
"Stockholders Equity": "863,000",
"Net Income": "-405,000",
"Comprehensive Net Income": "-405,000",
"BaseVar": "17,781,850",
"ECR before LimitedLiability": "-19%",
"Economic Capital Ratio": "41%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.4102406003454115,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001610979.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001610979.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001610979.svg"
},
{
"company_id": "0000899647",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0000899647.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0000899647.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000899647_main_keyfigs.svg",
"name": "Riviera Holdings CORP",
"rank": 30,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Riviera Holdings 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 Riviera Holdings CORP compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 39% points.The greatest weakness of Riviera Holdings CORP is the variable Revenues, reducing the Economic Capital Ratio by 152% points.
The company's Economic Capital Ratio, given in the ranking table, is 41%, being 41% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0000899647_2015_Riviera_Holdings_CORP.pdf",
"shrinked_graph_json": {
"2012": {
"Assets, Current": "9.38",
"Assets": "2.28",
"Liabilities": "0.415",
"Stockholders Equity": "2.39",
"ECR before LimitedLiability": "-46.4",
"Property Plant and Equipment": "-0.373",
"Intangible Assets": "-1.49",
"Assets, Non-Current": "-1.76",
"Liabilities, Current": "-3.72",
"Other Liabilities": "5.65",
"General and Administrative Expense": "13.4",
"Expenses": "-20.1",
"Revenues": "-181",
"Net Income": "-46.4",
"Other Expenses": "-60.1",
"Operating Expenses": "3.00",
"Other Revenues": "-181",
"Other Net Income": "38.4",
"Comprehensive Net Income": "-45.2",
"Other Compr. Net Income": "0.385",
"Economic Capital Ratio": "-47.4"
},
"2014": {
"Intangible Assets": "-0.745",
"Assets": "3.60",
"Liabilities": "-1.52",
"ECR before LimitedLiability": "-36.3",
"Property Plant and Equipment": "1.90",
"Assets, Current": "5.01",
"Assets, Non-Current": "-0.952",
"Other Liabilities": "4.13",
"Liabilities, Current": "-26.0",
"Depreciation, Depletion, Amortization": "-0.199",
"Expenses": "-1.55",
"Net Income": "-27.6",
"Operating Expenses": "3.60",
"General and Administrative Expense": "9.50",
"Other Expenses": "-41.2",
"Other Revenues": "-152",
"Revenues": "-152",
"Other Compr. Net Income": "0.782",
"Comprehensive Net Income": "-23.9",
"Other Net Income": "39.3",
"Economic Capital Ratio": "-40.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000899647_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "81,192",
"Assets, Non-Current": "1,620",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "7,806",
"General and Administrative Expense": "0",
"Intangible Assets": "5,238",
"Liabilities, Current": "91,291",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "106,193",
"Other Liabilities": "22,707",
"Other Net Income": "84,372",
"Other Revenues": "0",
"Property Plant and Equipment": "138,237"
},
"output_variables": {
"Assets": "226,287",
"Liabilities": "113,998",
"Expenses": "113,999",
"Revenues": "0",
"Stockholders Equity": "112,289",
"Net Income": "-29,627",
"Comprehensive Net Income": "-29,627",
"BaseVar": "648,217",
"ECR before LimitedLiability": "-32%",
"Economic Capital Ratio": "39%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "59,144",
"Assets, Non-Current": "1,199",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "6,751",
"General and Administrative Expense": "0",
"Intangible Assets": "4,025",
"Liabilities, Current": "107,303",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "81,553",
"Other Liabilities": "21,948",
"Other Net Income": "70,125",
"Other Revenues": "0",
"Property Plant and Equipment": "132,282"
},
"output_variables": {
"Assets": "196,650",
"Liabilities": "129,251",
"Expenses": "88,304",
"Revenues": "0",
"Stockholders Equity": "67,399",
"Net Income": "-18,179",
"Comprehensive Net Income": "-18,179",
"BaseVar": "544,764",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "41%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.4060917072588302,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0000899647.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0000899647.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0000899647.svg"
},
{
"company_id": "0001594617",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001594617.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001594617.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001594617.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001594617_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001594617_main_keyfigs.svg",
"name": "La Quinta Holdings Inc",
"rank": 31,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of La Quinta 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 La Quinta Holdings Inc compared to the market average is the variable Assets, Non-Current, increasing the Economic Capital Ratio by 37% points.The greatest weakness of La Quinta Holdings Inc 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 38%, being 44% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001594617_2015_La_Quinta_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Assets": "7.56",
"Liabilities": "-3.97",
"Stockholders Equity": "-1.60",
"ECR before LimitedLiability": "-39.1",
"Other Assets": "-31.8",
"Property Plant and Equipment": "13.5",
"Assets, Current": "-0.918",
"Assets, Non-Current": "37.3",
"Other Liabilities": "-4.29",
"Liabilities, Current": "0.789",
"Depreciation, Depletion, Amortization": "-2.58",
"Expenses": "4.19",
"Revenues": "-3.71",
"Net Income": "-21.2",
"Operating Expenses": "-71.0",
"Other Expenses": "36.0",
"Other Revenues": "-3.71",
"Comprehensive Net Income": "-18.7",
"Other Net Income": "-15.8",
"Other Compr. Net Income": "0.697",
"Economic Capital Ratio": "-43.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001594617_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "221,122",
"Assets, Non-Current": "3,044,585",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "173,145",
"General and Administrative Expense": "204,797",
"Intangible Assets": "179,406",
"Liabilities, Current": "167,331",
"Long Term Liabilities": "0",
"Operating Expenses": "818,788",
"Other Assets": "-3,005,654",
"Other Compr. Net Income": "-7,017",
"Other Expenses": "-6,602",
"Other Liabilities": "2,289,921",
"Other Net Income": "-120,217",
"Other Revenues": "976,938",
"Property Plant and Equipment": "2,826,248"
},
"output_variables": {
"Assets": "3,265,707",
"Liabilities": "2,457,252",
"Expenses": "1,190,128",
"Revenues": "976,938",
"Stockholders Equity": "808,455",
"Net Income": "-333,407",
"Comprehensive Net Income": "-340,424",
"BaseVar": "8,390,742",
"ECR before LimitedLiability": "-35%",
"Economic Capital Ratio": "38%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.3787637171086646,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001594617.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001594617.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001594617.svg"
},
{
"company_id": "0000921738",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0000921738.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0000921738.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000921738.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000921738_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000921738_main_keyfigs.svg",
"name": "PENN Entertainment Inc",
"rank": 32,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2014/backtesting_correlation/regression_0000921738.svg",
"report_text": "The relative strengths and weaknesses of PENN Entertainment 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 PENN Entertainment Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 36% points.The greatest weakness of PENN Entertainment Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 81% points.
The company's Economic Capital Ratio, given in the ranking table, is 38%, being 44% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0000921738_2015_PENN_Entertainment_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "-5.83",
"Assets": "-5.73",
"Liabilities": "-4.88",
"Stockholders Equity": "-11.2",
"ECR before LimitedLiability": "-28.6",
"Other Assets": "-5.03",
"Assets, Non-Current": "-1.96",
"Intangible Assets": "21.3",
"Property Plant and Equipment": "-7.64",
"Other Liabilities": "-5.75",
"Depreciation, Depletion, Amortization": "-6.45",
"Expenses": "-2.83",
"Revenues": "-3.63",
"Net Income": "-13.6",
"Operating Expenses": "24.1",
"General and Administrative Expense": "-4.48",
"Other Expenses": "-12.6",
"Other Revenues": "-3.63",
"Comprehensive Net Income": "-13.6",
"Other Net Income": "-7.61",
"Economic Capital Ratio": "-28.6"
},
"2011": {
"Other Assets": "-0.550",
"Assets": "-2.95",
"Liabilities": "3.36",
"Stockholders Equity": "-3.68",
"ECR before LimitedLiability": "5.70",
"Intangible Assets": "9.99",
"Assets, Non-Current": "-0.960",
"Assets, Current": "-2.19",
"Property Plant and Equipment": "-6.72",
"Liabilities, Current": "3.26",
"General and Administrative Expense": "-0.235",
"Expenses": "2.56",
"Revenues": "29.5",
"Net Income": "13.3",
"Depreciation, Depletion, Amortization": "-3.87",
"Other Expenses": "-3.90",
"Operating Expenses": "10.5",
"Other Revenues": "29.5",
"Other Net Income": "-17.6",
"Comprehensive Net Income": "13.4",
"Economic Capital Ratio": "3.58"
},
"2012": {
"Liabilities, Current": "4.17",
"Liabilities": "-1.44",
"Stockholders Equity": "-3.23",
"ECR before LimitedLiability": "6.86",
"Other Liabilities": "-5.86",
"General and Administrative Expense": "-7.15",
"Expenses": "4.66",
"Net Income": "15.9",
"Other Expenses": "6.75",
"Depreciation, Depletion, Amortization": "-3.22",
"Operating Expenses": "8.49",
"Other Revenues": "35.1",
"Revenues": "35.1",
"Assets, Current": "-2.57",
"Other Assets": "1.81",
"Property Plant and Equipment": "-7.29",
"Intangible Assets": "13.7",
"Assets, Non-Current": "-2.80",
"Other Net Income": "-20.3",
"Comprehensive Net Income": "17.2",
"Economic Capital Ratio": "5.83"
},
"2013": {
"Intangible Assets": "1.91",
"Assets": "-39.2",
"Liabilities": "-0.768",
"Stockholders Equity": "-9.35",
"ECR before LimitedLiability": "-67.9",
"Assets, Non-Current": "-3.60",
"Assets, Current": "-2.62",
"Other Assets": "1.25",
"Property Plant and Equipment": "-39.2",
"Other Liabilities": "-0.693",
"General and Administrative Expense": "-0.887",
"Expenses": "-84.8",
"Revenues": "2.37",
"Net Income": "-40.4",
"Operating Expenses": "2.07",
"Depreciation, Depletion, Amortization": "-2.43",
"Other Expenses": "-99.7",
"Other Revenues": "2.37",
"Other Net Income": "-21.5",
"Comprehensive Net Income": "-39.9",
"Economic Capital Ratio": "-72.6"
},
"2014": {
"Intangible Assets": "3.58",
"Assets": "-36.5",
"Liabilities": "7.17",
"Stockholders Equity": "-22.2",
"ECR before LimitedLiability": "-39.2",
"Other Assets": "3.58",
"Property Plant and Equipment": "-36.6",
"Assets, Current": "-2.24",
"Assets, Non-Current": "-2.52",
"Other Liabilities": "6.24",
"Expenses": "-71.0",
"Revenues": "35.9",
"Net Income": "-17.8",
"Operating Expenses": "12.2",
"General and Administrative Expense": "-4.05",
"Other Expenses": "-80.8",
"Other Revenues": "35.9",
"Comprehensive Net Income": "-8.39",
"Other Net Income": "-40.7",
"Other Compr. Net Income": "2.67",
"Economic Capital Ratio": "-43.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000921738_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "465,953",
"Assets, Non-Current": "107,882",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "212,387",
"General and Administrative Expense": "411,415",
"Intangible Assets": "1,600,908",
"Liabilities, Current": "691,529",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "322,362",
"Other Compr. Net Income": "0",
"Other Expenses": "1,748,261",
"Other Liabilities": "1,993,584",
"Other Net Income": "-148,708",
"Other Revenues": "2,459,111",
"Property Plant and Equipment": "1,965,774"
},
"output_variables": {
"Assets": "4,462,879",
"Liabilities": "2,685,113",
"Expenses": "2,372,063",
"Revenues": "2,459,111",
"Stockholders Equity": "1,777,766",
"Net Income": "-61,660",
"Comprehensive Net Income": "-61,660",
"BaseVar": "15,575,512",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "69%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "415,789",
"Assets, Non-Current": "103,979",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "211,476",
"General and Administrative Expense": "423,718",
"Intangible Assets": "1,601,952",
"Liabilities, Current": "426,340",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "207,426",
"Other Compr. Net Income": "0",
"Other Expenses": "1,754,363",
"Other Liabilities": "2,208,375",
"Other Net Income": "-110,349",
"Other Revenues": "2,742,257",
"Property Plant and Equipment": "2,277,200"
},
"output_variables": {
"Assets": "4,606,346",
"Liabilities": "2,634,715",
"Expenses": "2,389,557",
"Revenues": "2,742,257",
"Stockholders Equity": "1,971,631",
"Net Income": "242,351",
"Comprehensive Net Income": "242,351",
"BaseVar": "16,254,143",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "100%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "487,140",
"Assets, Non-Current": "98,449",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "245,348",
"General and Administrative Expense": "532,241",
"Intangible Assets": "2,087,166",
"Liabilities, Current": "499,619",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "240,505",
"Other Compr. Net Income": "704",
"Other Expenses": "1,831,842",
"Other Liabilities": "2,893,509",
"Other Net Income": "-78,063",
"Other Revenues": "2,899,465",
"Property Plant and Equipment": "2,730,797"
},
"output_variables": {
"Assets": "5,644,057",
"Liabilities": "3,393,128",
"Expenses": "2,609,431",
"Revenues": "2,899,465",
"Stockholders Equity": "2,250,929",
"Net Income": "211,971",
"Comprehensive Net Income": "212,675",
"BaseVar": "17,984,860",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "92%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "508,861",
"Assets, Non-Current": "101,562",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "298,326",
"General and Administrative Expense": "526,482",
"Intangible Assets": "852,046",
"Liabilities, Current": "361,469",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "224,065",
"Other Compr. Net Income": "-2,639",
"Other Expenses": "2,744,380",
"Other Liabilities": "1,064,122",
"Other Net Income": "-143,905",
"Other Revenues": "2,918,754",
"Property Plant and Equipment": "497,457"
},
"output_variables": {
"Assets": "2,183,991",
"Liabilities": "1,425,591",
"Expenses": "3,569,188",
"Revenues": "2,918,754",
"Stockholders Equity": "758,400",
"Net Income": "-794,339",
"Comprehensive Net Income": "-796,978",
"BaseVar": "17,793,902",
"ECR before LimitedLiability": "-180%",
"Economic Capital Ratio": "2.4%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "386,006",
"Assets, Non-Current": "149,366",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "178,981",
"General and Administrative Expense": "446,405",
"Intangible Assets": "648,144",
"Liabilities, Current": "435,519",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "283,769",
"Other Compr. Net Income": "-1,665",
"Other Expenses": "2,166,977",
"Other Liabilities": "1,246,425",
"Other Net Income": "-31,359",
"Other Revenues": "2,590,527",
"Property Plant and Equipment": "769,145"
},
"output_variables": {
"Assets": "2,236,430",
"Liabilities": "1,681,944",
"Expenses": "2,792,363",
"Revenues": "2,590,527",
"Stockholders Equity": "554,486",
"Net Income": "-233,195",
"Comprehensive Net Income": "-234,860",
"BaseVar": "15,011,540",
"ECR before LimitedLiability": "-36%",
"Economic Capital Ratio": "38%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 0.3778091016253351,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0000921738.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0000921738.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0000921738.svg"
},
{
"company_id": "0000891482",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0000891482.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0000891482.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000891482.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000891482_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000891482_main_keyfigs.svg",
"name": "FULL House Resorts INC",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2014/backtesting_correlation/regression_0000891482.svg",
"report_text": "The relative strengths and weaknesses of FULL House Resorts 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 FULL House Resorts INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 34% points.The greatest weakness of FULL House Resorts INC is the variable Revenues, reducing the Economic Capital Ratio by 317% points.
The company's Economic Capital Ratio, given in the ranking table, is 34%, being 47% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0000891482_2015_FULL_House_Resorts_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-0.0645",
"Assets": "-0.196",
"Stockholders Equity": "-20.2",
"ECR before LimitedLiability": "65.5",
"Property Plant and Equipment": "-0.193",
"Other Liabilities": "64.3",
"Liabilities": "66.2",
"Liabilities, Current": "4.76",
"General and Administrative Expense": "-76.9",
"Expenses": "-65.1",
"Net Income": "51.6",
"Depreciation, Depletion, Amortization": "-8.79",
"Other Expenses": "-6.26",
"Operating Expenses": "23.4",
"Cost of Goods and Services Sold": "0.459",
"Other Revenues": "119",
"Revenues": "119",
"Other Net Income": "-33.1",
"Other Compr. Net Income": "0.417",
"Comprehensive Net Income": "52.0",
"Economic Capital Ratio": "63.4"
},
"2012": {
"Assets": "4.02",
"Liabilities": "60.0",
"Stockholders Equity": "-22.6",
"ECR before LimitedLiability": "88.6",
"Other Assets": "1.79",
"Property Plant and Equipment": "3.74",
"Assets, Non-Current": "-1.29",
"Liabilities, Current": "22.1",
"Other Liabilities": "47.8",
"General and Administrative Expense": "-62.9",
"Expenses": "-35.1",
"Revenues": "41.3",
"Net Income": "88.3",
"Other Expenses": "-3.19",
"Depreciation, Depletion, Amortization": "8.92",
"Operating Expenses": "18.9",
"Other Revenues": "41.3",
"Other Net Income": "80.0",
"Comprehensive Net Income": "90.5",
"Other Compr. Net Income": "2.77",
"Economic Capital Ratio": "87.5"
},
"2013": {
"Intangible Assets": "6.11",
"Assets": "-26.8",
"Liabilities": "32.6",
"Stockholders Equity": "-10.4",
"ECR before LimitedLiability": "3.44",
"Assets, Non-Current": "7.61",
"Assets, Current": "-4.79",
"Other Assets": "-11.1",
"Property Plant and Equipment": "-24.3",
"Other Liabilities": "31.7",
"Liabilities, Current": "11.1",
"General and Administrative Expense": "-72.0",
"Expenses": "-37.3",
"Revenues": "61.0",
"Net Income": "4.86",
"Operating Expenses": "15.6",
"Other Expenses": "22.2",
"Other Revenues": "61.0",
"Other Net Income": "-63.8",
"Comprehensive Net Income": "6.91",
"Other Compr. Net Income": "1.95",
"Economic Capital Ratio": "-1.27"
},
"2014": {
"Assets": "-11.4",
"Liabilities": "5.59",
"Stockholders Equity": "-5.80",
"ECR before LimitedLiability": "-42.9",
"Other Assets": "-4.68",
"Property Plant and Equipment": "-7.96",
"Assets, Current": "-1.55",
"Other Liabilities": "4.49",
"Liabilities, Current": "1.33",
"Depreciation, Depletion, Amortization": "-1.22",
"Expenses": "-58.1",
"Revenues": "-317",
"Net Income": "-37.9",
"Operating Expenses": "10.8",
"General and Administrative Expense": "-62.5",
"Other Expenses": "-5.58",
"Other Revenues": "-317",
"Comprehensive Net Income": "-31.0",
"Other Net Income": "34.0",
"Other Compr. Net Income": "2.72",
"Economic Capital Ratio": "-47.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000891482_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "23,214",
"Assets, Non-Current": "21,863",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "7,002",
"General and Administrative Expense": "25,429",
"Intangible Assets": "19,176",
"Liabilities, Current": "17,185",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "-8,304",
"Other Compr. Net Income": "0",
"Other Expenses": "58,313",
"Other Liabilities": "21,987",
"Other Net Income": "-2,127",
"Other Revenues": "105,461",
"Property Plant and Equipment": "38,668"
},
"output_variables": {
"Assets": "94,618",
"Liabilities": "39,173",
"Expenses": "90,744",
"Revenues": "105,461",
"Stockholders Equity": "55,445",
"Net Income": "12,590",
"Comprehensive Net Income": "12,590",
"BaseVar": "544,876",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "160%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "32,339",
"Assets, Non-Current": "46,713",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "6,884",
"General and Administrative Expense": "37,003",
"Intangible Assets": "40,233",
"Liabilities, Current": "15,332",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "-40,233",
"Other Compr. Net Income": "0",
"Other Expenses": "91,599",
"Other Liabilities": "66,260",
"Other Net Income": "36,741",
"Other Revenues": "128,760",
"Property Plant and Equipment": "83,673"
},
"output_variables": {
"Assets": "162,725",
"Liabilities": "81,592",
"Expenses": "135,486",
"Revenues": "128,760",
"Stockholders Equity": "81,133",
"Net Income": "30,015",
"Comprehensive Net Income": "30,015",
"BaseVar": "847,537",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "173%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "23,819",
"Assets, Non-Current": "39,300",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "9,388",
"General and Administrative Expense": "46,974",
"Intangible Assets": "33,660",
"Liabilities, Current": "11,877",
"Long Term Liabilities": "0",
"Operating Expenses": "5,056",
"Other Assets": "-33,660",
"Other Compr. Net Income": "0",
"Other Expenses": "75,988",
"Other Liabilities": "64,596",
"Other Net Income": "-11,283",
"Other Revenues": "144,727",
"Property Plant and Equipment": "91,168"
},
"output_variables": {
"Assets": "154,287",
"Liabilities": "76,473",
"Expenses": "137,406",
"Revenues": "144,727",
"Stockholders Equity": "77,814",
"Net Income": "-3,962",
"Comprehensive Net Income": "-3,962",
"BaseVar": "822,513",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "74%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "23,140",
"Assets, Non-Current": "22,764",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "9,183",
"General and Administrative Expense": "43,942",
"Intangible Assets": "19,862",
"Liabilities, Current": "17,824",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "-19,862",
"Other Compr. Net Income": "0",
"Other Expenses": "81,146",
"Other Liabilities": "65,623",
"Other Net Income": "113,426",
"Other Revenues": "0",
"Property Plant and Equipment": "95,040"
},
"output_variables": {
"Assets": "140,944",
"Liabilities": "83,447",
"Expenses": "134,271",
"Revenues": "0",
"Stockholders Equity": "57,497",
"Net Income": "-20,845",
"Comprehensive Net Income": "-20,845",
"BaseVar": "709,145",
"ECR before LimitedLiability": "-50%",
"Economic Capital Ratio": "34%"
}
}
},
"top_rated": false,
"trend": -19.0,
"value": 0.3400912011656008,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0000891482.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0000891482.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0000891482.svg"
},
{
"company_id": "0001342126",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001342126.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001342126.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001342126_main_keyfigs.svg",
"name": "Morgans Hotel Group Co",
"rank": 34,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Morgans Hotel Group 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 Morgans Hotel Group Co compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 13% points.The greatest weakness of Morgans Hotel Group Co is the variable Other Liabilities, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 30%, being 52% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001342126_2015_Morgans_Hotel_Group_Co.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "9.74",
"Assets": "-0.189",
"Liabilities": "-9.44",
"Stockholders Equity": "-13.7",
"ECR before LimitedLiability": "-71.4",
"Intangible Assets": "1.14",
"Assets, Non-Current": "-1.74",
"Assets, Current": "-3.37",
"Property Plant and Equipment": "-5.09",
"Other Liabilities": "-11.9",
"Liabilities, Current": "1.29",
"Other Revenues": "-15.4",
"Revenues": "-15.4",
"Net Income": "-18.9",
"Other Net Income": "-9.55",
"Comprehensive Net Income": "-18.9",
"General and Administrative Expense": "0.894",
"Depreciation, Depletion, Amortization": "-0.976",
"Other Expenses": "-3.58",
"Operating Expenses": "3.53",
"Economic Capital Ratio": "-73.5"
},
"2012": {
"Assets, Current": "-3.62",
"Assets": "1.82",
"Liabilities": "-10.2",
"Stockholders Equity": "-10.2",
"ECR before LimitedLiability": "-53.4",
"Other Assets": "13.9",
"Property Plant and Equipment": "-3.35",
"Intangible Assets": "0.837",
"Assets, Non-Current": "-2.41",
"Liabilities, Current": "1.69",
"Other Liabilities": "-10.8",
"General and Administrative Expense": "0.985",
"Expenses": "1.82",
"Revenues": "-8.64",
"Net Income": "-9.79",
"Depreciation, Depletion, Amortization": "-1.13",
"Operating Expenses": "2.68",
"Other Revenues": "-8.64",
"Other Net Income": "-4.06",
"Comprehensive Net Income": "-9.65",
"Economic Capital Ratio": "-54.4"
},
"2013": {
"Intangible Assets": "1.04",
"Assets": "-2.41",
"Liabilities": "-8.62",
"Stockholders Equity": "-9.36",
"ECR before LimitedLiability": "-37.4",
"Assets, Non-Current": "-2.37",
"Assets, Current": "-3.37",
"Other Assets": "12.6",
"Property Plant and Equipment": "-5.66",
"Other Liabilities": "-9.39",
"Liabilities, Current": "1.66",
"General and Administrative Expense": "2.51",
"Expenses": "1.31",
"Revenues": "-3.99",
"Net Income": "-6.09",
"Operating Expenses": "5.46",
"Other Expenses": "-4.81",
"Other Revenues": "-3.99",
"Other Net Income": "-3.77",
"Comprehensive Net Income": "-5.86",
"Economic Capital Ratio": "-42.1"
},
"2014": {
"Assets": "-2.63",
"Liabilities": "-11.3",
"Stockholders Equity": "-12.4",
"ECR before LimitedLiability": "-47.2",
"Other Assets": "13.0",
"Property Plant and Equipment": "-6.18",
"Assets, Current": "-3.38",
"Assets, Non-Current": "-2.80",
"Other Liabilities": "-12.4",
"Liabilities, Current": "1.68",
"Depreciation, Depletion, Amortization": "-1.48",
"Expenses": "1.40",
"Revenues": "-5.11",
"Net Income": "-9.39",
"Operating Expenses": "5.17",
"Other Expenses": "-3.00",
"Other Revenues": "-5.11",
"Comprehensive Net Income": "-8.51",
"Other Net Income": "-6.50",
"Other Compr. Net Income": "1.36",
"Economic Capital Ratio": "-51.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001342126_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "28,855",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "22,219",
"General and Administrative Expense": "43,629",
"Intangible Assets": "69,105",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "170,527",
"Other Compr. Net Income": "0",
"Other Expenses": "203,565",
"Other Liabilities": "642,125",
"Other Net Income": "-25,876",
"Other Revenues": "207,332",
"Property Plant and Equipment": "289,169"
},
"output_variables": {
"Assets": "557,656",
"Liabilities": "642,125",
"Expenses": "269,413",
"Revenues": "207,332",
"Stockholders Equity": "-84,469",
"Net Income": "-87,957",
"Comprehensive Net Income": "-87,957",
"BaseVar": "1,811,207",
"ECR before LimitedLiability": "-82%",
"Economic Capital Ratio": "23%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "5,847",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "23,977",
"General and Administrative Expense": "37,055",
"Intangible Assets": "66,572",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "215,047",
"Other Compr. Net Income": "0",
"Other Expenses": "186,931",
"Other Liabilities": "728,472",
"Other Net Income": "1,553",
"Other Revenues": "189,919",
"Property Plant and Equipment": "303,689"
},
"output_variables": {
"Assets": "591,155",
"Liabilities": "728,472",
"Expenses": "247,963",
"Revenues": "189,919",
"Stockholders Equity": "-137,317",
"Net Income": "-56,491",
"Comprehensive Net Income": "-56,491",
"BaseVar": "1,718,852",
"ECR before LimitedLiability": "-58%",
"Economic Capital Ratio": "32%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "10,025",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "27,374",
"General and Administrative Expense": "42,563",
"Intangible Assets": "66,572",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "201,981",
"Other Compr. Net Income": "0",
"Other Expenses": "217,891",
"Other Liabilities": "749,688",
"Other Net Income": "7,192",
"Other Revenues": "236,486",
"Property Plant and Equipment": "292,629"
},
"output_variables": {
"Assets": "571,207",
"Liabilities": "749,688",
"Expenses": "287,828",
"Revenues": "236,486",
"Stockholders Equity": "-178,481",
"Net Income": "-44,150",
"Comprehensive Net Income": "-44,150",
"BaseVar": "1,941,377",
"ECR before LimitedLiability": "-53%",
"Economic Capital Ratio": "33%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "13,493",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "28,875",
"General and Administrative Expense": "41,724",
"Intangible Assets": "54,057",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "205,869",
"Other Compr. Net Income": "0",
"Other Expenses": "222,434",
"Other Liabilities": "778,659",
"Other Net Income": "8,029",
"Other Revenues": "234,961",
"Property Plant and Equipment": "277,825"
},
"output_variables": {
"Assets": "551,244",
"Liabilities": "778,659",
"Expenses": "293,033",
"Revenues": "234,961",
"Stockholders Equity": "-227,415",
"Net Income": "-50,043",
"Comprehensive Net Income": "-50,043",
"BaseVar": "1,956,767",
"ECR before LimitedLiability": "-63%",
"Economic Capital Ratio": "30%"
}
}
},
"top_rated": false,
"trend": -8.0,
"value": 0.29751401256424526,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001342126.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001342126.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001342126.svg"
},
{
"company_id": "0001590584",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0001590584.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0001590584.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001590584.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001590584_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001590584_main_keyfigs.svg",
"name": "Civeo Corp",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2014/backtesting_correlation/regression_0001590584.svg",
"report_text": "The relative strengths and weaknesses of Civeo 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 Civeo Corp compared to the market average is the variable General and Administrative Expense, increasing the Economic Capital Ratio by 10% points.The greatest weakness of Civeo Corp is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 29%, being 52% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0001590584_2015_Civeo_Corp.pdf",
"shrinked_graph_json": {
"2014": {
"Intangible Assets": "-2.08",
"Assets": "-5.83",
"Liabilities": "2.49",
"ECR before LimitedLiability": "-47.9",
"Property Plant and Equipment": "-4.25",
"Assets, Current": "5.35",
"Assets, Non-Current": "-4.05",
"Other Liabilities": "1.09",
"Liabilities, Current": "1.49",
"Depreciation, Depletion, Amortization": "-9.62",
"Expenses": "-10.2",
"Net Income": "-13.1",
"Operating Expenses": "8.48",
"General and Administrative Expense": "10.0",
"Other Expenses": "-13.0",
"Other Revenues": "6.10",
"Revenues": "6.10",
"Other Compr. Net Income": "-11.2",
"Comprehensive Net Income": "-45.0",
"Other Net Income": "-11.2",
"Economic Capital Ratio": "-52.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0001590584_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "463,956",
"Assets, Non-Current": "20,633",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "174,970",
"General and Administrative Expense": "70,345",
"Intangible Assets": "96,142",
"Liabilities, Current": "118,441",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-139,933",
"Other Expenses": "893,222",
"Other Liabilities": "850,611",
"Other Net Income": "7,984",
"Other Revenues": "942,891",
"Property Plant and Equipment": "1,248,430"
},
"output_variables": {
"Assets": "1,829,161",
"Liabilities": "969,052",
"Expenses": "1,138,537",
"Revenues": "942,891",
"Stockholders Equity": "860,109",
"Net Income": "-187,662",
"Comprehensive Net Income": "-327,595",
"BaseVar": "6,771,828",
"ECR before LimitedLiability": "-65%",
"Economic Capital Ratio": "29%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.29097071527467594,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0001590584.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0001590584.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0001590584.svg"
},
{
"company_id": "0000858339",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution_0000858339.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2014/graphs/IME_0000858339.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000858339.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000858339_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000858339_main_keyfigs.svg",
"name": "Caesars Holdings INC",
"rank": 36,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Caesars 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 Caesars Holdings INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 2.7% points.The greatest weakness of Caesars Holdings INC is the variable Net Income, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 6.0%, being 75% points below the market average of 81%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2014/report/0000858339_2015_Caesars_Holdings_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "2.69",
"Liabilities": "-38.5",
"Stockholders Equity": "-15.6",
"Intangible Assets": "2.65",
"Assets, Non-Current": "-0.160",
"Assets, Current": "-0.197",
"Property Plant and Equipment": "0.695",
"Other Liabilities": "-42.1",
"Liabilities, Current": "0.192",
"General and Administrative Expense": "-0.200",
"Expenses": "2.88",
"Revenues": "-23.5",
"Net Income": "-9.98",
"Depreciation, Depletion, Amortization": "0.0391",
"Other Expenses": "1.81",
"Operating Expenses": "0.880",
"Other Revenues": "-23.5",
"ECR before LimitedLiability": "-52.8",
"Other Net Income": "-0.238",
"Comprehensive Net Income": "-9.84",
"Economic Capital Ratio": "-54.9"
},
"2012": {
"Assets": "3.21",
"Liabilities": "-21.1",
"Stockholders Equity": "-5.98",
"ECR before LimitedLiability": "-45.1",
"Other Assets": "1.14",
"Intangible Assets": "4.12",
"Assets, Non-Current": "-1.08",
"Liabilities, Current": "0.233",
"Other Liabilities": "-23.1",
"General and Administrative Expense": "-0.962",
"Expenses": "2.96",
"Revenues": "-2.49",
"Net Income": "-2.49",
"Other Expenses": "1.90",
"Depreciation, Depletion, Amortization": "0.338",
"Operating Expenses": "1.71",
"Other Revenues": "-2.49",
"Other Net Income": "-1.83",
"Comprehensive Net Income": "-2.47",
"Other Compr. Net Income": "0.286",
"Economic Capital Ratio": "-46.1"
},
"2013": {
"Intangible Assets": "7.59",
"Assets": "1.29",
"Liabilities": "-8.05",
"Stockholders Equity": "-9.06",
"ECR before LimitedLiability": "-39.9",
"Assets, Non-Current": "-2.59",
"Assets, Current": "0.635",
"Other Assets": "1.62",
"Property Plant and Equipment": "-4.32",
"Other Liabilities": "-8.16",
"General and Administrative Expense": "-0.854",
"Expenses": "-1.90",
"Revenues": "-6.61",
"Net Income": "-11.1",
"Operating Expenses": "5.52",
"Depreciation, Depletion, Amortization": "1.94",
"Other Expenses": "-7.44",
"Other Revenues": "-6.61",
"Other Net Income": "-5.50",
"Comprehensive Net Income": "-11.0",
"Economic Capital Ratio": "-44.6"
},
"2014": {
"Intangible Assets": "2.65",
"Assets": "-2.43",
"Liabilities": "-0.434",
"Stockholders Equity": "-11.0",
"ECR before LimitedLiability": "-70.9",
"Other Assets": "0.648",
"Property Plant and Equipment": "-4.56",
"Assets, Non-Current": "-2.37",
"Liabilities, Current": "-0.523",
"Depreciation, Depletion, Amortization": "0.940",
"Expenses": "-11.1",
"Revenues": "-11.3",
"Net Income": "-35.2",
"Operating Expenses": "2.25",
"General and Administrative Expense": "-1.11",
"Other Expenses": "-16.5",
"Other Revenues": "-11.3",
"Comprehensive Net Income": "-34.5",
"Other Net Income": "-7.72",
"Other Compr. Net Income": "0.677",
"Economic Capital Ratio": "-75.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2014/plot_over_time/0000858339_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,837,200",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "712,500",
"General and Administrative Expense": "2,118,500",
"Intangible Assets": "8,120,700",
"Liabilities, Current": "1,602,800",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,291,700",
"Other Compr. Net Income": "0",
"Other Expenses": "6,743,400",
"Other Liabilities": "25,859,400",
"Other Net Income": "73,200",
"Other Revenues": "8,834,500",
"Property Plant and Equipment": "17,266,000"
},
"output_variables": {
"Assets": "28,515,600",
"Liabilities": "27,462,200",
"Expenses": "9,574,400",
"Revenues": "8,834,500",
"Stockholders Equity": "1,053,400",
"Net Income": "-666,700",
"Comprehensive Net Income": "-666,700",
"BaseVar": "72,530,761",
"ECR before LimitedLiability": "-8.5%",
"Economic Capital Ratio": "42%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,493,600",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "715,500",
"General and Administrative Expense": "2,103,800",
"Intangible Assets": "7,146,000",
"Liabilities, Current": "2,588,300",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,656,800",
"Other Compr. Net Income": "20,200",
"Other Expenses": "7,361,700",
"Other Liabilities": "25,741,400",
"Other Net Income": "102,100",
"Other Revenues": "8,586,700",
"Property Plant and Equipment": "15,701,700"
},
"output_variables": {
"Assets": "27,998,100",
"Liabilities": "28,329,700",
"Expenses": "10,181,000",
"Revenues": "8,586,700",
"Stockholders Equity": "-331,600",
"Net Income": "-1,492,200",
"Comprehensive Net Income": "-1,472,000",
"BaseVar": "73,688,800",
"ECR before LimitedLiability": "-26%",
"Economic Capital Ratio": "40%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,770,300",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "565,200",
"General and Administrative Expense": "2,168,600",
"Intangible Assets": "6,551,000",
"Liabilities, Current": "2,530,800",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,129,700",
"Other Compr. Net Income": "0",
"Other Expenses": "8,764,000",
"Other Liabilities": "24,061,900",
"Other Net Income": "-1,700",
"Other Revenues": "8,559,700",
"Property Plant and Equipment": "13,237,900"
},
"output_variables": {
"Assets": "24,688,900",
"Liabilities": "26,592,700",
"Expenses": "11,497,800",
"Revenues": "8,559,700",
"Stockholders Equity": "-1,903,800",
"Net Income": "-2,939,800",
"Comprehensive Net Income": "-2,939,800",
"BaseVar": "73,983,472",
"ECR before LimitedLiability": "-61%",
"Economic Capital Ratio": "30%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,673,000",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "636,000",
"General and Administrative Expense": "2,306,000",
"Intangible Assets": "5,516,000",
"Liabilities, Current": "18,280,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "890,000",
"Other Compr. Net Income": "0",
"Other Expenses": "12,462,000",
"Other Liabilities": "9,997,000",
"Other Net Income": "-308,000",
"Other Revenues": "8,516,000",
"Property Plant and Equipment": "13,456,000"
},
"output_variables": {
"Assets": "23,535,000",
"Liabilities": "28,277,000",
"Expenses": "15,404,000",
"Revenues": "8,516,000",
"Stockholders Equity": "-4,742,000",
"Net Income": "-7,196,000",
"Comprehensive Net Income": "-7,196,000",
"BaseVar": "84,295,480",
"ECR before LimitedLiability": "-148%",
"Economic Capital Ratio": "6.0%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 0.060120869109134945,
"company_index": "https://www.realrate-archive.com/us_hotels/2014/industry_indexes/0000858339.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2014/analytics/equity/0000858339.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2014/analytics/profit_loss/0000858339.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2014/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"85.9 B"
],
[
"Assets",
"173 B"
],
[
"Expenses",
"89.4 B"
],
[
"Stockholders Equity",
"55.2 B"
]
],
"industry_id": "us_hotels",
"industry_label": "Hotels & Motels",
"num_companies": 36,
"num_top_companies": 9,
"ecr_records": {
"2009": {
"0001048286": {
"rank": 1,
"ecr": "125"
},
"0000316206": {
"rank": 2,
"ecr": "53"
}
},
"2010": {
"0001048286": {
"rank": 1,
"ecr": "136"
},
"0000356213": {
"rank": 2,
"ecr": "131"
},
"0001046311": {
"rank": 3,
"ecr": "122"
},
"0000789570": {
"rank": 4,
"ecr": "96"
},
"0001174922": {
"rank": 5,
"ecr": "92"
},
"0001300514": {
"rank": 6,
"ecr": "92"
},
"0000316206": {
"rank": 7,
"ecr": "86"
},
"0001361658": {
"rank": 8,
"ecr": "85"
},
"0001115836": {
"rank": 9,
"ecr": "72"
},
"0000921738": {
"rank": 10,
"ecr": "69"
}
},
"2011": {
"0000789570": {
"rank": 1,
"ecr": "243"
},
"0000891482": {
"rank": 2,
"ecr": "160"
},
"0000912145": {
"rank": 3,
"ecr": "142"
},
"0000863015": {
"rank": 4,
"ecr": "141"
},
"0000911147": {
"rank": 5,
"ecr": "137"
},
"0000907242": {
"rank": 6,
"ecr": "127"
},
"0001046311": {
"rank": 7,
"ecr": "125"
},
"0001174922": {
"rank": 8,
"ecr": "116"
},
"0001300514": {
"rank": 9,
"ecr": "113"
},
"0000216877": {
"rank": 10,
"ecr": "112"
},
"0001468174": {
"rank": 11,
"ecr": "107"
},
"0001476246": {
"rank": 12,
"ecr": "106"
},
"0001048286": {
"rank": 13,
"ecr": "103"
},
"0000921738": {
"rank": 14,
"ecr": "100"
},
"0001297735": {
"rank": 15,
"ecr": "98"
},
"0001162556": {
"rank": 16,
"ecr": "97"
},
"0001295810": {
"rank": 17,
"ecr": "93"
},
"0000316206": {
"rank": 18,
"ecr": "87"
},
"0001361658": {
"rank": 19,
"ecr": "81"
},
"0001052595": {
"rank": 20,
"ecr": "79"
},
"0001005276": {
"rank": 21,
"ecr": "71"
},
"0000356213": {
"rank": 22,
"ecr": "64"
},
"0001115836": {
"rank": 23,
"ecr": "63"
},
"0001180638": {
"rank": 24,
"ecr": "51"
},
"0000918543": {
"rank": 25,
"ecr": "50"
},
"0000858339": {
"rank": 26,
"ecr": "42"
},
"0001485589": {
"rank": 27,
"ecr": "41"
},
"0000834162": {
"rank": 28,
"ecr": "38"
},
"0001342126": {
"rank": 29,
"ecr": "23"
}
},
"2012": {
"0000891482": {
"rank": 1,
"ecr": "173"
},
"0000912145": {
"rank": 2,
"ecr": "166"
},
"0000911147": {
"rank": 3,
"ecr": "150"
},
"0001048286": {
"rank": 4,
"ecr": "133"
},
"0001517007": {
"rank": 5,
"ecr": "130"
},
"0000216877": {
"rank": 6,
"ecr": "113"
},
"0000907242": {
"rank": 7,
"ecr": "108"
},
"0001300514": {
"rank": 8,
"ecr": "106"
},
"0001468174": {
"rank": 9,
"ecr": "106"
},
"0000789570": {
"rank": 10,
"ecr": "100"
},
"0001297735": {
"rank": 11,
"ecr": "100"
},
"0001162556": {
"rank": 12,
"ecr": "99"
},
"0000316206": {
"rank": 13,
"ecr": "98"
},
"0001510130": {
"rank": 14,
"ecr": "98"
},
"0001295810": {
"rank": 15,
"ecr": "94"
},
"0000921738": {
"rank": 16,
"ecr": "92"
},
"0000863015": {
"rank": 17,
"ecr": "88"
},
"0001115836": {
"rank": 18,
"ecr": "80"
},
"0001361658": {
"rank": 19,
"ecr": "78"
},
"0001174922": {
"rank": 20,
"ecr": "73"
},
"0001479046": {
"rank": 21,
"ecr": "70"
},
"0001052595": {
"rank": 22,
"ecr": "66"
},
"0000918543": {
"rank": 23,
"ecr": "62"
},
"0001005276": {
"rank": 24,
"ecr": "62"
},
"0001046311": {
"rank": 25,
"ecr": "62"
},
"0000356213": {
"rank": 26,
"ecr": "52"
},
"0000906553": {
"rank": 27,
"ecr": "42"
},
"0000834162": {
"rank": 28,
"ecr": "42"
},
"0001180638": {
"rank": 29,
"ecr": "41"
},
"0001485589": {
"rank": 30,
"ecr": "41"
},
"0000858339": {
"rank": 31,
"ecr": "40"
},
"0000899647": {
"rank": 32,
"ecr": "39"
},
"0001342126": {
"rank": 33,
"ecr": "32"
}
},
"2013": {
"0000907242": {
"rank": 1,
"ecr": "141"
},
"0001048286": {
"rank": 2,
"ecr": "141"
},
"0000216877": {
"rank": 3,
"ecr": "122"
},
"0000911147": {
"rank": 4,
"ecr": "120"
},
"0000863015": {
"rank": 5,
"ecr": "118"
},
"0001517007": {
"rank": 6,
"ecr": "113"
},
"0000316206": {
"rank": 7,
"ecr": "104"
},
"0001061937": {
"rank": 8,
"ecr": "104"
},
"0001162556": {
"rank": 9,
"ecr": "101"
},
"0001297735": {
"rank": 10,
"ecr": "99"
},
"0001295810": {
"rank": 11,
"ecr": "97"
},
"0001174922": {
"rank": 12,
"ecr": "79"
},
"0001115836": {
"rank": 13,
"ecr": "74"
},
"0000891482": {
"rank": 14,
"ecr": "74"
},
"0001361658": {
"rank": 15,
"ecr": "74"
},
"0001479046": {
"rank": 16,
"ecr": "73"
},
"0001052595": {
"rank": 17,
"ecr": "56"
},
"0000918543": {
"rank": 18,
"ecr": "52"
},
"0001313536": {
"rank": 19,
"ecr": "44"
},
"0001527705": {
"rank": 20,
"ecr": "42"
},
"0000834162": {
"rank": 21,
"ecr": "42"
},
"0001180638": {
"rank": 22,
"ecr": "42"
},
"0001510130": {
"rank": 23,
"ecr": "41"
},
"0000356213": {
"rank": 24,
"ecr": "41"
},
"0001485589": {
"rank": 25,
"ecr": "40"
},
"0001342126": {
"rank": 26,
"ecr": "33"
},
"0000858339": {
"rank": 27,
"ecr": "30"
},
"0000921738": {
"rank": 28,
"ecr": "2.4"
}
},
"2014": {
"0001476246": {
"rank": 1,
"ecr": "221"
},
"0001517007": {
"rank": 2,
"ecr": "152"
},
"0001048286": {
"rank": 3,
"ecr": "140"
},
"0001517401": {
"rank": 4,
"ecr": "138"
},
"0000907242": {
"rank": 5,
"ecr": "136"
},
"0000216877": {
"rank": 6,
"ecr": "129"
},
"0000789570": {
"rank": 7,
"ecr": "129"
},
"0001061937": {
"rank": 8,
"ecr": "124"
},
"0001297735": {
"rank": 9,
"ecr": "109"
},
"0001468174": {
"rank": 10,
"ecr": "106"
},
"0001052595": {
"rank": 11,
"ecr": "103"
},
"0001295810": {
"rank": 12,
"ecr": "101"
},
"0000911147": {
"rank": 13,
"ecr": "98"
},
"0001162556": {
"rank": 14,
"ecr": "87"
},
"0001479046": {
"rank": 15,
"ecr": "82"
},
"0000316206": {
"rank": 16,
"ecr": "79"
},
"0000863015": {
"rank": 17,
"ecr": "78"
},
"0001174922": {
"rank": 18,
"ecr": "78"
},
"0001527705": {
"rank": 19,
"ecr": "74"
},
"0001581164": {
"rank": 20,
"ecr": "72"
},
"0001361658": {
"rank": 21,
"ecr": "72"
},
"0000918543": {
"rank": 22,
"ecr": "71"
},
"0001585689": {
"rank": 23,
"ecr": "62"
},
"0000356213": {
"rank": 24,
"ecr": "51"
},
"0001180638": {
"rank": 25,
"ecr": "49"
},
"0001313536": {
"rank": 26,
"ecr": "48"
},
"0001590895": {
"rank": 27,
"ecr": "46"
},
"0001115836": {
"rank": 28,
"ecr": "42"
},
"0001610979": {
"rank": 29,
"ecr": "41"
},
"0000899647": {
"rank": 30,
"ecr": "41"
},
"0001594617": {
"rank": 31,
"ecr": "38"
},
"0000921738": {
"rank": 32,
"ecr": "38"
},
"0000891482": {
"rank": 33,
"ecr": "34"
},
"0001342126": {
"rank": 34,
"ecr": "30"
},
"0001590584": {
"rank": 35,
"ecr": "29"
},
"0000858339": {
"rank": 36,
"ecr": "6.0"
}
}
},
"rating_box": [
[
"Top rated",
"9 of 36"
],
[
"Best, worst rating",
"221 %, 6.01 %"
],
[
"New companies",
"11"
]
],
"regression_plot": "https://www.realrate-archive.com/us_hotels/2014/backtesting_correlation/regression_2014.svg",
"scentences": [
"Red Lion Hotels CORP climbed 6 positions from 17 to 11 due to its excellent Revenues.",
"FULL House Resorts INC lost 19 positions from 14 to 33 due to its bad Revenues.",
"Tropicana Entertainment Inc entered the 2015 ranking at rank 1, making it the best newcomer."
],
"url_segment": "2015-us-hotels",
"year": 2015,
"feature_importance": "https://www.realrate-archive.com/us_hotels/2014/feature_importance/feature_importance.svg",
"obs_ecr": {
"0001048286": {
"2011": {
"obs_EconomicCapitalRatio": 1.999252417061415
},
"2012": {
"obs_EconomicCapitalRatio": 2.2592313176050673
},
"2013": {
"obs_EconomicCapitalRatio": 2.7334944265553744
},
"2014": {
"obs_EconomicCapitalRatio": 4.034824683475959
},
"2015": {
"obs_EconomicCapitalRatio": 3.4417970530774213
},
"2016": {
"obs_EconomicCapitalRatio": 2.082615915201859
},
"2017": {
"obs_EconomicCapitalRatio": 3.0641509923732926
},
"2018": {
"obs_EconomicCapitalRatio": 2.2949286090481804
},
"2019": {
"obs_EconomicCapitalRatio": 3.0105181445311606
},
"2020": {
"obs_EconomicCapitalRatio": 2.658537451871326
},
"2021": {
"obs_EconomicCapitalRatio": 3.259539891274587
},
"2022": {
"obs_EconomicCapitalRatio": 2.854212446312414
},
"2023": {
"obs_EconomicCapitalRatio": 3.849386892176683
},
"2024": {
"obs_EconomicCapitalRatio": 4.504318188694103
}
},
"0000789570": {
"2011": {
"obs_EconomicCapitalRatio": 0.304142624984566
},
"2012": {
"obs_EconomicCapitalRatio": 0.3811371231922382
},
"2014": {
"obs_EconomicCapitalRatio": 0.6425659861713746
},
"2015": {
"obs_EconomicCapitalRatio": 0.8725518141763644
},
"2017": {
"obs_EconomicCapitalRatio": 1.1215410313164942
},
"2018": {
"obs_EconomicCapitalRatio": 0.7347816577092777
},
"2019": {
"obs_EconomicCapitalRatio": 0.9178457612584029
},
"2020": {
"obs_EconomicCapitalRatio": 0.7993029603839924
},
"2021": {
"obs_EconomicCapitalRatio": 0.9469846794459481
},
"2022": {
"obs_EconomicCapitalRatio": 0.5177318867738901
},
"2023": {
"obs_EconomicCapitalRatio": 0.6693574232468492
},
"2024": {
"obs_EconomicCapitalRatio": 0.2544371322187013
}
},
"0000921738": {
"2011": {
"obs_EconomicCapitalRatio": 0.8149618754251989
},
"2012": {
"obs_EconomicCapitalRatio": 0.8300280305263693
},
"2013": {
"obs_EconomicCapitalRatio": 0.6143462731394089
},
"2014": {
"obs_EconomicCapitalRatio": 0.5469375080454479
},
"2015": {
"obs_EconomicCapitalRatio": 0.23443309925091274
},
"2016": {
"obs_EconomicCapitalRatio": 0.2279056269670067
},
"2017": {
"obs_EconomicCapitalRatio": 0.5327780117198716
},
"2018": {
"obs_EconomicCapitalRatio": 0.21167778683875452
},
"2019": {
"obs_EconomicCapitalRatio": 0.22433772123206577
},
"2020": {
"obs_EconomicCapitalRatio": 1.0682227899310817
},
"2021": {
"obs_EconomicCapitalRatio": 0.5801790794609513
},
"2022": {
"obs_EconomicCapitalRatio": 0.30087523260594695
},
"2023": {
"obs_EconomicCapitalRatio": 0.2648152912243264
},
"2024": {
"obs_EconomicCapitalRatio": 0.20584143134735539
}
},
"0001046311": {
"2011": {
"obs_EconomicCapitalRatio": 3.172377682292729
},
"2012": {
"obs_EconomicCapitalRatio": 2.1587625425433052
},
"2015": {
"obs_EconomicCapitalRatio": 2.8572368759711693
},
"2016": {
"obs_EconomicCapitalRatio": 2.8975377109161466
},
"2017": {
"obs_EconomicCapitalRatio": 3.989682683694949
},
"2018": {
"obs_EconomicCapitalRatio": 3.0455162321758644
},
"2019": {
"obs_EconomicCapitalRatio": 3.9612298705590625
},
"2020": {
"obs_EconomicCapitalRatio": 3.4966285689189496
},
"2021": {
"obs_EconomicCapitalRatio": 4.5938129651844894
},
"2022": {
"obs_EconomicCapitalRatio": 2.881751513270244
},
"2023": {
"obs_EconomicCapitalRatio": 2.3298185717105055
},
"2024": {
"obs_EconomicCapitalRatio": 2.57413394909989
}
},
"0001174922": {
"2011": {
"obs_EconomicCapitalRatio": 1.7179620585117388
},
"2012": {
"obs_EconomicCapitalRatio": 1.2525351965071005
},
"2013": {
"obs_EconomicCapitalRatio": 1.9084002204827595
},
"2014": {
"obs_EconomicCapitalRatio": 1.464609488560696
},
"2015": {
"obs_EconomicCapitalRatio": 0.5851582348436376
},
"2016": {
"obs_EconomicCapitalRatio": 0.687030932612279
},
"2017": {
"obs_EconomicCapitalRatio": 1.3112939491390612
},
"2018": {
"obs_EconomicCapitalRatio": 0.8136927862968263
},
"2019": {
"obs_EconomicCapitalRatio": 1.105988847952556
},
"2020": {
"obs_EconomicCapitalRatio": 0.8457433934911972
},
"2021": {
"obs_EconomicCapitalRatio": 0.74997158439734
},
"2022": {
"obs_EconomicCapitalRatio": 0.6373291553619607
},
"2023": {
"obs_EconomicCapitalRatio": 0.6926993869774327
},
"2024": {
"obs_EconomicCapitalRatio": 0.7196279709529598
}
},
"0001300514": {
"2011": {
"obs_EconomicCapitalRatio": 1.1425763036318684
},
"2012": {
"obs_EconomicCapitalRatio": 1.4829862163389034
},
"2016": {
"obs_EconomicCapitalRatio": 2.1032691674313067
},
"2017": {
"obs_EconomicCapitalRatio": 2.8092742399102386
},
"2018": {
"obs_EconomicCapitalRatio": 1.8686859751707956
},
"2019": {
"obs_EconomicCapitalRatio": 2.5059396564962473
},
"2020": {
"obs_EconomicCapitalRatio": 2.2072901573501813
},
"2021": {
"obs_EconomicCapitalRatio": 1.4472870386251349
},
"2022": {
"obs_EconomicCapitalRatio": 1.6929734651757542
},
"2023": {
"obs_EconomicCapitalRatio": 1.8289960409378474
},
"2024": {
"obs_EconomicCapitalRatio": 1.932765605591595
}
},
"0001361658": {
"2011": {
"obs_EconomicCapitalRatio": 0.46951782779419093
},
"2012": {
"obs_EconomicCapitalRatio": 0.5803631059270684
},
"2013": {
"obs_EconomicCapitalRatio": 0.7199116125509037
},
"2014": {
"obs_EconomicCapitalRatio": 0.8023130466846358
},
"2015": {
"obs_EconomicCapitalRatio": 0.643889592636563
},
"2016": {
"obs_EconomicCapitalRatio": 0.6371878528853251
},
"2017": {
"obs_EconomicCapitalRatio": 0.8584564446330757
},
"2018": {
"obs_EconomicCapitalRatio": 0.3612687862645314
},
"2019": {
"obs_EconomicCapitalRatio": 0.48509621504303047
},
"2020": {
"obs_EconomicCapitalRatio": 0.38308293757897655
},
"2021": {
"obs_EconomicCapitalRatio": 0.5772338814323486
},
"2022": {
"obs_EconomicCapitalRatio": 0.3618242797232779
},
"2023": {
"obs_EconomicCapitalRatio": 0.37666663248332816
},
"2024": {
"obs_EconomicCapitalRatio": 0.4715169323075457
}
},
"0000891482": {
"2011": {
"obs_EconomicCapitalRatio": 0.7229917255365625
},
"2012": {
"obs_EconomicCapitalRatio": 0.47632546459191805
},
"2013": {
"obs_EconomicCapitalRatio": 0.46722315717628704
},
"2014": {
"obs_EconomicCapitalRatio": 0.24143604048295622
},
"2015": {
"obs_EconomicCapitalRatio": 0.2749944041431693
},
"2017": {
"obs_EconomicCapitalRatio": 0.5968711209140922
},
"2019": {
"obs_EconomicCapitalRatio": 0.4934795306002352
},
"2020": {
"obs_EconomicCapitalRatio": 0.561891056425757
},
"2021": {
"obs_EconomicCapitalRatio": 0.9633244892924169
},
"2022": {
"obs_EconomicCapitalRatio": 0.4771050410881095
},
"2023": {
"obs_EconomicCapitalRatio": 0.2899438803587274
}
},
"0000907242": {
"2011": {
"obs_EconomicCapitalRatio": 1.3078149918124136
},
"2012": {
"obs_EconomicCapitalRatio": 0.8294164261843612
},
"2013": {
"obs_EconomicCapitalRatio": 1.8218492938234943
},
"2014": {
"obs_EconomicCapitalRatio": 1.5306309748712754
},
"2015": {
"obs_EconomicCapitalRatio": 2.0174611677018595
},
"2016": {
"obs_EconomicCapitalRatio": 2.2427931679067314
},
"2017": {
"obs_EconomicCapitalRatio": 3.714481983196277
},
"2018": {
"obs_EconomicCapitalRatio": 1.9790391658522275
},
"2019": {
"obs_EconomicCapitalRatio": 1.7903232233593218
},
"2020": {
"obs_EconomicCapitalRatio": 1.9650058480070467
},
"2021": {
"obs_EconomicCapitalRatio": 2.663198574121364
},
"2022": {
"obs_EconomicCapitalRatio": 3.115065662133972
},
"2023": {
"obs_EconomicCapitalRatio": 3.0242257613650616
},
"2024": {
"obs_EconomicCapitalRatio": 3.312911815123916
}
},
"0000911147": {
"2011": {
"obs_EconomicCapitalRatio": 0.7152198624036494
},
"2012": {
"obs_EconomicCapitalRatio": 0.8644381295841195
},
"2013": {
"obs_EconomicCapitalRatio": 1.013650436283617
},
"2014": {
"obs_EconomicCapitalRatio": 0.9674869337801901
},
"2015": {
"obs_EconomicCapitalRatio": 1.4273405975898827
},
"2016": {
"obs_EconomicCapitalRatio": 1.2983699455138318
},
"2017": {
"obs_EconomicCapitalRatio": 1.2950746390507963
},
"2018": {
"obs_EconomicCapitalRatio": 1.0642458031536073
},
"2021": {
"obs_EconomicCapitalRatio": 0.5765695566073993
},
"2022": {
"obs_EconomicCapitalRatio": 0.2576566187455458
}
},
"0001295810": {
"2011": {
"obs_EconomicCapitalRatio": 0.25091742516059806
},
"2012": {
"obs_EconomicCapitalRatio": 0.4039680385425792
},
"2013": {
"obs_EconomicCapitalRatio": 0.6302886114723738
},
"2014": {
"obs_EconomicCapitalRatio": 0.8310711477435577
},
"2015": {
"obs_EconomicCapitalRatio": 0.7259167807927082
},
"2016": {
"obs_EconomicCapitalRatio": 1.0404767189215778
},
"2017": {
"obs_EconomicCapitalRatio": 1.1860574388945972
},
"2018": {
"obs_EconomicCapitalRatio": 0.9750362010073131
},
"2019": {
"obs_EconomicCapitalRatio": 1.075857620303698
},
"2020": {
"obs_EconomicCapitalRatio": 1.1357672930119942
},
"2021": {
"obs_EconomicCapitalRatio": 1.216693350816452
},
"2022": {
"obs_EconomicCapitalRatio": 0.9162909379950128
},
"2023": {
"obs_EconomicCapitalRatio": 1.0153850630085555
}
},
"0001468174": {
"2011": {
"obs_EconomicCapitalRatio": 0.319497213057274
},
"2012": {
"obs_EconomicCapitalRatio": 0.3228758752342835
},
"2014": {
"obs_EconomicCapitalRatio": 0.3928258141388928
},
"2015": {
"obs_EconomicCapitalRatio": 0.24360161317323106
},
"2016": {
"obs_EconomicCapitalRatio": 0.22304491072654725
},
"2017": {
"obs_EconomicCapitalRatio": 0.5682255171430672
},
"2018": {
"obs_EconomicCapitalRatio": 0.4824616006840596
},
"2019": {
"obs_EconomicCapitalRatio": 0.5031080457886073
},
"2020": {
"obs_EconomicCapitalRatio": 0.3692556019753327
},
"2021": {
"obs_EconomicCapitalRatio": 0.4340016991570912
},
"2022": {
"obs_EconomicCapitalRatio": 0.4132409109414628
},
"2023": {
"obs_EconomicCapitalRatio": 0.5190785450270066
},
"2024": {
"obs_EconomicCapitalRatio": 0.5838866575149564
}
},
"0000906553": {
"2012": {
"obs_EconomicCapitalRatio": 0.15528904984882674
},
"2017": {
"obs_EconomicCapitalRatio": 1.4768772976796989
},
"2018": {
"obs_EconomicCapitalRatio": 0.7082611330248078
},
"2019": {
"obs_EconomicCapitalRatio": 0.9009404100226969
},
"2020": {
"obs_EconomicCapitalRatio": 1.2918598054705381
},
"2021": {
"obs_EconomicCapitalRatio": 2.0636982587663986
},
"2022": {
"obs_EconomicCapitalRatio": 1.6214222922270414
},
"2023": {
"obs_EconomicCapitalRatio": 1.7438849812605002
},
"2024": {
"obs_EconomicCapitalRatio": 1.8024334660133636
}
},
"0001590584": {
"2014": {
"obs_EconomicCapitalRatio": 0.5677102418974933
},
"2015": {
"obs_EconomicCapitalRatio": 0.19103570845357143
},
"2016": {
"obs_EconomicCapitalRatio": 0.34169064485854095
},
"2017": {
"obs_EconomicCapitalRatio": 0.4695028077698922
},
"2018": {
"obs_EconomicCapitalRatio": 0.2808433307203657
},
"2019": {
"obs_EconomicCapitalRatio": 0.2860985611495036
},
"2020": {
"obs_EconomicCapitalRatio": 4.381525288020345
},
"2021": {
"obs_EconomicCapitalRatio": 0.5059748938365966
},
"2022": {
"obs_EconomicCapitalRatio": 0.9414170311926503
},
"2023": {
"obs_EconomicCapitalRatio": 0.8314854183825562
},
"2024": {
"obs_EconomicCapitalRatio": 1.0540777790117914
}
},
"0001585689": {
"2014": {
"obs_EconomicCapitalRatio": 1.0227286179647372
},
"2015": {
"obs_EconomicCapitalRatio": 0.8994251132986122
},
"2016": {
"obs_EconomicCapitalRatio": 1.123649111112391
},
"2020": {
"obs_EconomicCapitalRatio": 1.6727314091919097
},
"2021": {
"obs_EconomicCapitalRatio": 2.6921313368251543
},
"2022": {
"obs_EconomicCapitalRatio": 2.11157838135546
},
"2023": {
"obs_EconomicCapitalRatio": 2.794932406243395
},
"2024": {
"obs_EconomicCapitalRatio": 3.310149189674771
}
},
"0001590895": {
"2014": {
"obs_EconomicCapitalRatio": 0.1791965398087776
},
"2015": {
"obs_EconomicCapitalRatio": 0.4210445947215832
},
"2016": {
"obs_EconomicCapitalRatio": 0.6809813322034624
},
"2017": {
"obs_EconomicCapitalRatio": 0.8297502016528513
},
"2018": {
"obs_EconomicCapitalRatio": 0.5070617650613086
},
"2019": {
"obs_EconomicCapitalRatio": 0.9034220165349398
},
"2020": {
"obs_EconomicCapitalRatio": 0.45685921749702335
},
"2021": {
"obs_EconomicCapitalRatio": 0.5571736998254692
},
"2022": {
"obs_EconomicCapitalRatio": 0.2904131548564899
},
"2023": {
"obs_EconomicCapitalRatio": 0.3298343414289222
},
"2024": {
"obs_EconomicCapitalRatio": 0.23210556208284175
}
},
"0000844887": {
"2021": {
"obs_EconomicCapitalRatio": 0.9217961117689826
},
"2022": {
"obs_EconomicCapitalRatio": 1.0924375710870549
},
"2023": {
"obs_EconomicCapitalRatio": 0.6372997606789329
},
"2024": {
"obs_EconomicCapitalRatio": 0.4042632231715591
}
},
"0001653653": {
"2016": {
"obs_EconomicCapitalRatio": 0.23208377993639936
},
"2017": {
"obs_EconomicCapitalRatio": 0.5581390914036835
},
"2019": {
"obs_EconomicCapitalRatio": 0.36787833078686305
},
"2020": {
"obs_EconomicCapitalRatio": 0.4202425907097625
},
"2021": {
"obs_EconomicCapitalRatio": 1.0115858102946103
},
"2022": {
"obs_EconomicCapitalRatio": 0.6397343728066451
},
"2023": {
"obs_EconomicCapitalRatio": 0.7547758419888241
},
"2024": {
"obs_EconomicCapitalRatio": 0.6856482287201456
}
},
"0001674168": {
"2017": {
"obs_EconomicCapitalRatio": 1.9472731930163134
},
"2018": {
"obs_EconomicCapitalRatio": 1.027971450803897
},
"2019": {
"obs_EconomicCapitalRatio": 1.0553715955619185
},
"2020": {
"obs_EconomicCapitalRatio": 0.8808102244655582
},
"2021": {
"obs_EconomicCapitalRatio": 0.878189871526347
},
"2022": {
"obs_EconomicCapitalRatio": 0.6434168083229158
},
"2023": {
"obs_EconomicCapitalRatio": 0.5903551250587046
},
"2024": {
"obs_EconomicCapitalRatio": 0.3687282226096409
}
},
"0001616000": {
"2017": {
"obs_EconomicCapitalRatio": 0.8042133822302251
},
"2018": {
"obs_EconomicCapitalRatio": 0.7177567326830416
},
"2019": {
"obs_EconomicCapitalRatio": 0.8991971935802072
},
"2020": {
"obs_EconomicCapitalRatio": 0.6705393396992114
},
"2021": {
"obs_EconomicCapitalRatio": 0.7849543321378298
},
"2022": {
"obs_EconomicCapitalRatio": 0.5801609235893042
},
"2023": {
"obs_EconomicCapitalRatio": 0.6015618275815752
},
"2024": {
"obs_EconomicCapitalRatio": 0.6802065455988247
}
},
"0001712189": {
"2019": {
"obs_EconomicCapitalRatio": 0.9362968274372973
},
"2020": {
"obs_EconomicCapitalRatio": 0.3361739236084333
},
"2021": {
"obs_EconomicCapitalRatio": 0.7450069173255449
},
"2022": {
"obs_EconomicCapitalRatio": 2.231127718051802
},
"2023": {
"obs_EconomicCapitalRatio": 1.8776319647861268
}
},
"0001747079": {
"2024": {
"obs_EconomicCapitalRatio": 0.11579714430636069
}
},
"0001617406": {
"2020": {
"obs_EconomicCapitalRatio": 0.3645162364612455
},
"2021": {
"obs_EconomicCapitalRatio": 0.43907792148993563
},
"2022": {
"obs_EconomicCapitalRatio": 0.2588606413626536
},
"2023": {
"obs_EconomicCapitalRatio": 0.36568702453370555
},
"2024": {
"obs_EconomicCapitalRatio": 0.3801220869604324
}
},
"0001819395": {
"2021": {
"obs_EconomicCapitalRatio": 1.7804576821653157
},
"2022": {
"obs_EconomicCapitalRatio": 0.1679930733900151
},
"2023": {
"obs_EconomicCapitalRatio": 0.02229622882917881
},
"2024": {
"obs_EconomicCapitalRatio": 0.027315695412210583
}
},
"0001722684": {
"2021": {
"obs_EconomicCapitalRatio": 2.0710762706814267
},
"2022": {
"obs_EconomicCapitalRatio": 1.6144135521360479
},
"2023": {
"obs_EconomicCapitalRatio": 1.755532200179294
},
"2024": {
"obs_EconomicCapitalRatio": 1.9995022142281726
}
}
}
}