{
"company_details": [
{
"company_id": "0001172358",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001172358.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001172358.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001172358.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001172358_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001172358_main_keyfigs.svg",
"name": "Dorchester Minerals L P",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001172358.svg",
"report_text": "The relative strengths and weaknesses of Dorchester Minerals 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 Dorchester Minerals L P compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 128% points.The greatest weakness of Dorchester Minerals L P is the variable Oil and Gas Property, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 279%, being 197% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001172358_2021_Dorchester_Minerals_L_P.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "57.3",
"Liabilities": "116",
"Assets": "-9.33",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "199",
"Other Liabilities": "31.0",
"Long-term Debt": "45.8",
"Other Assets": "4.50",
"Oil and Gas Property": "-52.6",
"Property, Plant and Equipment": "12.5",
"Revenues": "-32.0",
"Net Income": "74.4",
"Other Revenues": "-31.9",
"Operating Expenses": "25.1",
"Expenses": "18.7",
"General and Administrative Expense": "8.04",
"Depreciation, Depletion, Amortization": "6.63",
"Other Expenses": "-18.7",
"Comprehensive Net Income": "74.5",
"Other Net Income": "87.7",
"Economic Capital Ratio": "176"
},
"2012": {
"Liabilities, Current": "63.1",
"Liabilities": "131",
"Assets": "-11.9",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "230",
"Long-term Debt": "51.8",
"Other Liabilities": "39.5",
"Assets, Current": "-6.05",
"Property, Plant and Equipment": "13.4",
"Oil and Gas Property": "-44.7",
"Other Revenues": "-30.2",
"Revenues": "-30.3",
"Net Income": "90.6",
"Expenses": "25.2",
"Operating Expenses": "23.8",
"Other Expenses": "-13.3",
"Depreciation, Depletion, Amortization": "7.88",
"General and Administrative Expense": "9.12",
"Other Net Income": "95.7",
"Comprehensive Net Income": "90.5",
"Economic Capital Ratio": "201"
},
"2013": {
"Other Liabilities": "47.7",
"Liabilities": "144",
"Assets": "-10.0",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "235",
"Liabilities, Current": "67.7",
"Long-term Debt": "56.8",
"Oil and Gas Property": "-37.7",
"Assets, Current": "-10.2",
"Property, Plant and Equipment": "16.4",
"Revenues": "-30.9",
"Net Income": "96.1",
"Other Revenues": "-31.0",
"Expenses": "23.3",
"Operating Expenses": "21.9",
"Depreciation, Depletion, Amortization": "9.07",
"Other Expenses": "-10.0",
"General and Administrative Expense": "5.38",
"Comprehensive Net Income": "95.8",
"Other Net Income": "104",
"Economic Capital Ratio": "205"
},
"2020": {
"Other Liabilities": "26.3",
"Liabilities": "128",
"Assets": "-5.73",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "222",
"Liabilities, Current": "62.0",
"Deferred Tax Liab., Net": "5.01",
"Long-term Debt": "58.1",
"Property, Plant and Equipment": "7.16",
"Oil and Gas Property": "-23.5",
"Revenues": "59.9",
"Net Income": "86.1",
"Other Revenues": "-16.1",
"Revenue from Contract with Customer": "77.0",
"Depreciation, Depletion, Amortization": "-15.2",
"Expenses": "25.2",
"Operating Expenses": "19.5",
"General and Administrative Expense": "-6.81",
"Other Expenses": "26.8",
"Comprehensive Net Income": "86.4",
"Economic Capital Ratio": "197"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001172358_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "28,456",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,088",
"Liabilities, Current": "568",
"Long-term Debt": "0",
"Oil and Gas Property": "114,136",
"Operating Expenses": "0",
"Other Assets": "177",
"Other Compr. Net Income": "0",
"Other Expenses": "20,793",
"Other Liabilities": "90",
"Other Net Income": "69,526",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,430"
},
"output_variables": {
"Liabilities": "658",
"Assets": "142,769",
"Revenues": "0",
"Expenses": "27,311",
"Stockholders Equity": "142,111",
"Net Income": "42,215",
"Comprehensive Net Income": "42,215",
"BaseVar": "120,132",
"ECR before LimitedLiability": "309%",
"Economic Capital Ratio": "309%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "26,070",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,815",
"Liabilities, Current": "487",
"Long-term Debt": "0",
"Oil and Gas Property": "97,601",
"Operating Expenses": "0",
"Other Assets": "129",
"Other Compr. Net Income": "0",
"Other Expenses": "19,364",
"Other Liabilities": "50",
"Other Net Income": "63,215",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,014"
},
"output_variables": {
"Liabilities": "537",
"Assets": "123,800",
"Revenues": "0",
"Expenses": "25,193",
"Stockholders Equity": "123,263",
"Net Income": "38,022",
"Comprehensive Net Income": "38,022",
"BaseVar": "106,372",
"ECR before LimitedLiability": "311%",
"Economic Capital Ratio": "311%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "28,198",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,196",
"Liabilities, Current": "950",
"Long-term Debt": "0",
"Oil and Gas Property": "84,507",
"Operating Expenses": "0",
"Other Assets": "80",
"Other Compr. Net Income": "0",
"Other Expenses": "15,798",
"Other Liabilities": "11",
"Other Net Income": "66,045",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,475"
},
"output_variables": {
"Liabilities": "961",
"Assets": "112,785",
"Revenues": "0",
"Expenses": "22,469",
"Stockholders Equity": "111,824",
"Net Income": "43,576",
"Comprehensive Net Income": "43,576",
"BaseVar": "101,130",
"ECR before LimitedLiability": "324%",
"Economic Capital Ratio": "324%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "18,221",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "11,909",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,459",
"Liabilities, Current": "1,878",
"Long-term Debt": "1,885",
"Oil and Gas Property": "67,963",
"Operating Expenses": "3,880",
"Other Assets": "2,143",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "46,928",
"Taxes": "1,813"
},
"output_variables": {
"Liabilities": "3,763",
"Assets": "88,327",
"Revenues": "46,928",
"Expenses": "25,061",
"Stockholders Equity": "84,564",
"Net Income": "21,867",
"Comprehensive Net Income": "21,867",
"BaseVar": "82,040",
"ECR before LimitedLiability": "279%",
"Economic Capital Ratio": "279%"
}
}
},
"top_rated": true,
"trend": null,
"value": 2.788959496145094,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001172358.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001172358.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001172358.svg"
},
{
"company_id": "0001696088",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001696088.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001696088.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001696088.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001696088_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001696088_main_keyfigs.svg",
"name": "Energy Resources 12 L P",
"rank": 2,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Energy Resources 12 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 Energy Resources 12 L P compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 158% points.The greatest weakness of Energy Resources 12 L P is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 241%, being 158% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001696088_2021_Energy_Resources_12_L_P.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities, Current": "36.9",
"Liabilities": "51.4",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "119",
"Long-term Debt": "36.7",
"Other Liabilities": "-23.8",
"Oil and Gas Property": "-7.47",
"Assets": "29.2",
"Property, Plant and Equipment": "-8.06",
"Other Assets": "209",
"Assets, Current": "-3.15",
"Other Revenues": "-16.4",
"Revenues": "-17.0",
"Net Income": "7.79",
"General and Administrative Expense": "8.47",
"Expenses": "29.1",
"Operating Expenses": "14.7",
"Depreciation, Depletion, Amortization": "5.48",
"Other Net Income": "-4.28",
"Comprehensive Net Income": "7.79",
"Economic Capital Ratio": "95.8"
},
"2018": {
"Other Liabilities": "-51.6",
"Liabilities": "10.6",
"Assets": "27.5",
"Stockholders Equity": "62.1",
"ECR before LimitedLiability": "60.0",
"Liabilities, Current": "19.2",
"Long-term Debt": "32.3",
"Oil and Gas Property": "91.6",
"Property, Plant and Equipment": "-19.9",
"Assets, Current": "-3.12",
"Revenue from Contract with Customer": "-14.7",
"Revenues": "-10.9",
"Net Income": "13.1",
"Other Revenues": "4.01",
"General and Administrative Expense": "5.95",
"Expenses": "23.1",
"Operating Expenses": "17.1",
"Other Expenses": "3.06",
"Cost of Goods and Services Sold": "-3.76",
"Comprehensive Net Income": "13.2",
"Economic Capital Ratio": "35.8"
},
"2019": {
"Liabilities": "95.5",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "154",
"Liabilities, Current": "36.7",
"Other Liabilities": "12.7",
"Long-term Debt": "55.6",
"Other Revenues": "38.5",
"Revenues": "15.8",
"Net Income": "28.4",
"Revenue from Contract with Customer": "-22.9",
"Operating Expenses": "21.8",
"Expenses": "16.0",
"Cost of Goods and Services Sold": "-11.1",
"Other Expenses": "10.7",
"Depreciation, Depletion, Amortization": "-6.25",
"General and Administrative Expense": "4.74",
"Taxes": "-3.85",
"Oil and Gas Property": "8.21",
"Comprehensive Net Income": "28.9",
"Other Net Income": "-3.39",
"Economic Capital Ratio": "139"
},
"2020": {
"Other Liabilities": "18.6",
"Liabilities": "97.2",
"Assets": "7.06",
"Stockholders Equity": "158",
"ECR before LimitedLiability": "184",
"Liabilities, Current": "42.5",
"Deferred Tax Liab., Net": "3.52",
"Long-term Debt": "46.8",
"Property, Plant and Equipment": "-2.42",
"Oil and Gas Property": "30.3",
"Depreciation, Depletion, Amortization": "-5.80",
"Expenses": "26.1",
"Net Income": "29.8",
"Revenue from Contract with Customer": "-18.8",
"Operating Expenses": "21.1",
"Cost of Goods and Services Sold": "-12.0",
"General and Administrative Expense": "4.77",
"Other Expenses": "20.2",
"Comprehensive Net Income": "30.0",
"Other Revenues": "21.8",
"Economic Capital Ratio": "158"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001696088_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "99",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "60,494",
"Other Compr. Net Income": "0",
"Other Expenses": "525",
"Other Liabilities": "5,448",
"Other Net Income": "114",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,448",
"Assets": "60,494",
"Revenues": "0",
"Expenses": "624",
"Stockholders Equity": "55,046",
"Net Income": "-510",
"Comprehensive Net Income": "-510",
"BaseVar": "33,340",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "209%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "13,758",
"Cost of Goods and Services Sold": "5,694",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,928",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,615",
"Liabilities, Current": "11,700",
"Long-term Debt": "383",
"Oil and Gas Property": "182,079",
"Operating Expenses": "0",
"Other Assets": "1,748",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "39,500",
"Other Net Income": "-824",
"Other Revenues": "25,721",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,294"
},
"output_variables": {
"Liabilities": "51,584",
"Assets": "197,585",
"Revenues": "25,721",
"Expenses": "14,531",
"Stockholders Equity": "146,001",
"Net Income": "10,366",
"Comprehensive Net Income": "10,366",
"BaseVar": "145,122",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "156%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "23,021",
"Cost of Goods and Services Sold": "17,028",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "17,203",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,323",
"Liabilities, Current": "9,260",
"Long-term Debt": "571",
"Oil and Gas Property": "197,499",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-3,763",
"Other Revenues": "64,431",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "5,772"
},
"output_variables": {
"Liabilities": "9,831",
"Assets": "220,520",
"Revenues": "64,431",
"Expenses": "42,327",
"Stockholders Equity": "210,689",
"Net Income": "18,341",
"Comprehensive Net Income": "18,341",
"BaseVar": "170,436",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "246%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,706",
"Cost of Goods and Services Sold": "15,456",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "14,204",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,377",
"Liabilities, Current": "4,253",
"Long-term Debt": "624",
"Oil and Gas Property": "192,170",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "759",
"Other Revenues": "34,915",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,925"
},
"output_variables": {
"Liabilities": "4,878",
"Assets": "200,876",
"Revenues": "34,915",
"Expenses": "34,962",
"Stockholders Equity": "195,998",
"Net Income": "711",
"Comprehensive Net Income": "711",
"BaseVar": "138,194",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "241%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 2.40743648687627,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001696088.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001696088.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001696088.svg"
},
{
"company_id": "0000352955",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000352955.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000352955.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000352955.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000352955_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000352955_main_keyfigs.svg",
"name": "CKX Lands INC",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000352955.svg",
"report_text": "The relative strengths and weaknesses of CKX Lands 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 CKX Lands INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 169% points.The greatest weakness of CKX Lands INC is the variable Revenues, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 240%, being 158% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000352955_2021_CKX_Lands_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Long-term Debt": "33.5",
"Liabilities": "88.3",
"Stockholders Equity": "148",
"ECR before LimitedLiability": "181",
"Liabilities, Current": "43.9",
"Other Liabilities": "21.9",
"Oil and Gas Property": "1.54",
"Assets": "-4.87",
"Property, Plant and Equipment": "1.44",
"Assets, Current": "-5.28",
"Other Assets": "-6.25",
"Other Revenues": "16.2",
"Revenues": "15.5",
"Net Income": "41.9",
"Depreciation, Depletion, Amortization": "5.48",
"Expenses": "33.4",
"Operating Expenses": "17.9",
"Other Expenses": "8.49",
"Comprehensive Net Income": "41.9",
"Other Net Income": "-7.00",
"Economic Capital Ratio": "154"
},
"2015": {
"Liabilities": "75.8",
"Assets": "6.59",
"Stockholders Equity": "177",
"ECR before LimitedLiability": "233",
"Liabilities, Current": "42.3",
"Other Liabilities": "9.59",
"Long-term Debt": "31.3",
"Other Assets": "6.54",
"Oil and Gas Property": "-0.916",
"Assets, Current": "3.03",
"General and Administrative Expense": "1.64",
"Expenses": "60.8",
"Other Net Income": "-3.28",
"Net Income": "58.3",
"Other Expenses": "32.4",
"Depreciation, Depletion, Amortization": "7.39",
"Operating Expenses": "18.7",
"Comprehensive Net Income": "58.9",
"Gains/Losses on Derivatives": "-0.855",
"Other Revenues": "1.69",
"Economic Capital Ratio": "186"
},
"2016": {
"Liabilities": "81.9",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "166",
"Long-term Debt": "44.0",
"Liabilities, Current": "39.1",
"Other Liabilities": "7.35",
"Oil and Gas Property": "-2.30",
"Assets": "9.08",
"Other Assets": "0.771",
"Assets, Current": "3.02",
"Property, Plant and Equipment": "8.13",
"Other Revenues": "-4.20",
"Revenues": "-3.76",
"Net Income": "24.6",
"Other Expenses": "9.63",
"Expenses": "32.2",
"Operating Expenses": "14.4",
"Depreciation, Depletion, Amortization": "6.83",
"Comprehensive Net Income": "24.7",
"Other Net Income": "-3.91",
"Economic Capital Ratio": "142"
},
"2017": {
"Liabilities, Current": "37.7",
"Liabilities": "84.4",
"Assets": "4.50",
"Stockholders Equity": "152",
"ECR before LimitedLiability": "155",
"Long-term Debt": "43.6",
"Other Liabilities": "12.1",
"Oil and Gas Property": "-1.26",
"Property, Plant and Equipment": "3.75",
"Assets, Current": "1.76",
"Other Revenues": "-3.09",
"Revenues": "-3.77",
"Net Income": "17.3",
"General and Administrative Expense": "3.20",
"Expenses": "25.6",
"Operating Expenses": "15.7",
"Depreciation, Depletion, Amortization": "6.08",
"Taxes": "0.747",
"Other Net Income": "-4.54",
"Comprehensive Net Income": "17.3",
"Economic Capital Ratio": "132"
},
"2018": {
"Other Liabilities": "15.5",
"Liabilities": "82.0",
"Assets": "-0.941",
"Stockholders Equity": "159",
"ECR before LimitedLiability": "157",
"Liabilities, Current": "36.0",
"Long-term Debt": "38.4",
"Deferred Tax Liab., Net": "1.60",
"Revenue from Contract with Customer": "-13.8",
"Revenues": "-14.6",
"Net Income": "18.4",
"Other Revenues": "-0.664",
"General and Administrative Expense": "6.79",
"Expenses": "30.4",
"Taxes": "0.762",
"Operating Expenses": "16.0",
"Depreciation, Depletion, Amortization": "5.37",
"Cost of Goods and Services Sold": "0.759",
"Comprehensive Net Income": "18.5",
"Other Net Income": "2.67",
"Economic Capital Ratio": "133"
},
"2019": {
"Deferred Tax Liab., Net": "-3.53",
"Liabilities": "76.1",
"Assets": "8.09",
"Stockholders Equity": "158",
"ECR before LimitedLiability": "150",
"Liabilities, Current": "34.4",
"Other Liabilities": "9.43",
"Long-term Debt": "42.9",
"Assets, Current": "4.64",
"Property, Plant and Equipment": "4.57",
"Other Revenues": "-2.95",
"Revenues": "-19.8",
"Net Income": "12.3",
"Revenue from Contract with Customer": "-17.0",
"Operating Expenses": "16.1",
"Expenses": "30.9",
"Cost of Goods and Services Sold": "2.71",
"Depreciation, Depletion, Amortization": "6.44",
"General and Administrative Expense": "5.01",
"Comprehensive Net Income": "12.7",
"Economic Capital Ratio": "135"
},
"2020": {
"Other Liabilities": "14.9",
"Liabilities": "76.0",
"Assets": "11.8",
"Stockholders Equity": "169",
"ECR before LimitedLiability": "183",
"Liabilities, Current": "32.7",
"Deferred Tax Liab., Net": "-2.69",
"Long-term Debt": "38.9",
"Assets, Current": "5.88",
"Property, Plant and Equipment": "5.87",
"Revenues": "-17.2",
"Net Income": "27.2",
"Other Revenues": "-1.67",
"Revenue from Contract with Customer": "-14.9",
"Depreciation, Depletion, Amortization": "6.36",
"Expenses": "43.0",
"Operating Expenses": "16.7",
"Cost of Goods and Services Sold": "2.38",
"Other Expenses": "18.6",
"Comprehensive Net Income": "27.3",
"Economic Capital Ratio": "158"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000352955_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "7,102",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "67",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "521",
"Liabilities, Current": "61",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1.3",
"Other Assets": "6,725",
"Other Compr. Net Income": "0",
"Other Expenses": "762",
"Other Liabilities": "224",
"Other Net Income": "17",
"Other Revenues": "2,619",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "286",
"Assets": "13,827",
"Revenues": "2,619",
"Expenses": "1,351",
"Stockholders Equity": "13,541",
"Net Income": "1,285",
"Comprehensive Net Income": "1,285",
"BaseVar": "9,050",
"ECR before LimitedLiability": "260%",
"Economic Capital Ratio": "260%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "6,201",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "501",
"Liabilities, Current": "54",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "4.3",
"Other Assets": "7,956",
"Other Compr. Net Income": "0",
"Other Expenses": "117",
"Other Liabilities": "293",
"Other Net Income": "23",
"Other Revenues": "1,062",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "347",
"Assets": "14,157",
"Revenues": "1,062",
"Expenses": "622",
"Stockholders Equity": "13,810",
"Net Income": "463",
"Comprehensive Net Income": "463",
"BaseVar": "8,106",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "246%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,537",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "614",
"Liabilities, Current": "132",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2.6",
"Other Assets": "720",
"Other Compr. Net Income": "0",
"Other Expenses": "111",
"Other Liabilities": "299",
"Other Net Income": "35",
"Other Revenues": "863",
"Property, Plant and Equipment": "9,161",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "431",
"Assets": "14,418",
"Revenues": "863",
"Expenses": "728",
"Stockholders Equity": "13,987",
"Net Income": "171",
"Comprehensive Net Income": "171",
"BaseVar": "8,238",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "240%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "4,479",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "495",
"Liabilities, Current": "221",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "44",
"Other Assets": "950",
"Other Compr. Net Income": "0",
"Other Expenses": "128",
"Other Liabilities": "188",
"Other Net Income": "45",
"Other Revenues": "1,145",
"Property, Plant and Equipment": "9,295",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "408",
"Assets": "14,724",
"Revenues": "1,145",
"Expenses": "667",
"Stockholders Equity": "14,316",
"Net Income": "523",
"Comprehensive Net Income": "523",
"BaseVar": "8,494",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "245%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "5,631",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "217",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "725",
"Other Compr. Net Income": "0",
"Other Expenses": "177",
"Other Liabilities": "188",
"Other Net Income": "98",
"Other Revenues": "1,195",
"Property, Plant and Equipment": "9,246",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "404",
"Assets": "15,602",
"Revenues": "1,195",
"Expenses": "177",
"Stockholders Equity": "15,198",
"Net Income": "1,115",
"Comprehensive Net Income": "1,115",
"BaseVar": "8,738",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "253%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,620",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "188",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "227",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "671",
"Other Liabilities": "0",
"Other Net Income": "110",
"Other Revenues": "811",
"Property, Plant and Equipment": "9,242",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "415",
"Assets": "15,863",
"Revenues": "811",
"Expenses": "671",
"Stockholders Equity": "15,447",
"Net Income": "250",
"Comprehensive Net Income": "250",
"BaseVar": "8,935",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "242%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "7,073",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "188",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "605",
"Liabilities, Current": "342",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-213",
"Other Liabilities": "0",
"Other Net Income": "59",
"Other Revenues": "672",
"Property, Plant and Equipment": "9,244",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "530",
"Assets": "16,317",
"Revenues": "672",
"Expenses": "392",
"Stockholders Equity": "15,787",
"Net Income": "339",
"Comprehensive Net Income": "339",
"BaseVar": "8,985",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "240%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 2.401772668594079,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000352955.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000352955.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000352955.svg"
},
{
"company_id": "0001745797",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001745797.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001745797.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001745797.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001745797_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001745797_main_keyfigs.svg",
"name": "MNRL Sub Inc",
"rank": 4,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of MNRL Sub 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 MNRL Sub Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 161% points.The greatest weakness of MNRL Sub Inc is the variable Operating Expenses, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 229%, being 147% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001745797_2021_MNRL_Sub_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Deferred Tax Liab., Net": "2.48",
"Liabilities": "89.8",
"Assets": "1.25",
"Stockholders Equity": "155",
"ECR before LimitedLiability": "158",
"Liabilities, Current": "39.2",
"Other Liabilities": "10.7",
"Long-term Debt": "48.2",
"Oil and Gas Property": "3.27",
"Other Revenues": "11.1",
"Revenues": "-7.77",
"Net Income": "15.8",
"Revenue from Contract with Customer": "-19.0",
"Operating Expenses": "1.90",
"Expenses": "26.9",
"Cost of Goods and Services Sold": "3.03",
"Other Expenses": "13.7",
"Depreciation, Depletion, Amortization": "7.21",
"Comprehensive Net Income": "16.2",
"Other Net Income": "-3.35",
"Economic Capital Ratio": "143"
},
"2020": {
"Other Liabilities": "18.3",
"Liabilities": "99.2",
"Assets": "14.7",
"Stockholders Equity": "161",
"ECR before LimitedLiability": "173",
"Liabilities, Current": "45.5",
"Deferred Tax Liab., Net": "3.45",
"Long-term Debt": "47.2",
"Property, Plant and Equipment": "-4.88",
"Oil and Gas Property": "52.7",
"Revenues": "-5.21",
"Net Income": "12.4",
"Other Revenues": "14.4",
"Revenue from Contract with Customer": "-18.9",
"Depreciation, Depletion, Amortization": "8.05",
"Expenses": "17.0",
"Operating Expenses": "-25.9",
"Cost of Goods and Services Sold": "3.01",
"Other Expenses": "30.3",
"Comprehensive Net Income": "12.7",
"Economic Capital Ratio": "147"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001745797_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "83,112",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "21,963",
"Liabilities, Current": "11,533",
"Long-term Debt": "0",
"Oil and Gas Property": "679,622",
"Operating Expenses": "64,297",
"Other Assets": "21,428",
"Other Compr. Net Income": "0",
"Other Expenses": "-19,284",
"Other Liabilities": "0",
"Other Net Income": "-12,900",
"Other Revenues": "101,515",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,533",
"Assets": "784,162",
"Revenues": "101,515",
"Expenses": "66,976",
"Stockholders Equity": "772,629",
"Net Income": "21,639",
"Comprehensive Net Income": "21,639",
"BaseVar": "488,543",
"ECR before LimitedLiability": "250%",
"Economic Capital Ratio": "250%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "30,469",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "21,619",
"Liabilities, Current": "7,905",
"Long-term Debt": "0",
"Oil and Gas Property": "623,846",
"Operating Expenses": "162,017",
"Other Assets": "26,646",
"Other Compr. Net Income": "0",
"Other Expenses": "-34,381",
"Other Liabilities": "0",
"Other Net Income": "-462",
"Other Revenues": "91,723",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,905",
"Assets": "680,961",
"Revenues": "91,723",
"Expenses": "149,255",
"Stockholders Equity": "673,056",
"Net Income": "-57,994",
"Comprehensive Net Income": "-57,994",
"BaseVar": "465,153",
"ECR before LimitedLiability": "229%",
"Economic Capital Ratio": "229%"
}
}
},
"top_rated": true,
"trend": -3.0,
"value": 2.2937888068417984,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001745797.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001745797.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001745797.svg"
},
{
"company_id": "0001108827",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001108827.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001108827.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001108827.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001108827_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001108827_main_keyfigs.svg",
"name": "QEP Resources INC",
"rank": 5,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of QEP Resources 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 QEP Resources INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 140% points.The greatest weakness of QEP Resources INC is the variable Operating Expenses, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 224%, being 142% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001108827_2021_QEP_Resources_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "20.0",
"Liabilities": "78.3",
"Stockholders Equity": "57.2",
"ECR before LimitedLiability": "110",
"Other Liabilities": "27.5",
"Long-term Debt": "40.1",
"Revenues": "-33.5",
"Net Income": "22.9",
"Other Revenues": "-33.4",
"Operating Expenses": "-39.4",
"Expenses": "-12.4",
"General and Administrative Expense": "11.3",
"Depreciation, Depletion, Amortization": "6.94",
"Other Expenses": "10.4",
"Other Assets": "-1.83",
"Assets, Current": "-2.26",
"Property, Plant and Equipment": "-7.54",
"Oil and Gas Property": "27.9",
"Comprehensive Net Income": "23.3",
"Other Net Income": "68.8",
"Economic Capital Ratio": "87.1"
},
"2017": {
"Liabilities, Current": "25.5",
"Liabilities": "91.0",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "132",
"Long-term Debt": "54.1",
"Other Liabilities": "22.5",
"Oil and Gas Property": "-7.03",
"Assets": "5.75",
"Property, Plant and Equipment": "37.1",
"Assets, Current": "-2.60",
"Other Revenues": "-24.4",
"Revenues": "-25.3",
"Net Income": "12.8",
"General and Administrative Expense": "9.20",
"Comprehensive Net Income": "20.8",
"Other Compr. Net Income": "7.97",
"Operating Expenses": "-21.6",
"Depreciation, Depletion, Amortization": "-10.8",
"Other Net Income": "39.0",
"Other Expenses": "23.8",
"Economic Capital Ratio": "109"
},
"2018": {
"Other Liabilities": "29.6",
"Liabilities": "104",
"Stockholders Equity": "95.1",
"ECR before LimitedLiability": "98.4",
"Liabilities, Current": "39.2",
"Long-term Debt": "53.0",
"Revenue from Contract with Customer": "-22.6",
"Revenues": "-48.4",
"Net Income": "-24.0",
"Other Revenues": "-25.6",
"Expenses": "-41.2",
"Operating Expenses": "-73.5",
"Other Expenses": "47.4",
"Depreciation, Depletion, Amortization": "-17.8",
"Other Assets": "8.82",
"Oil and Gas Property": "-15.0",
"Property, Plant and Equipment": "35.8",
"Assets, Current": "-4.90",
"Comprehensive Net Income": "-24.0",
"Other Net Income": "65.5",
"Economic Capital Ratio": "74.3"
},
"2019": {
"Liabilities": "82.6",
"Assets": "11.5",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "127",
"Liabilities, Current": "25.7",
"Other Liabilities": "11.7",
"Long-term Debt": "51.9",
"Oil and Gas Property": "-6.59",
"Property, Plant and Equipment": "38.5",
"Operating Expenses": "-15.1",
"Expenses": "11.9",
"Other Revenues": "-16.8",
"Net Income": "8.74",
"Cost of Goods and Services Sold": "3.53",
"Other Expenses": "7.43",
"Depreciation, Depletion, Amortization": "8.40",
"General and Administrative Expense": "6.54",
"Comprehensive Net Income": "9.26",
"Revenue from Contract with Customer": "19.3",
"Other Net Income": "-5.82",
"Economic Capital Ratio": "112"
},
"2020": {
"Other Liabilities": "18.2",
"Liabilities": "85.4",
"Assets": "14.6",
"Stockholders Equity": "140",
"ECR before LimitedLiability": "167",
"Liabilities, Current": "27.6",
"Long-term Debt": "47.1",
"Property, Plant and Equipment": "42.7",
"Oil and Gas Property": "-4.78",
"Revenues": "-5.39",
"Net Income": "29.7",
"Other Revenues": "-12.3",
"Revenue from Contract with Customer": "7.65",
"Depreciation, Depletion, Amortization": "8.13",
"Expenses": "24.7",
"Operating Expenses": "-13.7",
"General and Administrative Expense": "7.19",
"Other Expenses": "19.3",
"Other Net Income": "10.4",
"Comprehensive Net Income": "29.9",
"Economic Capital Ratio": "142"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001108827_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "818,600",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "123,200",
"Liabilities, Current": "637,800",
"Long-term Debt": "0",
"Oil and Gas Property": "6,361,300",
"Operating Expenses": "2,654,700",
"Other Assets": "262,800",
"Other Compr. Net Income": "10,400",
"Other Expenses": "15,800",
"Other Liabilities": "0",
"Other Net Income": "3,169,500",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "105,400"
},
"output_variables": {
"Liabilities": "637,800",
"Assets": "7,442,700",
"Revenues": "0",
"Expenses": "2,899,100",
"Stockholders Equity": "6,804,900",
"Net Income": "270,400",
"Comprehensive Net Income": "280,800",
"BaseVar": "7,079,750",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "219%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "165,400",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "754,500",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "153,500",
"Liabilities, Current": "577,300",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,734,900",
"Other Assets": "72,400",
"Other Compr. Net Income": "317,800",
"Other Expenses": "-884,500",
"Other Liabilities": "0",
"Other Net Income": "1,829,800",
"Other Revenues": "0",
"Property, Plant and Equipment": "7,157,000",
"Revenue from Contract with Customer": "0",
"Taxes": "114,300"
},
"output_variables": {
"Liabilities": "577,300",
"Assets": "7,394,800",
"Revenues": "0",
"Expenses": "1,872,700",
"Stockholders Equity": "6,817,500",
"Net Income": "-42,900",
"Comprehensive Net Income": "274,900",
"BaseVar": "5,996,200",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "222%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "280,600",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "857,100",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "221,700",
"Liabilities, Current": "334,300",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "3,218,000",
"Other Assets": "777,700",
"Other Compr. Net Income": "-3,200",
"Other Expenses": "-1,377,600",
"Other Liabilities": "0",
"Other Net Income": "2,038,400",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,059,500",
"Revenue from Contract with Customer": "0",
"Taxes": "130,800"
},
"output_variables": {
"Liabilities": "334,300",
"Assets": "6,117,800",
"Revenues": "0",
"Expenses": "3,050,000",
"Stockholders Equity": "5,783,500",
"Net Income": "-1,011,600",
"Comprehensive Net Income": "-1,014,800",
"BaseVar": "5,771,850",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "194%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "325,200",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "338,100",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,052,600",
"Other Assets": "110,300",
"Other Compr. Net Income": "1,800",
"Other Expenses": "85,100",
"Other Liabilities": "0",
"Other Net Income": "-165,800",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,042,300",
"Revenue from Contract with Customer": "1,206,200",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "338,100",
"Assets": "5,477,800",
"Revenues": "1,206,200",
"Expenses": "1,137,700",
"Stockholders Equity": "5,139,700",
"Net Income": "-97,300",
"Comprehensive Net Income": "-95,500",
"BaseVar": "4,163,700",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "219%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "197,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "299,600",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "949,300",
"Other Assets": "134,300",
"Other Compr. Net Income": "-300",
"Other Expenses": "33,800",
"Other Liabilities": "0",
"Other Net Income": "261,900",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,782,900",
"Revenue from Contract with Customer": "724,400",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "299,600",
"Assets": "5,114,200",
"Revenues": "724,400",
"Expenses": "983,100",
"Stockholders Equity": "4,814,600",
"Net Income": "3,200",
"Comprehensive Net Income": "2,900",
"BaseVar": "3,691,750",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "224%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 2.2421574502473325,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001108827.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001108827.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001108827.svg"
},
{
"company_id": "0000732834",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000732834.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000732834.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000732834.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000732834_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000732834_main_keyfigs.svg",
"name": "Continental Resources INC",
"rank": 6,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Continental Resources 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 Continental Resources INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 139% points.The greatest weakness of Continental Resources INC is the variable Operating Expenses, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 216%, being 134% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000732834_2021_Continental_Resources_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Long-term Debt": "29.6",
"Liabilities": "26.6",
"Stockholders Equity": "43.2",
"ECR before LimitedLiability": "38.5",
"Other Liabilities": "26.3",
"Liabilities, Current": "-33.9",
"Oil and Gas Property": "-7.89",
"Assets": "8.80",
"Property, Plant and Equipment": "22.4",
"Other Assets": "-4.44",
"Assets, Current": "4.45",
"Gains/Losses on Derivatives": "-6.18",
"Revenues": "5.70",
"Comprehensive Net Income": "3.29",
"Other Revenues": "11.9",
"Operating Expenses": "-18.0",
"Expenses": "7.24",
"Other Expenses": "28.6",
"Depreciation, Depletion, Amortization": "-4.88",
"Other Net Income": "-9.76",
"Economic Capital Ratio": "36.3"
},
"2011": {
"Liabilities, Current": "-29.8",
"Liabilities": "25.2",
"Assets": "8.62",
"Stockholders Equity": "43.1",
"ECR before LimitedLiability": "72.5",
"Other Liabilities": "20.8",
"Long-term Debt": "30.5",
"Other Assets": "-4.62",
"Oil and Gas Property": "-14.8",
"Property, Plant and Equipment": "57.5",
"Revenues": "21.6",
"Net Income": "25.9",
"Other Revenues": "22.5",
"Operating Expenses": "-4.94",
"Expenses": "14.3",
"General and Administrative Expense": "9.53",
"Depreciation, Depletion, Amortization": "-5.93",
"Other Expenses": "14.8",
"Comprehensive Net Income": "26.0",
"Other Net Income": "-10.0",
"Economic Capital Ratio": "49.7"
},
"2012": {
"Liabilities": "59.4",
"Stockholders Equity": "87.2",
"ECR before LimitedLiability": "130",
"Long-term Debt": "36.2",
"Other Liabilities": "27.6",
"Assets": "10.2",
"Property, Plant and Equipment": "48.7",
"Oil and Gas Property": "-9.32",
"Other Assets": "-1.72",
"Other Revenues": "21.9",
"Revenues": "24.8",
"Net Income": "39.0",
"Gains/Losses on Derivatives": "2.86",
"Expenses": "21.9",
"Operating Expenses": "-5.07",
"Other Expenses": "22.6",
"Depreciation, Depletion, Amortization": "-6.90",
"General and Administrative Expense": "10.4",
"Other Net Income": "-7.64",
"Comprehensive Net Income": "38.9",
"Economic Capital Ratio": "101"
},
"2013": {
"Other Liabilities": "31.7",
"Liabilities": "66.8",
"Assets": "9.43",
"Stockholders Equity": "87.2",
"ECR before LimitedLiability": "118",
"Liabilities, Current": "2.82",
"Long-term Debt": "37.8",
"Oil and Gas Property": "-10.9",
"Property, Plant and Equipment": "55.5",
"Gains/Losses on Derivatives": "-2.79",
"Revenues": "26.2",
"Net Income": "27.4",
"Other Revenues": "28.9",
"Expenses": "14.8",
"Operating Expenses": "-12.0",
"Depreciation, Depletion, Amortization": "-6.96",
"Other Expenses": "24.4",
"General and Administrative Expense": "8.31",
"Comprehensive Net Income": "27.1",
"Other Net Income": "-13.6",
"Economic Capital Ratio": "89.1"
},
"2014": {
"Long-term Debt": "34.7",
"Liabilities": "61.1",
"Stockholders Equity": "84.2",
"ECR before LimitedLiability": "127",
"Other Liabilities": "30.4",
"Oil and Gas Property": "-10.0",
"Assets": "10.1",
"Property, Plant and Equipment": "54.0",
"Assets, Current": "-1.89",
"Other Revenues": "25.1",
"Revenues": "30.8",
"Net Income": "39.2",
"Gains/Losses on Derivatives": "5.67",
"Depreciation, Depletion, Amortization": "-8.34",
"Expenses": "20.5",
"General and Administrative Expense": "7.47",
"Operating Expenses": "-13.3",
"Other Expenses": "33.8",
"Comprehensive Net Income": "39.3",
"Other Net Income": "-12.1",
"Economic Capital Ratio": "100"
},
"2015": {
"Liabilities": "74.9",
"Assets": "23.3",
"Stockholders Equity": "147",
"ECR before LimitedLiability": "205",
"Liabilities, Current": "26.3",
"Other Liabilities": "21.7",
"Long-term Debt": "35.5",
"Property, Plant and Equipment": "79.1",
"Oil and Gas Property": "-6.42",
"Assets, Current": "-1.45",
"Revenues": "17.0",
"Net Income": "58.8",
"Other Revenues": "16.9",
"General and Administrative Expense": "8.01",
"Expenses": "50.1",
"Other Expenses": "68.2",
"Depreciation, Depletion, Amortization": "-13.1",
"Operating Expenses": "-13.8",
"Other Net Income": "-8.31",
"Comprehensive Net Income": "59.4",
"Economic Capital Ratio": "158"
},
"2016": {
"Liabilities": "79.1",
"Assets": "15.8",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "141",
"Long-term Debt": "48.0",
"Liabilities, Current": "21.4",
"Other Liabilities": "18.5",
"Oil and Gas Property": "-7.85",
"Assets, Current": "-2.28",
"Property, Plant and Equipment": "60.0",
"Other Revenues": "9.34",
"Revenues": "8.89",
"Net Income": "20.6",
"Other Expenses": "41.6",
"Expenses": "21.5",
"General and Administrative Expense": "8.22",
"Operating Expenses": "-13.9",
"Depreciation, Depletion, Amortization": "-15.2",
"Comprehensive Net Income": "20.8",
"Other Net Income": "-9.79",
"Economic Capital Ratio": "117"
},
"2017": {
"Liabilities, Current": "13.9",
"Liabilities": "76.1",
"Assets": "9.71",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "129",
"Long-term Debt": "48.8",
"Other Liabilities": "20.2",
"Oil and Gas Property": "-7.21",
"Property, Plant and Equipment": "36.6",
"Other Revenues": "17.1",
"Revenues": "17.4",
"Net Income": "22.6",
"Gains/Losses on Derivatives": "1.08",
"General and Administrative Expense": "9.25",
"Expenses": "15.2",
"Operating Expenses": "-14.8",
"Depreciation, Depletion, Amortization": "-14.3",
"Other Expenses": "33.6",
"Other Net Income": "-9.96",
"Comprehensive Net Income": "22.6",
"Economic Capital Ratio": "106"
},
"2018": {
"Other Liabilities": "26.7",
"Liabilities": "85.1",
"Assets": "6.59",
"Stockholders Equity": "100",
"ECR before LimitedLiability": "126",
"Liabilities, Current": "18.8",
"Long-term Debt": "48.2",
"Deferred Tax Liab., Net": "2.07",
"Oil and Gas Property": "-6.86",
"Property, Plant and Equipment": "29.4",
"Revenue from Contract with Customer": "37.1",
"Revenues": "15.7",
"Net Income": "18.1",
"Other Revenues": "-20.8",
"General and Administrative Expense": "7.16",
"Expenses": "3.88",
"Operating Expenses": "-15.2",
"Other Expenses": "24.8",
"Depreciation, Depletion, Amortization": "-14.9",
"Comprehensive Net Income": "18.1",
"Economic Capital Ratio": "102"
},
"2019": {
"Liabilities": "80.5",
"Assets": "8.08",
"Stockholders Equity": "104",
"ECR before LimitedLiability": "130",
"Liabilities, Current": "19.4",
"Other Liabilities": "12.2",
"Long-term Debt": "54.3",
"Oil and Gas Property": "-6.37",
"Property, Plant and Equipment": "31.6",
"Other Revenues": "-16.8",
"Revenues": "13.7",
"Net Income": "21.7",
"Revenue from Contract with Customer": "29.7",
"Operating Expenses": "-17.5",
"Expenses": "11.3",
"Cost of Goods and Services Sold": "3.70",
"Other Expenses": "34.3",
"Depreciation, Depletion, Amortization": "-14.9",
"General and Administrative Expense": "4.55",
"Comprehensive Net Income": "22.2",
"Economic Capital Ratio": "114"
},
"2020": {
"Other Liabilities": "18.1",
"Liabilities": "84.5",
"Assets": "18.4",
"Stockholders Equity": "139",
"ECR before LimitedLiability": "159",
"Liabilities, Current": "27.4",
"Deferred Tax Liab., Net": "3.42",
"Long-term Debt": "46.6",
"Property, Plant and Equipment": "55.2",
"Oil and Gas Property": "-6.18",
"Depreciation, Depletion, Amortization": "-16.1",
"Expenses": "23.1",
"Net Income": "22.0",
"Revenue from Contract with Customer": "13.7",
"Operating Expenses": "-19.0",
"Cost of Goods and Services Sold": "3.07",
"General and Administrative Expense": "4.70",
"Other Expenses": "49.7",
"Comprehensive Net Income": "22.3",
"Other Revenues": "-11.8",
"Economic Capital Ratio": "134"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000732834_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "582,326",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "243,601",
"Gains/Losses on Derivatives": "-130,762",
"General and Administrative Expense": "49,090",
"Liabilities, Current": "702,222",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "528,744",
"Other Assets": "27,468",
"Other Compr. Net Income": "0",
"Other Expenses": "-202,479",
"Other Liabilities": "0",
"Other Net Income": "-51,854",
"Other Revenues": "969,827",
"Property, Plant and Equipment": "2,981,991",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "702,222",
"Assets": "3,591,785",
"Revenues": "839,065",
"Expenses": "618,956",
"Stockholders Equity": "2,889,563",
"Net Income": "168,255",
"Comprehensive Net Income": "168,255",
"BaseVar": "2,901,941",
"ECR before LimitedLiability": "177%",
"Economic Capital Ratio": "177%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "936,373",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "390,899",
"Gains/Losses on Derivatives": "-30,049",
"General and Administrative Expense": "72,817",
"Liabilities, Current": "1,111,801",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "889,037",
"Other Assets": "27,980",
"Other Compr. Net Income": "0",
"Other Expenses": "-205,343",
"Other Liabilities": "0",
"Other Net Income": "-73,307",
"Other Revenues": "1,679,838",
"Property, Plant and Equipment": "4,681,733",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,111,801",
"Assets": "5,646,086",
"Revenues": "1,649,789",
"Expenses": "1,147,410",
"Stockholders Equity": "4,534,285",
"Net Income": "429,072",
"Comprehensive Net Income": "429,072",
"BaseVar": "4,814,196",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "182%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "946,783",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "692,118",
"Gains/Losses on Derivatives": "154,016",
"General and Administrative Expense": "121,735",
"Liabilities, Current": "1,125,865",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,279,713",
"Other Assets": "87,957",
"Other Compr. Net Income": "0",
"Other Expenses": "-398,042",
"Other Liabilities": "0",
"Other Net Income": "-137,611",
"Other Revenues": "2,418,504",
"Property, Plant and Equipment": "8,105,269",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,125,865",
"Assets": "9,140,009",
"Revenues": "2,572,520",
"Expenses": "1,695,524",
"Stockholders Equity": "8,014,144",
"Net Income": "739,385",
"Comprehensive Net Income": "739,385",
"BaseVar": "7,335,764",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "211%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,147,266",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "965,645",
"Gains/Losses on Derivatives": "-191,751",
"General and Administrative Expense": "144,379",
"Liabilities, Current": "1,473,156",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,009,383",
"Other Assets": "72,644",
"Other Compr. Net Income": "0",
"Other Expenses": "-661,194",
"Other Liabilities": "0",
"Other Net Income": "-232,718",
"Other Revenues": "3,646,901",
"Property, Plant and Equipment": "10,721,272",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,473,156",
"Assets": "11,941,182",
"Revenues": "3,455,150",
"Expenses": "2,458,213",
"Stockholders Equity": "10,468,026",
"Net Income": "764,219",
"Comprehensive Net Income": "764,219",
"BaseVar": "9,780,210",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "208%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,389,601",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,358,669",
"Gains/Losses on Derivatives": "559,759",
"General and Administrative Expense": "184,655",
"Liabilities, Current": "1,952,013",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,933,782",
"Other Assets": "119,617",
"Other Compr. Net Income": "-385",
"Other Expenses": "-958,627",
"Other Liabilities": "0",
"Other Net Income": "-305,798",
"Other Revenues": "4,241,859",
"Property, Plant and Equipment": "13,635,852",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,952,013",
"Assets": "15,145,070",
"Revenues": "4,801,618",
"Expenses": "3,518,479",
"Stockholders Equity": "13,193,057",
"Net Income": "977,341",
"Comprehensive Net Income": "976,956",
"BaseVar": "12,861,682",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "206%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "822,339",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,749,056",
"Gains/Losses on Derivatives": "91,085",
"General and Administrative Expense": "189,846",
"Liabilities, Current": "923,028",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,904,168",
"Other Assets": "34,141",
"Other Compr. Net Income": "-2,969",
"Other Expenses": "-2,120,319",
"Other Liabilities": "0",
"Other Net Income": "-311,084",
"Other Revenues": "2,589,082",
"Property, Plant and Equipment": "14,063,328",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "923,028",
"Assets": "14,919,808",
"Revenues": "2,680,167",
"Expenses": "2,722,751",
"Stockholders Equity": "13,996,780",
"Net Income": "-353,668",
"Comprehensive Net Income": "-356,637",
"BaseVar": "10,779,904",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "218%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "913,233",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,708,744",
"Gains/Losses on Derivatives": "-71,859",
"General and Administrative Expense": "169,580",
"Liabilities, Current": "932,393",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,267,807",
"Other Assets": "17,316",
"Other Compr. Net Income": "3,094",
"Other Expenses": "-2,111,099",
"Other Liabilities": "0",
"Other Net Income": "-344,920",
"Other Revenues": "2,052,132",
"Property, Plant and Equipment": "12,881,227",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "932,393",
"Assets": "13,811,776",
"Revenues": "1,980,273",
"Expenses": "2,035,032",
"Stockholders Equity": "12,879,383",
"Net Income": "-399,679",
"Comprehensive Net Income": "-396,585",
"BaseVar": "9,553,744",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "215%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,251,725",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,674,901",
"Gains/Losses on Derivatives": "91,647",
"General and Administrative Expense": "191,706",
"Liabilities, Current": "1,330,242",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,671,427",
"Other Assets": "14,137",
"Other Compr. Net Income": "567",
"Other Expenses": "-2,499,987",
"Other Liabilities": "0",
"Other Net Income": "-293,334",
"Other Revenues": "3,029,181",
"Property, Plant and Equipment": "12,933,789",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,330,242",
"Assets": "14,199,651",
"Revenues": "3,120,828",
"Expenses": "2,038,047",
"Stockholders Equity": "12,869,409",
"Net Income": "789,447",
"Comprehensive Net Income": "790,014",
"BaseVar": "10,491,334",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "219%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,412,361",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,859,327",
"Gains/Losses on Derivatives": "-23,930",
"General and Administrative Expense": "183,569",
"Liabilities, Current": "1,387,509",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "3,115,866",
"Other Assets": "15,786",
"Other Compr. Net Income": "-1,275",
"Other Expenses": "-1,735,794",
"Other Liabilities": "0",
"Other Net Income": "-296,918",
"Other Revenues": "54,794",
"Property, Plant and Equipment": "13,869,800",
"Revenue from Contract with Customer": "4,678,722",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,387,509",
"Assets": "15,297,947",
"Revenues": "4,709,586",
"Expenses": "3,422,968",
"Stockholders Equity": "13,910,438",
"Net Income": "989,700",
"Comprehensive Net Income": "988,425",
"BaseVar": "12,558,102",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "222%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,207,015",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,017,383",
"Gains/Losses on Derivatives": "49,083",
"General and Administrative Expense": "195,302",
"Liabilities, Current": "1,336,026",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "3,374,535",
"Other Assets": "23,166",
"Other Compr. Net Income": "753",
"Other Expenses": "-1,999,996",
"Other Liabilities": "0",
"Other Net Income": "-270,250",
"Other Revenues": "68,475",
"Property, Plant and Equipment": "14,497,726",
"Revenue from Contract with Customer": "4,514,389",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,336,026",
"Assets": "15,727,907",
"Revenues": "4,631,947",
"Expenses": "3,587,224",
"Stockholders Equity": "14,391,881",
"Net Income": "774,473",
"Comprehensive Net Income": "775,226",
"BaseVar": "12,777,054",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "222%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "852,545",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,880,959",
"Gains/Losses on Derivatives": "-14,658",
"General and Administrative Expense": "196,572",
"Liabilities, Current": "860,806",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "3,140,362",
"Other Assets": "43,261",
"Other Compr. Net Income": "8,692",
"Other Expenses": "-2,246,721",
"Other Liabilities": "0",
"Other Net Income": "-220,859",
"Other Revenues": "45,694",
"Property, Plant and Equipment": "13,737,292",
"Revenue from Contract with Customer": "2,555,434",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "860,806",
"Assets": "14,633,098",
"Revenues": "2,586,470",
"Expenses": "2,971,172",
"Stockholders Equity": "13,772,292",
"Net Income": "-605,561",
"Comprehensive Net Income": "-596,869",
"BaseVar": "10,640,548",
"ECR before LimitedLiability": "216%",
"Economic Capital Ratio": "216%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 2.1629434315348695,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000732834.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000732834.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000732834.svg"
},
{
"company_id": "0001509589",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001509589.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001509589.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001509589.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001509589_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001509589_main_keyfigs.svg",
"name": "Civitas Resources INC",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001509589.svg",
"report_text": "The relative strengths and weaknesses of Civitas Resources 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 Civitas Resources INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 119% points.The greatest weakness of Civitas Resources INC is the variable Operating Expenses, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 215%, being 133% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001509589_2021_Civitas_Resources_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Current": "8.94",
"Liabilities": "-25.1",
"Assets": "12.0",
"Stockholders Equity": "3.35",
"ECR before LimitedLiability": "28.1",
"Long-term Debt": "-13.0",
"Other Liabilities": "-21.4",
"Assets, Current": "-6.62",
"Property, Plant and Equipment": "-25.5",
"Oil and Gas Property": "61.9",
"Other Revenues": "-22.6",
"Revenues": "-22.7",
"Net Income": "27.0",
"Taxes": "-1.27",
"Expenses": "22.8",
"Operating Expenses": "-3.52",
"Other Expenses": "15.0",
"Depreciation, Depletion, Amortization": "5.81",
"General and Administrative Expense": "6.93",
"Other Net Income": "26.1",
"Comprehensive Net Income": "27.2",
"Economic Capital Ratio": "-1.25"
},
"2013": {
"Other Liabilities": "-2.69",
"Liabilities": "-41.1",
"Stockholders Equity": "-26.7",
"ECR before LimitedLiability": "-13.6",
"Liabilities, Current": "7.99",
"Long-term Debt": "-50.2",
"Revenues": "-20.5",
"Net Income": "15.7",
"Other Revenues": "-20.5",
"Expenses": "15.4",
"Operating Expenses": "-5.84",
"Depreciation, Depletion, Amortization": "5.50",
"Other Expenses": "13.0",
"General and Administrative Expense": "3.95",
"Oil and Gas Property": "-37.8",
"Property, Plant and Equipment": "56.0",
"Other Assets": "-4.78",
"Assets, Current": "2.87",
"Comprehensive Net Income": "15.5",
"Other Net Income": "17.8",
"Economic Capital Ratio": "-42.9"
},
"2014": {
"Long-term Debt": "14.5",
"Liabilities": "-45.3",
"Stockholders Equity": "-39.2",
"ECR before LimitedLiability": "-15.4",
"Liabilities, Current": "9.55",
"Other Liabilities": "-102",
"Oil and Gas Property": "-34.5",
"Assets": "-5.17",
"Property, Plant and Equipment": "47.7",
"Assets, Current": "-7.29",
"Other Assets": "-4.18",
"Other Revenues": "-18.7",
"Revenues": "-19.4",
"Net Income": "18.3",
"Depreciation, Depletion, Amortization": "5.07",
"Expenses": "13.2",
"Operating Expenses": "-14.4",
"Other Expenses": "19.3",
"Comprehensive Net Income": "18.4",
"Other Net Income": "21.2",
"Economic Capital Ratio": "-41.9"
},
"2015": {
"Liabilities": "-11.7",
"Assets": "-6.33",
"Stockholders Equity": "-26.4",
"ECR before LimitedLiability": "-2.81",
"Liabilities, Current": "4.57",
"Other Liabilities": "2.46",
"Long-term Debt": "-42.2",
"Property, Plant and Equipment": "10.5",
"Oil and Gas Property": "-27.6",
"Assets, Current": "-5.53",
"Revenues": "-6.35",
"Net Income": "2.87",
"Other Revenues": "-6.00",
"General and Administrative Expense": "1.94",
"Expenses": "2.76",
"Other Expenses": "10.5",
"Depreciation, Depletion, Amortization": "-3.60",
"Operating Expenses": "-37.2",
"Other Net Income": "5.70",
"Comprehensive Net Income": "3.09",
"Economic Capital Ratio": "-49.3"
},
"2020": {
"Liabilities": "65.7",
"Assets": "16.5",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "158",
"Liabilities, Current": "25.6",
"Deferred Tax Liab., Net": "3.31",
"Long-term Debt": "39.6",
"Other Assets": "2.70",
"Property, Plant and Equipment": "34.5",
"Oil and Gas Property": "-6.22",
"Depreciation, Depletion, Amortization": "-5.87",
"Expenses": "34.1",
"Net Income": "44.6",
"Revenue from Contract with Customer": "14.3",
"Operating Expenses": "-13.8",
"Cost of Goods and Services Sold": "2.98",
"Other Expenses": "48.9",
"Comprehensive Net Income": "44.8",
"Other Revenues": "-12.1",
"Other Net Income": "8.94",
"Economic Capital Ratio": "133"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001509589_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "55,304",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "31,405",
"Liabilities, Current": "102,603",
"Long-term Debt": "159,208",
"Oil and Gas Property": "869,291",
"Operating Expenses": "153,302",
"Other Assets": "73,696",
"Other Compr. Net Income": "1,952",
"Other Expenses": "-15,088",
"Other Liabilities": "162,161",
"Other Net Income": "227,864",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,200",
"Revenue from Contract with Customer": "0",
"Taxes": "13,674"
},
"output_variables": {
"Liabilities": "423,972",
"Assets": "1,002,490",
"Revenues": "0",
"Expenses": "183,293",
"Stockholders Equity": "578,518",
"Net Income": "44,571",
"Comprehensive Net Income": "46,523",
"BaseVar": "919,786",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "109%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "264,174",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "55,503",
"Liabilities, Current": "175,226",
"Long-term Debt": "532,083",
"Oil and Gas Property": "0",
"Operating Expenses": "274,865",
"Other Assets": "14,151",
"Other Compr. Net Income": "-398",
"Other Expenses": "-39,779",
"Other Liabilities": "182,599",
"Other Net Income": "387,374",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,267,609",
"Revenue from Contract with Customer": "0",
"Taxes": "27,203"
},
"output_variables": {
"Liabilities": "889,907",
"Assets": "1,545,935",
"Revenues": "0",
"Expenses": "317,792",
"Stockholders Equity": "656,028",
"Net Income": "69,582",
"Comprehensive Net Income": "69,184",
"BaseVar": "1,570,703",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "76%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "208,475",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "81,571",
"Liabilities, Current": "198,447",
"Long-term Debt": "11,186",
"Oil and Gas Property": "0",
"Operating Expenses": "606,139",
"Other Assets": "41,137",
"Other Compr. Net Income": "3,301",
"Other Expenses": "-120,976",
"Other Liabilities": "1,056,385",
"Other Net Income": "634,146",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,756,477",
"Revenue from Contract with Customer": "0",
"Taxes": "50,430"
},
"output_variables": {
"Liabilities": "1,266,018",
"Assets": "2,006,089",
"Revenues": "0",
"Expenses": "617,164",
"Stockholders Equity": "740,071",
"Net Income": "16,982",
"Comprehensive Net Income": "20,283",
"BaseVar": "2,263,359",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "64%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "120,074",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "244,921",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "70,319",
"Liabilities, Current": "135,973",
"Long-term Debt": "885,392",
"Oil and Gas Property": "0",
"Operating Expenses": "1,200,123",
"Other Assets": "16,027",
"Other Compr. Net Income": "0",
"Other Expenses": "-498,763",
"Other Liabilities": "42,595",
"Other Net Income": "289,682",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,137,266",
"Revenue from Contract with Customer": "0",
"Taxes": "18,629"
},
"output_variables": {
"Liabilities": "1,063,960",
"Assets": "1,273,367",
"Revenues": "0",
"Expenses": "1,035,229",
"Stockholders Equity": "209,407",
"Net Income": "-745,547",
"Comprehensive Net Income": "-745,547",
"BaseVar": "1,831,119",
"ECR before LimitedLiability": "-41%",
"Economic Capital Ratio": "11%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "92,405",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "91,242",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "34,936",
"Liabilities, Current": "74,484",
"Long-term Debt": "19,308",
"Oil and Gas Property": "0",
"Operating Expenses": "229,235",
"Other Assets": "93,096",
"Other Compr. Net Income": "0",
"Other Expenses": "-190,512",
"Other Liabilities": "43,768",
"Other Net Income": "54,126",
"Other Revenues": "0",
"Property, Plant and Equipment": "997,311",
"Revenue from Contract with Customer": "218,090",
"Taxes": "3,787"
},
"output_variables": {
"Liabilities": "137,560",
"Assets": "1,182,812",
"Revenues": "218,090",
"Expenses": "168,688",
"Stockholders Equity": "1,045,252",
"Net Income": "103,528",
"Comprehensive Net Income": "103,528",
"BaseVar": "880,638",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "215%"
}
}
},
"top_rated": true,
"trend": null,
"value": 2.151735302389256,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001509589.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001509589.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001509589.svg"
},
{
"company_id": "0000727538",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000727538.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000727538.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000727538.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000727538_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000727538_main_keyfigs.svg",
"name": "Apache Offshore Investment Partnership",
"rank": 8,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Apache Offshore Investment Partnership 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 Apache Offshore Investment Partnership compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 141% points.The greatest weakness of Apache Offshore Investment Partnership is the variable Revenues, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 205%, being 123% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000727538_2021_Apache_Offshore_Investment_Partnership.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "29.0",
"Liabilities": "87.8",
"Stockholders Equity": "72.6",
"ECR before LimitedLiability": "143",
"Other Liabilities": "28.5",
"Long-term Debt": "41.6",
"Revenues": "51.8",
"Net Income": "45.0",
"Gains/Losses on Derivatives": "-0.0846",
"Other Revenues": "51.9",
"Operating Expenses": "25.5",
"Expenses": "2.48",
"Taxes": "0.892",
"General and Administrative Expense": "7.47",
"Depreciation, Depletion, Amortization": "-10.4",
"Cost of Goods and Services Sold": "0.103",
"Other Expenses": "-21.1",
"Comprehensive Net Income": "45.1",
"Other Net Income": "-9.34",
"Other Compr. Net Income": "0.104",
"Economic Capital Ratio": "120"
},
"2012": {
"Liabilities, Current": "47.7",
"Liabilities": "109",
"Assets": "-3.95",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "186",
"Long-term Debt": "44.5",
"Other Liabilities": "34.0",
"Assets, Current": "-2.58",
"Property, Plant and Equipment": "3.08",
"Oil and Gas Property": "-9.34",
"Other Revenues": "42.4",
"Revenues": "42.2",
"Net Income": "51.2",
"Expenses": "14.4",
"Operating Expenses": "22.0",
"Other Expenses": "-9.19",
"Depreciation, Depletion, Amortization": "-7.12",
"General and Administrative Expense": "7.83",
"Other Net Income": "-5.50",
"Comprehensive Net Income": "51.1",
"Economic Capital Ratio": "156"
},
"2013": {
"Other Liabilities": "32.5",
"Liabilities": "77.5",
"Assets": "7.44",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "135",
"Liabilities, Current": "15.0",
"Long-term Debt": "38.8",
"Oil and Gas Property": "10.7",
"Assets, Current": "7.42",
"Property, Plant and Equipment": "-5.29",
"Revenues": "26.0",
"Net Income": "29.7",
"Other Revenues": "25.9",
"Expenses": "13.7",
"Operating Expenses": "17.8",
"Depreciation, Depletion, Amortization": "-3.10",
"Other Expenses": "-6.86",
"General and Administrative Expense": "4.85",
"Comprehensive Net Income": "29.4",
"Other Net Income": "-10.0",
"Economic Capital Ratio": "106"
},
"2014": {
"Long-term Debt": "34.0",
"Liabilities": "81.6",
"Assets": "4.97",
"Stockholders Equity": "130",
"ECR before LimitedLiability": "162",
"Liabilities, Current": "27.9",
"Other Liabilities": "29.7",
"Oil and Gas Property": "4.74",
"Property, Plant and Equipment": "-2.00",
"Assets, Current": "4.20",
"Other Revenues": "19.5",
"Revenues": "18.7",
"Net Income": "36.6",
"Depreciation, Depletion, Amortization": "-1.37",
"Expenses": "25.6",
"General and Administrative Expense": "3.36",
"Operating Expenses": "18.9",
"Other Expenses": "3.88",
"Comprehensive Net Income": "36.6",
"Other Net Income": "-7.67",
"Economic Capital Ratio": "136"
},
"2015": {
"Liabilities": "58.4",
"Assets": "33.3",
"Stockholders Equity": "141",
"ECR before LimitedLiability": "195",
"Liabilities, Current": "11.9",
"Other Liabilities": "19.5",
"Long-term Debt": "31.9",
"Property, Plant and Equipment": "-6.40",
"Oil and Gas Property": "21.5",
"Assets, Current": "17.7",
"Revenues": "7.30",
"Net Income": "54.6",
"Other Revenues": "8.25",
"General and Administrative Expense": "4.42",
"Expenses": "51.2",
"Other Expenses": "23.8",
"Depreciation, Depletion, Amortization": "1.53",
"Operating Expenses": "20.9",
"Other Net Income": "-4.00",
"Comprehensive Net Income": "55.1",
"Economic Capital Ratio": "148"
},
"2016": {
"Liabilities": "83.5",
"Stockholders Equity": "86.7",
"ECR before LimitedLiability": "40.8",
"Long-term Debt": "49.0",
"Liabilities, Current": "45.5",
"Other Liabilities": "20.7",
"Oil and Gas Property": "6.78",
"Assets": "4.75",
"Other Assets": "2.49",
"Assets, Current": "63.8",
"Property, Plant and Equipment": "-38.0",
"Revenues": "0.940",
"Net Income": "-92.6",
"Other Expenses": "4.01",
"Expenses": "-20.1",
"General and Administrative Expense": "8.28",
"Operating Expenses": "24.3",
"Depreciation, Depletion, Amortization": "-58.9",
"Comprehensive Net Income": "-92.4",
"Other Net Income": "-73.3",
"Economic Capital Ratio": "16.8"
},
"2017": {
"Liabilities, Current": "12.9",
"Liabilities": "69.1",
"Assets": "19.9",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "112",
"Long-term Debt": "43.9",
"Other Liabilities": "18.1",
"Oil and Gas Property": "8.58",
"Property, Plant and Equipment": "-11.0",
"Assets, Current": "35.6",
"Revenues": "-1.10",
"Net Income": "1.36",
"General and Administrative Expense": "4.61",
"Expenses": "13.3",
"Operating Expenses": "18.2",
"Depreciation, Depletion, Amortization": "1.60",
"Taxes": "0.832",
"Other Expenses": "-12.3",
"Other Net Income": "-10.8",
"Comprehensive Net Income": "1.35",
"Economic Capital Ratio": "89.4"
},
"2018": {
"Other Liabilities": "23.8",
"Liabilities": "80.6",
"Assets": "8.62",
"Stockholders Equity": "126",
"ECR before LimitedLiability": "136",
"Liabilities, Current": "21.5",
"Long-term Debt": "43.2",
"Deferred Tax Liab., Net": "1.82",
"Oil and Gas Property": "3.77",
"Property, Plant and Equipment": "-4.49",
"Assets, Current": "14.7",
"Revenue from Contract with Customer": "12.0",
"Revenues": "-5.10",
"Expenses": "14.2",
"Net Income": "16.2",
"Other Revenues": "-16.9",
"General and Administrative Expense": "1.60",
"Operating Expenses": "9.21",
"Comprehensive Net Income": "16.3",
"Other Net Income": "7.17",
"Economic Capital Ratio": "112"
},
"2019": {
"Deferred Tax Liab., Net": "2.32",
"Liabilities": "63.0",
"Assets": "19.6",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "120",
"Liabilities, Current": "10.0",
"Other Liabilities": "10.0",
"Long-term Debt": "45.2",
"Oil and Gas Property": "8.76",
"Assets, Current": "29.6",
"Property, Plant and Equipment": "-8.84",
"Other Revenues": "-12.5",
"Revenues": "-9.28",
"Net Income": "10.1",
"Revenue from Contract with Customer": "3.05",
"Operating Expenses": "7.58",
"Expenses": "19.7",
"Cost of Goods and Services Sold": "2.76",
"Other Expenses": "7.44",
"Comprehensive Net Income": "10.6",
"Economic Capital Ratio": "105"
},
"2020": {
"Other Liabilities": "15.6",
"Liabilities": "69.1",
"Assets": "31.7",
"Stockholders Equity": "141",
"ECR before LimitedLiability": "148",
"Liabilities, Current": "17.1",
"Deferred Tax Liab., Net": "2.94",
"Long-term Debt": "40.5",
"Assets, Current": "31.0",
"Property, Plant and Equipment": "-9.30",
"Oil and Gas Property": "16.0",
"Revenues": "-14.7",
"Expenses": "33.1",
"Net Income": "11.9",
"Other Revenues": "-10.4",
"Revenue from Contract with Customer": "-3.62",
"Operating Expenses": "10.5",
"Other Expenses": "17.1",
"Other Net Income": "-6.50",
"Comprehensive Net Income": "12.1",
"Economic Capital Ratio": "123"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000727538_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,694",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,054",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "397",
"Liabilities, Current": "717",
"Long-term Debt": "0",
"Oil and Gas Property": "9,918",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,941",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,196",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "717",
"Assets": "11,612",
"Revenues": "5,196",
"Expenses": "3,392",
"Stockholders Equity": "10,894",
"Net Income": "1,803",
"Comprehensive Net Income": "1,803",
"BaseVar": "10,459",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "252%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,238",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "898",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "392",
"Liabilities, Current": "235",
"Long-term Debt": "0",
"Oil and Gas Property": "8,980",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,598",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,377",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "235",
"Assets": "12,218",
"Revenues": "4,377",
"Expenses": "2,888",
"Stockholders Equity": "11,982",
"Net Income": "1,489",
"Comprehensive Net Income": "1,489",
"BaseVar": "9,859",
"ECR before LimitedLiability": "266%",
"Economic Capital Ratio": "266%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "4,364",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "728",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "382",
"Liabilities, Current": "1,144",
"Long-term Debt": "0",
"Oil and Gas Property": "8,435",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,480",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,556",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,144",
"Assets": "12,799",
"Revenues": "3,556",
"Expenses": "2,590",
"Stockholders Equity": "11,655",
"Net Income": "966",
"Comprehensive Net Income": "966",
"BaseVar": "10,044",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "225%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "5,587",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "578",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "376",
"Liabilities, Current": "619",
"Long-term Debt": "0",
"Oil and Gas Property": "7,913",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,168",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,934",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "619",
"Assets": "13,501",
"Revenues": "2,934",
"Expenses": "2,122",
"Stockholders Equity": "12,881",
"Net Income": "812",
"Comprehensive Net Income": "812",
"BaseVar": "9,588",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "241%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "5,394",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "479",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "364",
"Liabilities, Current": "1,156",
"Long-term Debt": "0",
"Oil and Gas Property": "7,781",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,008",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,623",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,156",
"Assets": "13,175",
"Revenues": "1,623",
"Expenses": "1,851",
"Stockholders Equity": "12,019",
"Net Income": "-228",
"Comprehensive Net Income": "-228",
"BaseVar": "8,903",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "208%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "5,164",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,380",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "348",
"Liabilities, Current": "107",
"Long-term Debt": "0",
"Oil and Gas Property": "4,257",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "732",
"Other Liabilities": "0",
"Other Net Income": "-3,135",
"Other Revenues": "1,325",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "107",
"Assets": "9,420",
"Revenues": "1,325",
"Expenses": "4,460",
"Stockholders Equity": "9,314",
"Net Income": "-6,270",
"Comprehensive Net Income": "-6,270",
"BaseVar": "9,223",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "115%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "5,210",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "261",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "315",
"Liabilities, Current": "791",
"Long-term Debt": "0",
"Oil and Gas Property": "4,107",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "689",
"Other Liabilities": "0",
"Other Net Income": "-258",
"Other Revenues": "1,008",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "791",
"Assets": "9,318",
"Revenues": "1,008",
"Expenses": "1,266",
"Stockholders Equity": "8,527",
"Net Income": "-515",
"Comprehensive Net Income": "-515",
"BaseVar": "6,320",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "202%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "5,223",
"Cost of Goods and Services Sold": "17",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "297",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "323",
"Liabilities, Current": "608",
"Long-term Debt": "0",
"Oil and Gas Property": "4,132",
"Operating Expenses": "493",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "97",
"Other Liabilities": "0",
"Other Net Income": "271",
"Other Revenues": "81",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "1,417",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "608",
"Assets": "9,356",
"Revenues": "1,498",
"Expenses": "1,228",
"Stockholders Equity": "8,747",
"Net Income": "542",
"Comprehensive Net Income": "542",
"BaseVar": "6,480",
"ECR before LimitedLiability": "232%",
"Economic Capital Ratio": "232%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "5,129",
"Cost of Goods and Services Sold": "16",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "264",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "329",
"Liabilities, Current": "775",
"Long-term Debt": "0",
"Oil and Gas Property": "3,942",
"Operating Expenses": "530",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "78",
"Other Liabilities": "0",
"Other Net Income": "-9.3",
"Other Revenues": "107",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "1,100",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "775",
"Assets": "9,071",
"Revenues": "1,207",
"Expenses": "1,216",
"Stockholders Equity": "8,296",
"Net Income": "-19",
"Comprehensive Net Income": "-19",
"BaseVar": "6,140",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "212%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "4,616",
"Cost of Goods and Services Sold": "11",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "200",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "321",
"Liabilities, Current": "602",
"Long-term Debt": "0",
"Oil and Gas Property": "4,068",
"Operating Expenses": "392",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "53",
"Other Liabilities": "0",
"Other Net Income": "-333",
"Other Revenues": "24",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "619",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "602",
"Assets": "8,684",
"Revenues": "643",
"Expenses": "976",
"Stockholders Equity": "8,082",
"Net Income": "-666",
"Comprehensive Net Income": "-666",
"BaseVar": "5,619",
"ECR before LimitedLiability": "205%",
"Economic Capital Ratio": "205%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 2.0496883958882104,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000727538.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000727538.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000727538.svg"
},
{
"company_id": "0001038357",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001038357.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001038357.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001038357.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001038357_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001038357_main_keyfigs.svg",
"name": "Pioneer Natural Resources Co",
"rank": 9,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Pioneer Natural Resources 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 Pioneer Natural Resources Co compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 107% points.The greatest weakness of Pioneer Natural Resources Co is the variable Other Expenses, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 205%, being 122% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001038357_2021_Pioneer_Natural_Resources_Co.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "64.5",
"Assets": "8.75",
"Stockholders Equity": "93.6",
"ECR before LimitedLiability": "89.2",
"Long-term Debt": "42.2",
"Other Liabilities": "21.1",
"Liabilities, Current": "6.28",
"Property, Plant and Equipment": "-10.0",
"Assets, Current": "-0.423",
"Oil and Gas Property": "71.1",
"Revenues": "0.742",
"Net Income": "5.12",
"Other Revenues": "0.852",
"Other Expenses": "7.36",
"Expenses": "7.17",
"Taxes": "-1.05",
"Depreciation, Depletion, Amortization": "-7.45",
"Operating Expenses": "8.72",
"Comprehensive Net Income": "4.93",
"Other Net Income": "-2.79",
"Economic Capital Ratio": "83.4"
},
"2010": {
"Long-term Debt": "35.0",
"Liabilities": "70.0",
"Assets": "4.48",
"Stockholders Equity": "79.9",
"ECR before LimitedLiability": "86.8",
"Other Liabilities": "31.1",
"Liabilities, Current": "10.8",
"Oil and Gas Property": "39.1",
"Property, Plant and Equipment": "-8.73",
"Gains/Losses on Derivatives": "8.49",
"Revenues": "11.6",
"Net Income": "7.39",
"Other Revenues": "3.16",
"Operating Expenses": "7.07",
"Expenses": "1.11",
"Depreciation, Depletion, Amortization": "-4.08",
"Taxes": "-1.27",
"Comprehensive Net Income": "5.90",
"Other Net Income": "-5.36",
"Other Compr. Net Income": "-1.50",
"Economic Capital Ratio": "84.5"
},
"2011": {
"Liabilities, Current": "9.80",
"Liabilities": "61.7",
"Assets": "6.13",
"Stockholders Equity": "83.4",
"ECR before LimitedLiability": "115",
"Other Liabilities": "23.2",
"Long-term Debt": "34.0",
"Oil and Gas Property": "19.5",
"Property, Plant and Equipment": "-5.44",
"Revenues": "16.8",
"Net Income": "27.5",
"Gains/Losses on Derivatives": "6.19",
"Other Revenues": "10.6",
"Operating Expenses": "21.7",
"Expenses": "11.9",
"Taxes": "-1.60",
"General and Administrative Expense": "8.78",
"Depreciation, Depletion, Amortization": "-3.96",
"Other Expenses": "-13.1",
"Comprehensive Net Income": "26.7",
"Economic Capital Ratio": "92.4"
},
"2012": {
"Liabilities, Current": "16.7",
"Liabilities": "74.2",
"Assets": "9.90",
"Stockholders Equity": "104",
"ECR before LimitedLiability": "137",
"Long-term Debt": "37.2",
"Other Liabilities": "28.4",
"Property, Plant and Equipment": "-6.83",
"Oil and Gas Property": "24.2",
"Other Revenues": "15.5",
"Revenues": "20.0",
"Net Income": "28.4",
"Gains/Losses on Derivatives": "4.54",
"Expenses": "12.6",
"Operating Expenses": "20.2",
"Other Expenses": "-10.3",
"Depreciation, Depletion, Amortization": "-4.80",
"General and Administrative Expense": "9.43",
"Other Net Income": "-4.26",
"Comprehensive Net Income": "27.7",
"Economic Capital Ratio": "108"
},
"2013": {
"Other Liabilities": "33.7",
"Liabilities": "79.1",
"Assets": "7.98",
"Stockholders Equity": "84.4",
"ECR before LimitedLiability": "103",
"Liabilities, Current": "15.4",
"Long-term Debt": "40.1",
"Other Assets": "6.28",
"Oil and Gas Property": "22.2",
"Property, Plant and Equipment": "-12.4",
"Revenues": "26.9",
"Net Income": "5.88",
"Other Revenues": "26.8",
"Expenses": "-3.19",
"Operating Expenses": "19.9",
"Depreciation, Depletion, Amortization": "-5.18",
"Other Expenses": "-23.3",
"General and Administrative Expense": "7.19",
"Comprehensive Net Income": "5.00",
"Other Net Income": "-17.8",
"Economic Capital Ratio": "74.1"
},
"2014": {
"Long-term Debt": "36.6",
"Liabilities": "71.8",
"Assets": "7.82",
"Stockholders Equity": "89.7",
"ECR before LimitedLiability": "136",
"Liabilities, Current": "10.6",
"Other Liabilities": "32.0",
"Oil and Gas Property": "19.2",
"Property, Plant and Equipment": "-7.79",
"Other Revenues": "27.3",
"Revenues": "35.0",
"Net Income": "40.0",
"Gains/Losses on Derivatives": "7.71",
"Depreciation, Depletion, Amortization": "-4.88",
"Expenses": "15.1",
"General and Administrative Expense": "5.92",
"Operating Expenses": "21.7",
"Other Expenses": "-5.84",
"Comprehensive Net Income": "40.1",
"Other Net Income": "-10.1",
"Economic Capital Ratio": "109"
},
"2015": {
"Liabilities": "76.9",
"Assets": "19.0",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "191",
"Liabilities, Current": "21.7",
"Other Liabilities": "24.6",
"Long-term Debt": "39.9",
"Property, Plant and Equipment": "-5.41",
"Oil and Gas Property": "23.3",
"Revenues": "38.3",
"Net Income": "70.9",
"Other Revenues": "29.0",
"Gains/Losses on Derivatives": "9.36",
"General and Administrative Expense": "8.28",
"Expenses": "37.8",
"Other Expenses": "9.70",
"Depreciation, Depletion, Amortization": "-6.11",
"Operating Expenses": "26.9",
"Other Net Income": "-5.23",
"Comprehensive Net Income": "71.7",
"Economic Capital Ratio": "145"
},
"2016": {
"Liabilities": "79.8",
"Assets": "12.1",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "128",
"Long-term Debt": "51.8",
"Liabilities, Current": "16.7",
"Other Liabilities": "20.1",
"Oil and Gas Property": "21.6",
"Other Assets": "3.04",
"Property, Plant and Equipment": "-8.45",
"Other Revenues": "23.5",
"Revenues": "22.2",
"Net Income": "23.0",
"Other Expenses": "-12.5",
"Expenses": "6.54",
"General and Administrative Expense": "8.21",
"Operating Expenses": "18.9",
"Depreciation, Depletion, Amortization": "-7.47",
"Comprehensive Net Income": "23.2",
"Other Net Income": "-5.74",
"Economic Capital Ratio": "104"
},
"2017": {
"Liabilities, Current": "8.96",
"Liabilities": "77.1",
"Assets": "6.00",
"Stockholders Equity": "79.5",
"ECR before LimitedLiability": "114",
"Long-term Debt": "52.7",
"Other Liabilities": "22.0",
"Oil and Gas Property": "20.2",
"Property, Plant and Equipment": "-9.61",
"Assets, Current": "1.89",
"Other Revenues": "33.3",
"Revenues": "31.3",
"Net Income": "22.8",
"General and Administrative Expense": "9.84",
"Expenses": "-1.54",
"Operating Expenses": "22.2",
"Depreciation, Depletion, Amortization": "-6.37",
"Other Expenses": "-26.4",
"Other Net Income": "-6.98",
"Comprehensive Net Income": "22.8",
"Economic Capital Ratio": "91.6"
},
"2018": {
"Other Liabilities": "32.9",
"Liabilities": "105",
"Stockholders Equity": "66.8",
"ECR before LimitedLiability": "119",
"Liabilities, Current": "28.7",
"Long-term Debt": "58.6",
"Deferred Tax Liab., Net": "2.58",
"Revenue from Contract with Customer": "71.1",
"Revenues": "44.0",
"Net Income": "17.7",
"Gains/Losses on Derivatives": "-3.24",
"Other Revenues": "-23.9",
"General and Administrative Expense": "7.98",
"Expenses": "-28.7",
"Operating Expenses": "28.0",
"Other Expenses": "-61.2",
"Depreciation, Depletion, Amortization": "-6.19",
"Oil and Gas Property": "16.7",
"Property, Plant and Equipment": "-9.71",
"Comprehensive Net Income": "17.8",
"Economic Capital Ratio": "95.3"
},
"2019": {
"Deferred Tax Liab., Net": "3.32",
"Liabilities": "84.5",
"Stockholders Equity": "61.8",
"ECR before LimitedLiability": "109",
"Liabilities, Current": "14.0",
"Other Liabilities": "14.2",
"Long-term Debt": "61.8",
"Other Revenues": "-25.2",
"Revenues": "36.7",
"Net Income": "22.4",
"Revenue from Contract with Customer": "61.4",
"Operating Expenses": "26.9",
"Expenses": "-14.2",
"Cost of Goods and Services Sold": "4.51",
"Other Expenses": "-47.2",
"Depreciation, Depletion, Amortization": "-5.14",
"General and Administrative Expense": "5.34",
"Property, Plant and Equipment": "-13.0",
"Oil and Gas Property": "27.2",
"Comprehensive Net Income": "23.0",
"Economic Capital Ratio": "93.3"
},
"2020": {
"Other Liabilities": "20.9",
"Liabilities": "88.1",
"Assets": "10.9",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "148",
"Liabilities, Current": "22.0",
"Deferred Tax Liab., Net": "3.98",
"Long-term Debt": "53.3",
"Property, Plant and Equipment": "-9.75",
"Oil and Gas Property": "36.1",
"Revenues": "24.5",
"Net Income": "33.7",
"Other Revenues": "-15.4",
"Revenue from Contract with Customer": "43.5",
"Depreciation, Depletion, Amortization": "-5.72",
"Expenses": "8.26",
"Operating Expenses": "25.7",
"General and Administrative Expense": "6.34",
"Other Expenses": "-22.6",
"Comprehensive Net Income": "34.0",
"Economic Capital Ratio": "122"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001038357_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "616,118",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "651,560",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "140,323",
"Liabilities, Current": "571,191",
"Long-term Debt": "0",
"Oil and Gas Property": "7,566,856",
"Operating Expenses": "0",
"Other Assets": "684,291",
"Other Compr. Net Income": "-41,774",
"Other Expenses": "953,609",
"Other Liabilities": "0",
"Other Net Income": "90,080",
"Other Revenues": "1,711,516",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "98,371"
},
"output_variables": {
"Liabilities": "571,191",
"Assets": "8,867,265",
"Revenues": "1,711,516",
"Expenses": "1,843,863",
"Stockholders Equity": "8,296,074",
"Net Income": "-42,267",
"Comprehensive Net Income": "-84,041",
"BaseVar": "6,562,844",
"ECR before LimitedLiability": "220%",
"Economic Capital Ratio": "220%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "1,197,183",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "574,170",
"Gains/Losses on Derivatives": "448,434",
"General and Administrative Expense": "165,301",
"Liabilities, Current": "769,220",
"Long-term Debt": "0",
"Oil and Gas Property": "7,563,786",
"Operating Expenses": "0",
"Other Assets": "918,133",
"Other Compr. Net Income": "-84,435",
"Other Expenses": "1,103,812",
"Other Liabilities": "0",
"Other Net Income": "129,829",
"Other Revenues": "2,023,156",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "112,141"
},
"output_variables": {
"Liabilities": "769,220",
"Assets": "9,679,102",
"Revenues": "2,471,590",
"Expenses": "1,955,424",
"Stockholders Equity": "8,909,882",
"Net Income": "645,995",
"Comprehensive Net Income": "561,560",
"BaseVar": "7,544,800",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "226%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,479,297",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "607,405",
"Gains/Losses on Derivatives": "392,752",
"General and Administrative Expense": "193,215",
"Liabilities, Current": "1,011,798",
"Long-term Debt": "0",
"Oil and Gas Property": "8,600,867",
"Operating Expenses": "0",
"Other Assets": "1,443,997",
"Other Compr. Net Income": "-57,916",
"Other Expenses": "1,379,539",
"Other Liabilities": "0",
"Other Net Income": "423,152",
"Other Revenues": "2,393,833",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "147,664"
},
"output_variables": {
"Liabilities": "1,011,798",
"Assets": "11,524,161",
"Revenues": "2,786,585",
"Expenses": "2,327,823",
"Stockholders Equity": "10,512,363",
"Net Income": "881,914",
"Comprehensive Net Income": "823,998",
"BaseVar": "9,065,718",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "224%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,050,355",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "810,191",
"Gains/Losses on Derivatives": "330,251",
"General and Administrative Expense": "248,282",
"Liabilities, Current": "1,034,790",
"Long-term Debt": "0",
"Oil and Gas Property": "10,078,350",
"Operating Expenses": "0",
"Other Assets": "1,940,325",
"Other Compr. Net Income": "-47,407",
"Other Expenses": "1,794,405",
"Other Liabilities": "0",
"Other Net Income": "55,149",
"Other Revenues": "2,898,057",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "187,757"
},
"output_variables": {
"Liabilities": "1,034,790",
"Assets": "13,069,030",
"Revenues": "3,228,308",
"Expenses": "3,040,635",
"Stockholders Equity": "12,034,240",
"Net Income": "242,822",
"Comprehensive Net Income": "195,415",
"BaseVar": "10,237,660",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "218%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,728,434",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "907,077",
"Gains/Losses on Derivatives": "4,010",
"General and Administrative Expense": "295,868",
"Liabilities, Current": "1,250,106",
"Long-term Debt": "0",
"Oil and Gas Property": "8,626,395",
"Operating Expenses": "0",
"Other Assets": "1,937,959",
"Other Compr. Net Income": "-38,865",
"Other Expenses": "2,665,323",
"Other Liabilities": "0",
"Other Net Income": "-449,605",
"Other Revenues": "3,715,500",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "201,186"
},
"output_variables": {
"Liabilities": "1,250,106",
"Assets": "12,292,788",
"Revenues": "3,719,510",
"Expenses": "4,069,454",
"Stockholders Equity": "11,042,682",
"Net Income": "-799,549",
"Comprehensive Net Income": "-838,414",
"BaseVar": "10,910,164",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "193%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,359,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,047,000",
"Gains/Losses on Derivatives": "712,000",
"General and Administrative Expense": "333,000",
"Liabilities, Current": "1,580,000",
"Long-term Debt": "0",
"Oil and Gas Property": "10,390,000",
"Operating Expenses": "0",
"Other Assets": "2,177,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,414,000",
"Other Liabilities": "0",
"Other Net Income": "-111,000",
"Other Revenues": "4,343,000",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "220,000"
},
"output_variables": {
"Liabilities": "1,580,000",
"Assets": "14,926,000",
"Revenues": "5,055,000",
"Expenses": "4,014,000",
"Stockholders Equity": "13,346,000",
"Net Income": "930,000",
"Comprehensive Net Income": "930,000",
"BaseVar": "12,843,000",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "215%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,194,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,385,000",
"Gains/Losses on Derivatives": "879,000",
"General and Administrative Expense": "327,000",
"Liabilities, Current": "1,462,000",
"Long-term Debt": "0",
"Oil and Gas Property": "10,022,000",
"Operating Expenses": "0",
"Other Assets": "415,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,234,000",
"Other Liabilities": "0",
"Other Net Income": "-7,000",
"Other Revenues": "3,946,000",
"Property, Plant and Equipment": "1,523,000",
"Revenue from Contract with Customer": "0",
"Taxes": "145,000"
},
"output_variables": {
"Liabilities": "1,462,000",
"Assets": "15,154,000",
"Revenues": "4,825,000",
"Expenses": "5,091,000",
"Stockholders Equity": "13,692,000",
"Net Income": "-273,000",
"Comprehensive Net Income": "-273,000",
"BaseVar": "13,269,500",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "204%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,298,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,480,000",
"Gains/Losses on Derivatives": "-161,000",
"General and Administrative Expense": "325,000",
"Liabilities, Current": "1,566,000",
"Long-term Debt": "0",
"Oil and Gas Property": "10,841,000",
"Operating Expenses": "0",
"Other Assets": "791,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,439,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,985,000",
"Property, Plant and Equipment": "1,529,000",
"Revenue from Contract with Customer": "0",
"Taxes": "136,000"
},
"output_variables": {
"Liabilities": "1,566,000",
"Assets": "16,459,000",
"Revenues": "3,824,000",
"Expenses": "4,380,000",
"Stockholders Equity": "14,893,000",
"Net Income": "-556,000",
"Comprehensive Net Income": "-556,000",
"BaseVar": "13,114,500",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "202%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,010,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,400,000",
"Gains/Losses on Derivatives": "-100,000",
"General and Administrative Expense": "326,000",
"Liabilities, Current": "2,128,000",
"Long-term Debt": "0",
"Oil and Gas Property": "11,766,000",
"Operating Expenses": "0",
"Other Assets": "468,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,681,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,555,000",
"Property, Plant and Equipment": "1,759,000",
"Revenue from Contract with Customer": "0",
"Taxes": "215,000"
},
"output_variables": {
"Liabilities": "2,128,000",
"Assets": "17,003,000",
"Revenues": "5,455,000",
"Expenses": "4,622,000",
"Stockholders Equity": "14,875,000",
"Net Income": "833,000",
"Comprehensive Net Income": "833,000",
"BaseVar": "14,604,000",
"ECR before LimitedLiability": "205%",
"Economic Capital Ratio": "205%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,580,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,534,000",
"Gains/Losses on Derivatives": "-292,000",
"General and Administrative Expense": "381,000",
"Liabilities, Current": "1,818,000",
"Long-term Debt": "0",
"Oil and Gas Property": "13,548,000",
"Operating Expenses": "0",
"Other Assets": "484,000",
"Other Compr. Net Income": "0",
"Other Expenses": "6,525,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "328,000",
"Property, Plant and Equipment": "1,291,000",
"Revenue from Contract with Customer": "9,379,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,818,000",
"Assets": "17,903,000",
"Revenues": "9,415,000",
"Expenses": "8,440,000",
"Stockholders Equity": "16,085,000",
"Net Income": "975,000",
"Comprehensive Net Income": "975,000",
"BaseVar": "18,788,000",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "215%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,191,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,711,000",
"Gains/Losses on Derivatives": "34,000",
"General and Administrative Expense": "324,000",
"Liabilities, Current": "2,496,000",
"Long-term Debt": "0",
"Oil and Gas Property": "14,445,000",
"Operating Expenses": "0",
"Other Assets": "799,000",
"Other Compr. Net Income": "0",
"Other Expenses": "6,513,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "-401,000",
"Property, Plant and Equipment": "1,632,000",
"Revenue from Contract with Customer": "9,671,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,496,000",
"Assets": "19,067,000",
"Revenues": "9,304,000",
"Expenses": "8,548,000",
"Stockholders Equity": "16,571,000",
"Net Income": "756,000",
"Comprehensive Net Income": "756,000",
"BaseVar": "19,707,500",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "201%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,595,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,639,000",
"Gains/Losses on Derivatives": "-281,000",
"General and Administrative Expense": "244,000",
"Liabilities, Current": "1,906,000",
"Long-term Debt": "0",
"Oil and Gas Property": "14,439,000",
"Operating Expenses": "0",
"Other Assets": "611,000",
"Other Compr. Net Income": "0",
"Other Expenses": "5,002,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "-58,000",
"Property, Plant and Equipment": "1,584,000",
"Revenue from Contract with Customer": "7,024,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,906,000",
"Assets": "19,229,000",
"Revenues": "6,685,000",
"Expenses": "6,885,000",
"Stockholders Equity": "17,323,000",
"Net Income": "-200,000",
"Comprehensive Net Income": "-200,000",
"BaseVar": "17,352,500",
"ECR before LimitedLiability": "205%",
"Economic Capital Ratio": "205%"
}
}
},
"top_rated": true,
"trend": 9.0,
"value": 2.0465559693446336,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001038357.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001038357.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001038357.svg"
},
{
"company_id": "0001288403",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001288403.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001288403.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001288403.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001288403_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001288403_main_keyfigs.svg",
"name": "W T Offshore INC",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001288403.svg",
"report_text": "The relative strengths and weaknesses of W T Offshore 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 W T Offshore INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 94% points.The greatest weakness of W T Offshore INC is the variable Other Revenues, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 204%, being 122% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001288403_2021_W_T_Offshore_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "60.9",
"Stockholders Equity": "23.7",
"ECR before LimitedLiability": "91.5",
"Other Liabilities": "27.3",
"Long-term Debt": "39.9",
"Other Assets": "-3.45",
"Assets": "-2.96",
"Assets, Current": "-4.97",
"Oil and Gas Property": "-13.0",
"Property, Plant and Equipment": "43.5",
"Revenues": "55.2",
"Net Income": "32.9",
"Other Revenues": "55.3",
"Operating Expenses": "27.3",
"Expenses": "-10.2",
"General and Administrative Expense": "8.04",
"Depreciation, Depletion, Amortization": "-20.5",
"Other Expenses": "-25.7",
"Comprehensive Net Income": "33.0",
"Other Net Income": "-12.1",
"Economic Capital Ratio": "68.7"
},
"2012": {
"Liabilities, Current": "9.22",
"Liabilities": "73.1",
"Stockholders Equity": "72.9",
"ECR before LimitedLiability": "122",
"Long-term Debt": "40.5",
"Other Liabilities": "31.0",
"Assets, Current": "-1.01",
"Assets": "5.33",
"Property, Plant and Equipment": "49.6",
"Oil and Gas Property": "-12.5",
"Other Assets": "-2.00",
"Other Revenues": "37.6",
"Revenues": "37.4",
"Net Income": "31.8",
"Comprehensive Net Income": "31.8",
"Operating Expenses": "22.9",
"Other Expenses": "-13.7",
"Depreciation, Depletion, Amortization": "-18.0",
"General and Administrative Expense": "8.46",
"Other Net Income": "-5.71",
"Economic Capital Ratio": "92.5"
},
"2013": {
"Other Liabilities": "36.1",
"Liabilities": "82.3",
"Assets": "3.38",
"Stockholders Equity": "71.9",
"ECR before LimitedLiability": "113",
"Liabilities, Current": "13.4",
"Long-term Debt": "43.0",
"Oil and Gas Property": "-13.6",
"Assets, Current": "-2.61",
"Property, Plant and Equipment": "55.7",
"Revenues": "40.8",
"Net Income": "22.3",
"Other Revenues": "40.7",
"Expenses": "-8.00",
"Operating Expenses": "20.9",
"Depreciation, Depletion, Amortization": "-22.1",
"Other Expenses": "-13.9",
"General and Administrative Expense": "6.33",
"Comprehensive Net Income": "22.0",
"Other Net Income": "-10.4",
"Economic Capital Ratio": "84.0"
},
"2014": {
"Long-term Debt": "37.5",
"Liabilities": "75.2",
"Stockholders Equity": "83.6",
"ECR before LimitedLiability": "124",
"Liabilities, Current": "13.6",
"Other Liabilities": "32.8",
"Oil and Gas Property": "-11.4",
"Assets": "7.55",
"Property, Plant and Equipment": "59.8",
"Assets, Current": "-3.37",
"Other Assets": "-1.79",
"Other Revenues": "36.6",
"Revenues": "35.7",
"Net Income": "29.5",
"Depreciation, Depletion, Amortization": "-24.5",
"Expenses": "2.58",
"General and Administrative Expense": "4.70",
"Operating Expenses": "22.9",
"Comprehensive Net Income": "29.6",
"Other Net Income": "-8.70",
"Economic Capital Ratio": "97.7"
},
"2015": {
"Liabilities": "29.5",
"Assets": "-15.7",
"Stockholders Equity": "23.7",
"ECR before LimitedLiability": "28.7",
"Liabilities, Current": "10.2",
"Other Liabilities": "17.6",
"Long-term Debt": "22.4",
"Property, Plant and Equipment": "41.5",
"Oil and Gas Property": "-51.9",
"Assets, Current": "-7.85",
"Revenues": "23.2",
"Net Income": "-22.1",
"Other Revenues": "23.6",
"General and Administrative Expense": "6.03",
"Expenses": "-50.6",
"Other Expenses": "-64.5",
"Depreciation, Depletion, Amortization": "-24.9",
"Operating Expenses": "23.3",
"Other Net Income": "-5.00",
"Comprehensive Net Income": "-21.3",
"Economic Capital Ratio": "-17.8"
},
"2016": {
"Liabilities": "61.6",
"Stockholders Equity": "-11.0",
"ECR before LimitedLiability": "30.9",
"Long-term Debt": "50.7",
"Other Liabilities": "22.7",
"Oil and Gas Property": "-46.6",
"Assets": "-35.1",
"Other Assets": "17.2",
"Assets, Current": "-5.16",
"Property, Plant and Equipment": "12.3",
"Other Revenues": "40.2",
"Revenues": "40.9",
"Net Income": "-2.60",
"Other Expenses": "-78.5",
"Expenses": "-64.8",
"General and Administrative Expense": "6.65",
"Operating Expenses": "27.5",
"Depreciation, Depletion, Amortization": "-23.4",
"Comprehensive Net Income": "-2.36",
"Other Net Income": "15.7",
"Economic Capital Ratio": "6.92"
},
"2017": {
"Liabilities": "79.7",
"Stockholders Equity": "33.1",
"ECR before LimitedLiability": "97.8",
"Long-term Debt": "59.7",
"Other Liabilities": "25.3",
"Oil and Gas Property": "-17.6",
"Assets": "-5.31",
"Property, Plant and Equipment": "8.83",
"Other Assets": "9.93",
"Assets, Current": "2.26",
"Other Revenues": "60.7",
"Revenues": "59.6",
"Net Income": "31.8",
"General and Administrative Expense": "4.83",
"Expenses": "-20.0",
"Operating Expenses": "26.7",
"Depreciation, Depletion, Amortization": "-15.8",
"Other Expenses": "-37.1",
"Other Net Income": "-7.85",
"Comprehensive Net Income": "31.8",
"Economic Capital Ratio": "75.0"
},
"2018": {
"Other Liabilities": "32.1",
"Liabilities": "76.4",
"Stockholders Equity": "23.9",
"ECR before LimitedLiability": "113",
"Liabilities, Current": "-11.3",
"Long-term Debt": "57.4",
"Oil and Gas Property": "-11.5",
"Assets": "-3.99",
"Property, Plant and Equipment": "3.48",
"Other Assets": "5.63",
"Assets, Current": "3.44",
"Revenue from Contract with Customer": "88.3",
"Revenues": "61.2",
"Expenses": "-8.30",
"Net Income": "55.9",
"Other Revenues": "-26.9",
"Other Expenses": "7.36",
"Depreciation, Depletion, Amortization": "-16.1",
"Comprehensive Net Income": "55.9",
"Other Net Income": "2.97",
"Economic Capital Ratio": "89.2"
},
"2019": {
"Deferred Tax Liab., Net": "3.21",
"Liabilities": "68.8",
"Stockholders Equity": "39.5",
"ECR before LimitedLiability": "92.2",
"Liabilities, Current": "-4.81",
"Other Liabilities": "13.7",
"Long-term Debt": "59.7",
"Other Revenues": "-21.6",
"Revenues": "39.9",
"Net Income": "27.9",
"Revenue from Contract with Customer": "61.2",
"Operating Expenses": "-8.24",
"Expenses": "-11.8",
"Cost of Goods and Services Sold": "4.53",
"Other Expenses": "2.59",
"Depreciation, Depletion, Amortization": "-10.9",
"Property, Plant and Equipment": "18.1",
"Other Assets": "8.06",
"Oil and Gas Property": "-16.6",
"Comprehensive Net Income": "28.5",
"Economic Capital Ratio": "76.8"
},
"2020": {
"Other Liabilities": "21.6",
"Liabilities": "86.2",
"Assets": "7.84",
"Stockholders Equity": "94.2",
"ECR before LimitedLiability": "147",
"Liabilities, Current": "16.4",
"Long-term Debt": "55.0",
"Other Assets": "7.52",
"Property, Plant and Equipment": "20.8",
"Oil and Gas Property": "-9.85",
"Revenues": "25.5",
"Net Income": "44.1",
"Other Revenues": "-15.4",
"Revenue from Contract with Customer": "41.8",
"Depreciation, Depletion, Amortization": "-8.36",
"Expenses": "9.29",
"Operating Expenses": "-7.17",
"Other Expenses": "20.0",
"Other Net Income": "9.37",
"Comprehensive Net Income": "44.4",
"Economic Capital Ratio": "122"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001288403_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "161,188",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "299,015",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "74,296",
"Liabilities, Current": "287,885",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "49,631",
"Other Compr. Net Income": "0",
"Other Expenses": "398,034",
"Other Liabilities": "0",
"Other Net Income": "-22,610",
"Other Revenues": "971,047",
"Property, Plant and Equipment": "1,658,106",
"Revenue from Contract with Customer": "0",
"Taxes": "4,275"
},
"output_variables": {
"Liabilities": "287,885",
"Assets": "1,868,925",
"Revenues": "971,047",
"Expenses": "775,620",
"Stockholders Equity": "1,581,040",
"Net Income": "172,817",
"Comprehensive Net Income": "172,817",
"BaseVar": "1,963,044",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "201%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "240,123",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "336,177",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "82,017",
"Liabilities, Current": "274,609",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "48,409",
"Other Compr. Net Income": "0",
"Other Expenses": "405,236",
"Other Liabilities": "0",
"Other Net Income": "215",
"Other Revenues": "874,491",
"Property, Plant and Equipment": "2,060,455",
"Revenue from Contract with Customer": "0",
"Taxes": "5,840"
},
"output_variables": {
"Liabilities": "274,609",
"Assets": "2,348,987",
"Revenues": "874,491",
"Expenses": "829,270",
"Stockholders Equity": "2,074,378",
"Net Income": "45,436",
"Comprehensive Net Income": "45,436",
"BaseVar": "2,163,786",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "173,602",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "430,611",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "81,874",
"Liabilities, Current": "293,104",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "57,876",
"Other Compr. Net Income": "0",
"Other Expenses": "432,150",
"Other Liabilities": "0",
"Other Net Income": "19,004",
"Other Revenues": "984,088",
"Property, Plant and Equipment": "2,275,824",
"Revenue from Contract with Customer": "0",
"Taxes": "7,135"
},
"output_variables": {
"Liabilities": "293,104",
"Assets": "2,507,302",
"Revenues": "984,088",
"Expenses": "951,770",
"Stockholders Equity": "2,214,198",
"Net Income": "51,322",
"Comprehensive Net Income": "51,322",
"BaseVar": "2,377,634",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "182,562",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "490,469",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "86,999",
"Liabilities, Current": "284,498",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "32,688",
"Other Compr. Net Income": "0",
"Other Expenses": "383,703",
"Other Liabilities": "0",
"Other Net Income": "8,734",
"Other Revenues": "948,708",
"Property, Plant and Equipment": "2,493,857",
"Revenue from Contract with Customer": "0",
"Taxes": "7,932"
},
"output_variables": {
"Liabilities": "284,498",
"Assets": "2,709,107",
"Revenues": "948,708",
"Expenses": "969,103",
"Stockholders Equity": "2,424,609",
"Net Income": "-11,661",
"Comprehensive Net Income": "-11,661",
"BaseVar": "2,460,075",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "169,310",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "373,368",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "73,110",
"Liabilities, Current": "227,493",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "48,663",
"Other Compr. Net Income": "0",
"Other Expenses": "1,105,096",
"Other Liabilities": "0",
"Other Net Income": "2,593",
"Other Revenues": "507,265",
"Property, Plant and Equipment": "990,049",
"Revenue from Contract with Customer": "0",
"Taxes": "3,002"
},
"output_variables": {
"Liabilities": "227,493",
"Assets": "1,208,022",
"Revenues": "507,265",
"Expenses": "1,554,576",
"Stockholders Equity": "980,529",
"Net Income": "-1,044,718",
"Comprehensive Net Income": "-1,044,718",
"BaseVar": "1,749,974",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "42%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "191,741",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "194,038",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "59,740",
"Liabilities, Current": "203,029",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "90,932",
"Other Compr. Net Income": "0",
"Other Expenses": "524,302",
"Other Liabilities": "0",
"Other Net Income": "130,963",
"Other Revenues": "399,986",
"Property, Plant and Equipment": "547,053",
"Revenue from Contract with Customer": "0",
"Taxes": "1,889"
},
"output_variables": {
"Liabilities": "203,029",
"Assets": "829,726",
"Revenues": "399,986",
"Expenses": "779,969",
"Stockholders Equity": "626,697",
"Net Income": "-249,020",
"Comprehensive Net Income": "-249,020",
"BaseVar": "1,171,836",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "105%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "190,680",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "138,510",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "59,744",
"Liabilities, Current": "168,262",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "137,884",
"Other Compr. Net Income": "0",
"Other Expenses": "210,419",
"Other Liabilities": "0",
"Other Net Income": "2,999",
"Other Revenues": "487,096",
"Property, Plant and Equipment": "579,016",
"Revenue from Contract with Customer": "0",
"Taxes": "1,740"
},
"output_variables": {
"Liabilities": "168,262",
"Assets": "907,580",
"Revenues": "487,096",
"Expenses": "410,413",
"Stockholders Equity": "739,318",
"Net Income": "79,682",
"Comprehensive Net Income": "79,682",
"BaseVar": "988,175",
"ECR before LimitedLiability": "188%",
"Economic Capital Ratio": "188%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "226,213",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "131,423",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "60,147",
"Liabilities, Current": "186,294",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "153,262",
"Other Assets": "107,232",
"Other Compr. Net Income": "0",
"Other Expenses": "-12,450",
"Other Liabilities": "0",
"Other Net Income": "2,335",
"Other Revenues": "0",
"Property, Plant and Equipment": "515,421",
"Revenue from Contract with Customer": "580,706",
"Taxes": "1,832"
},
"output_variables": {
"Liabilities": "186,294",
"Assets": "848,866",
"Revenues": "580,706",
"Expenses": "334,214",
"Stockholders Equity": "662,572",
"Net Income": "248,827",
"Comprehensive Net Income": "248,827",
"BaseVar": "976,208",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "209%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "141,752",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "129,038",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "55,107",
"Liabilities, Current": "189,960",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "210,231",
"Other Assets": "113,169",
"Other Compr. Net Income": "0",
"Other Expenses": "63,722",
"Other Liabilities": "0",
"Other Net Income": "-188",
"Other Revenues": "0",
"Property, Plant and Equipment": "748,798",
"Revenue from Contract with Customer": "534,896",
"Taxes": "2,524"
},
"output_variables": {
"Liabilities": "189,960",
"Assets": "1,003,719",
"Revenues": "534,896",
"Expenses": "460,622",
"Stockholders Equity": "813,759",
"Net Income": "74,086",
"Comprehensive Net Income": "74,086",
"BaseVar": "1,094,692",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "184%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "107,228",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "97,763",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "41,745",
"Liabilities, Current": "115,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "178,886",
"Other Assets": "146,476",
"Other Compr. Net Income": "0",
"Other Expenses": "30,023",
"Other Liabilities": "0",
"Other Net Income": "44,491",
"Other Revenues": "0",
"Property, Plant and Equipment": "686,878",
"Revenue from Contract with Customer": "346,634",
"Taxes": "4,918"
},
"output_variables": {
"Liabilities": "115,000",
"Assets": "940,582",
"Revenues": "346,634",
"Expenses": "353,335",
"Stockholders Equity": "825,582",
"Net Income": "37,790",
"Comprehensive Net Income": "37,790",
"BaseVar": "900,021",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "204%"
}
}
},
"top_rated": true,
"trend": 11.0,
"value": 2.042519351348817,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001288403.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001288403.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001288403.svg"
},
{
"company_id": "0001621434",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001621434.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001621434.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001621434.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001621434_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001621434_main_keyfigs.svg",
"name": "Black Stone Minerals L P",
"rank": 11,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Black Stone Minerals 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 Black Stone Minerals L P compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 102% points.The greatest weakness of Black Stone Minerals L P is the variable Other Assets, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 204%, being 121% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001621434_2021_Black_Stone_Minerals_L_P.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities": "67.7",
"Assets": "19.3",
"Stockholders Equity": "95.1",
"ECR before LimitedLiability": "159",
"Liabilities, Current": "37.7",
"Other Liabilities": "21.2",
"Long-term Debt": "16.6",
"Property, Plant and Equipment": "90.1",
"Other Assets": "-34.8",
"Oil and Gas Property": "71.8",
"Revenues": "43.4",
"Net Income": "63.5",
"Other Revenues": "29.9",
"Gains/Losses on Derivatives": "13.6",
"Expenses": "26.8",
"Other Expenses": "87.2",
"Depreciation, Depletion, Amortization": "-5.76",
"Operating Expenses": "-51.5",
"Other Net Income": "-6.47",
"Comprehensive Net Income": "64.4",
"Economic Capital Ratio": "113"
},
"2016": {
"Oil and Gas Property": "76.1",
"Assets": "11.5",
"Other Liabilities": "14.5",
"Stockholders Equity": "23.0",
"ECR before LimitedLiability": "48.0",
"Other Assets": "-51.9",
"Assets, Current": "-9.45",
"Property, Plant and Equipment": "78.8",
"Other Revenues": "19.6",
"Revenues": "15.4",
"Net Income": "28.6",
"Gains/Losses on Derivatives": "-4.21",
"Other Expenses": "39.3",
"Expenses": "19.5",
"Operating Expenses": "-13.2",
"Depreciation, Depletion, Amortization": "-5.19",
"Long-term Debt": "-40.5",
"Liabilities, Current": "23.2",
"Comprehensive Net Income": "28.7",
"Other Net Income": "-6.16",
"Economic Capital Ratio": "24.0"
},
"2017": {
"Liabilities, Current": "31.7",
"Liabilities": "15.6",
"Stockholders Equity": "31.0",
"ECR before LimitedLiability": "58.3",
"Long-term Debt": "-35.3",
"Other Liabilities": "12.9",
"Oil and Gas Property": "77.9",
"Assets": "9.34",
"Property, Plant and Equipment": "70.9",
"Other Assets": "-43.0",
"Assets, Current": "-6.03",
"Other Revenues": "17.3",
"Revenues": "19.1",
"Net Income": "27.5",
"General and Administrative Expense": "4.11",
"Expenses": "16.1",
"Operating Expenses": "-5.48",
"Other Expenses": "24.6",
"Other Net Income": "-7.58",
"Comprehensive Net Income": "27.5",
"Economic Capital Ratio": "35.5"
},
"2018": {
"Other Liabilities": "12.1",
"Liabilities": "16.9",
"Assets": "7.69",
"Stockholders Equity": "29.8",
"ECR before LimitedLiability": "61.6",
"Liabilities, Current": "33.0",
"Long-term Debt": "-35.3",
"Oil and Gas Property": "64.9",
"Property, Plant and Equipment": "55.5",
"Other Assets": "-37.8",
"Revenue from Contract with Customer": "34.0",
"Revenues": "15.1",
"Net Income": "31.5",
"Other Revenues": "-20.0",
"Expenses": "16.5",
"Taxes": "-4.62",
"Operating Expenses": "-4.76",
"Other Expenses": "26.6",
"Depreciation, Depletion, Amortization": "-3.79",
"Comprehensive Net Income": "31.5",
"Economic Capital Ratio": "37.5"
},
"2019": {
"Liabilities": "14.4",
"Stockholders Equity": "38.9",
"ECR before LimitedLiability": "68.1",
"Liabilities, Current": "36.3",
"Other Liabilities": "8.08",
"Long-term Debt": "-38.8",
"Oil and Gas Property": "80.6",
"Assets": "12.3",
"Assets, Current": "-4.82",
"Property, Plant and Equipment": "62.2",
"Other Assets": "-38.0",
"Other Revenues": "-16.3",
"Revenues": "11.5",
"Net Income": "33.1",
"Revenue from Contract with Customer": "28.0",
"Operating Expenses": "-5.02",
"Expenses": "23.9",
"Other Expenses": "33.4",
"Taxes": "-4.99",
"Comprehensive Net Income": "33.6",
"Economic Capital Ratio": "52.8"
},
"2020": {
"Other Liabilities": "16.4",
"Liabilities": "59.6",
"Assets": "16.7",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "147",
"Liabilities, Current": "38.2",
"Long-term Debt": "6.31",
"Other Assets": "-21.7",
"Property, Plant and Equipment": "55.8",
"Oil and Gas Property": "74.3",
"Gains/Losses on Derivatives": "5.73",
"Revenues": "15.1",
"Expenses": "32.9",
"Net Income": "47.3",
"Other Revenues": "-12.6",
"Revenue from Contract with Customer": "22.0",
"Operating Expenses": "-7.63",
"Taxes": "-5.36",
"Other Expenses": "44.6",
"Comprehensive Net Income": "47.5",
"Economic Capital Ratio": "121"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001621434_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "103,595",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "104,298",
"Gains/Losses on Derivatives": "90,288",
"General and Administrative Expense": "77,175",
"Liabilities, Current": "63,039",
"Long-term Debt": "76,585",
"Oil and Gas Property": "938,415",
"Operating Expenses": "488,779",
"Other Assets": "-919,168",
"Other Compr. Net Income": "0",
"Other Expenses": "-217,240",
"Other Liabilities": "11,159",
"Other Net Income": "-5,450",
"Other Revenues": "302,636",
"Property, Plant and Equipment": "938,594",
"Revenue from Contract with Customer": "0",
"Taxes": "35,767"
},
"output_variables": {
"Liabilities": "150,783",
"Assets": "1,061,436",
"Revenues": "392,924",
"Expenses": "488,779",
"Stockholders Equity": "910,653",
"Net Income": "-101,305",
"Comprehensive Net Income": "-101,305",
"BaseVar": "1,049,686",
"ECR before LimitedLiability": "173%",
"Economic Capital Ratio": "173%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "78,989",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "102,487",
"Gains/Losses on Derivatives": "-36,464",
"General and Administrative Expense": "73,139",
"Liabilities, Current": "71,331",
"Long-term Debt": "329,832",
"Oil and Gas Property": "1,044,143",
"Operating Expenses": "233,364",
"Other Assets": "-1,038,976",
"Other Compr. Net Income": "0",
"Other Expenses": "-211,090",
"Other Liabilities": "2,003",
"Other Net Income": "-7,281",
"Other Revenues": "297,297",
"Property, Plant and Equipment": "1,044,671",
"Revenue from Contract with Customer": "0",
"Taxes": "35,464"
},
"output_variables": {
"Liabilities": "403,166",
"Assets": "1,128,827",
"Revenues": "260,833",
"Expenses": "233,364",
"Stockholders Equity": "725,661",
"Net Income": "20,188",
"Comprehensive Net Income": "20,188",
"BaseVar": "1,016,736",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "122%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "87,643",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "114,534",
"Gains/Losses on Derivatives": "26,902",
"General and Administrative Expense": "77,574",
"Liabilities, Current": "59,734",
"Long-term Debt": "403,355",
"Oil and Gas Property": "1,480,771",
"Operating Expenses": "257,575",
"Other Assets": "-1,473,293",
"Other Compr. Net Income": "0",
"Other Expenses": "-239,582",
"Other Liabilities": "22,819",
"Other Net Income": "-14,931",
"Other Revenues": "402,757",
"Property, Plant and Equipment": "1,481,330",
"Revenue from Contract with Customer": "0",
"Taxes": "47,474"
},
"output_variables": {
"Liabilities": "485,908",
"Assets": "1,576,451",
"Revenues": "429,659",
"Expenses": "257,575",
"Stockholders Equity": "1,090,543",
"Net Income": "157,153",
"Comprehensive Net Income": "157,153",
"BaseVar": "1,382,262",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "148%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "157,533",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "122,653",
"Gains/Losses on Derivatives": "14,831",
"General and Administrative Expense": "76,712",
"Liabilities, Current": "64,766",
"Long-term Debt": "424,948",
"Oil and Gas Property": "1,575,496",
"Operating Expenses": "291,187",
"Other Assets": "-1,558,786",
"Other Compr. Net Income": "0",
"Other Expenses": "-263,729",
"Other Liabilities": "57,786",
"Other Net Income": "-22,821",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,575,881",
"Revenue from Contract with Customer": "594,737",
"Taxes": "64,364"
},
"output_variables": {
"Liabilities": "547,500",
"Assets": "1,750,124",
"Revenues": "609,568",
"Expenses": "291,187",
"Stockholders Equity": "1,202,624",
"Net Income": "295,560",
"Comprehensive Net Income": "295,560",
"BaseVar": "1,610,600",
"ECR before LimitedLiability": "158%",
"Economic Capital Ratio": "158%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "102,291",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "109,584",
"Gains/Losses on Derivatives": "-4,955",
"General and Administrative Expense": "63,353",
"Liabilities, Current": "29,803",
"Long-term Debt": "409,671",
"Oil and Gas Property": "1,431,928",
"Operating Expenses": "252,649",
"Other Assets": "-1,423,239",
"Other Compr. Net Income": "0",
"Other Expenses": "-233,470",
"Other Liabilities": "8,930",
"Other Net Income": "-20,804",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,434,228",
"Revenue from Contract with Customer": "492,776",
"Taxes": "60,533"
},
"output_variables": {
"Liabilities": "448,404",
"Assets": "1,545,208",
"Revenues": "487,821",
"Expenses": "252,649",
"Stockholders Equity": "1,096,804",
"Net Income": "214,368",
"Comprehensive Net Income": "214,368",
"BaseVar": "1,377,443",
"ECR before LimitedLiability": "160%",
"Economic Capital Ratio": "160%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "66,521",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "82,018",
"Gains/Losses on Derivatives": "46,111",
"General and Administrative Expense": "42,983",
"Liabilities, Current": "39,947",
"Long-term Debt": "140,225",
"Oil and Gas Property": "1,170,486",
"Operating Expenses": "210,642",
"Other Assets": "-1,165,165",
"Other Compr. Net Income": "0",
"Other Expenses": "-168,474",
"Other Liabilities": "4,839",
"Other Net Income": "-10,290",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,172,136",
"Revenue from Contract with Customer": "296,640",
"Taxes": "43,473"
},
"output_variables": {
"Liabilities": "185,011",
"Assets": "1,243,978",
"Revenues": "342,751",
"Expenses": "210,642",
"Stockholders Equity": "1,058,967",
"Net Income": "121,819",
"Comprehensive Net Income": "121,819",
"BaseVar": "996,336",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "204%"
}
}
},
"top_rated": true,
"trend": 20.0,
"value": 2.037968712075766,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001621434.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001621434.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001621434.svg"
},
{
"company_id": "0000868082",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000868082.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000868082.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000868082_main_keyfigs.svg",
"name": "Everflow Eastern Partners LP",
"rank": 12,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Everflow Eastern Partners 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 Everflow Eastern Partners LP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 127% points.The greatest weakness of Everflow Eastern Partners LP is the variable Revenues, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 204%, being 121% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000868082_2021_Everflow_Eastern_Partners_LP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "24.2",
"Liabilities": "78.5",
"Stockholders Equity": "90.4",
"ECR before LimitedLiability": "144",
"Other Liabilities": "25.6",
"Long-term Debt": "37.5",
"Revenues": "36.6",
"Net Income": "43.6",
"Other Revenues": "36.7",
"Operating Expenses": "22.6",
"Expenses": "15.1",
"Taxes": "0.793",
"General and Administrative Expense": "5.54",
"Depreciation, Depletion, Amortization": "5.98",
"Other Expenses": "-19.9",
"Assets, Current": "-0.389",
"Property, Plant and Equipment": "-0.740",
"Oil and Gas Property": "0.335",
"Comprehensive Net Income": "43.7",
"Other Net Income": "-8.02",
"Economic Capital Ratio": "121"
},
"2012": {
"Liabilities, Current": "34.2",
"Liabilities": "123",
"Assets": "4.75",
"Stockholders Equity": "49.2",
"ECR before LimitedLiability": "234",
"Long-term Debt": "61.4",
"Other Liabilities": "47.2",
"Assets, Current": "-23.2",
"Property, Plant and Equipment": "-10.7",
"Oil and Gas Property": "18.8",
"Other Revenues": "10.5",
"Revenues": "10.3",
"Net Income": "145",
"Expenses": "28.6",
"Operating Expenses": "28.4",
"Other Expenses": "-20.3",
"Depreciation, Depletion, Amortization": "9.43",
"General and Administrative Expense": "9.78",
"Other Net Income": "106",
"Comprehensive Net Income": "144",
"Economic Capital Ratio": "205"
},
"2013": {
"Other Liabilities": "36.2",
"Liabilities": "98.5",
"Assets": "-0.798",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "165",
"Liabilities, Current": "33.7",
"Long-term Debt": "43.1",
"Assets, Current": "-1.45",
"Property, Plant and Equipment": "-1.07",
"Revenues": "29.7",
"Net Income": "44.3",
"Other Revenues": "29.7",
"Taxes": "0.905",
"Expenses": "16.0",
"Operating Expenses": "18.7",
"Depreciation, Depletion, Amortization": "7.71",
"Other Expenses": "-13.5",
"General and Administrative Expense": "2.02",
"Comprehensive Net Income": "44.0",
"Other Net Income": "-1.49",
"Economic Capital Ratio": "136"
},
"2014": {
"Long-term Debt": "34.5",
"Liabilities": "80.0",
"Assets": "7.11",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "156",
"Liabilities, Current": "25.1",
"Other Liabilities": "30.2",
"Oil and Gas Property": "-3.57",
"Property, Plant and Equipment": "6.42",
"Assets, Current": "8.07",
"Other Revenues": "21.7",
"Revenues": "20.9",
"Net Income": "35.1",
"Gains/Losses on Derivatives": "-0.821",
"Depreciation, Depletion, Amortization": "7.02",
"Expenses": "22.0",
"Operating Expenses": "19.5",
"Other Expenses": "-4.96",
"Comprehensive Net Income": "35.2",
"Other Net Income": "-7.76",
"Economic Capital Ratio": "129"
},
"2015": {
"Liabilities": "63.9",
"Stockholders Equity": "92.5",
"ECR before LimitedLiability": "99.2",
"Liabilities, Current": "27.9",
"Other Liabilities": "21.6",
"Long-term Debt": "34.2",
"Property, Plant and Equipment": "16.2",
"Assets": "34.5",
"Other Assets": "-2.10",
"Oil and Gas Property": "-33.4",
"Assets, Current": "86.4",
"Revenues": "7.65",
"Net Income": "-18.1",
"Other Revenues": "9.02",
"Expenses": "-21.4",
"Other Expenses": "-66.3",
"Depreciation, Depletion, Amortization": "11.9",
"Operating Expenses": "29.5",
"Other Net Income": "-4.48",
"Comprehensive Net Income": "-17.2",
"Economic Capital Ratio": "52.7"
},
"2016": {
"Liabilities": "73.6",
"Assets": "22.6",
"Stockholders Equity": "108",
"ECR before LimitedLiability": "105",
"Long-term Debt": "47.1",
"Liabilities, Current": "16.5",
"Other Liabilities": "18.2",
"Oil and Gas Property": "-16.3",
"Other Assets": "1.43",
"Assets, Current": "70.5",
"Other Revenues": "1.89",
"Revenues": "2.45",
"Net Income": "-5.47",
"Other Expenses": "-28.7",
"Expenses": "-2.95",
"General and Administrative Expense": "-1.68",
"Operating Expenses": "18.0",
"Depreciation, Depletion, Amortization": "8.55",
"Comprehensive Net Income": "-5.32",
"Other Net Income": "-4.97",
"Economic Capital Ratio": "80.5"
},
"2017": {
"Liabilities, Current": "11.9",
"Liabilities": "74.4",
"Assets": "9.94",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "127",
"Long-term Debt": "48.7",
"Other Liabilities": "20.2",
"Oil and Gas Property": "-7.69",
"Property, Plant and Equipment": "-2.21",
"Assets, Current": "44.7",
"Other Revenues": "16.7",
"Revenues": "15.9",
"Net Income": "23.0",
"Expenses": "11.3",
"Operating Expenses": "19.7",
"Depreciation, Depletion, Amortization": "7.34",
"Taxes": "0.901",
"Other Expenses": "-17.4",
"Other Net Income": "-4.16",
"Comprehensive Net Income": "23.0",
"Economic Capital Ratio": "104"
},
"2018": {
"Other Liabilities": "26.0",
"Liabilities": "86.8",
"Assets": "4.40",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "142",
"Liabilities, Current": "22.9",
"Long-term Debt": "47.0",
"Deferred Tax Liab., Net": "2.00",
"Oil and Gas Property": "-2.99",
"Assets, Current": "21.7",
"Revenue from Contract with Customer": "28.6",
"Revenues": "8.22",
"Net Income": "26.2",
"Other Revenues": "-20.1",
"General and Administrative Expense": "-1.55",
"Expenses": "11.3",
"Other Expenses": "3.99",
"Depreciation, Depletion, Amortization": "6.93",
"Comprehensive Net Income": "26.2",
"Other Net Income": "6.71",
"Economic Capital Ratio": "118"
},
"2019": {
"Liabilities": "69.5",
"Assets": "12.1",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "131",
"Liabilities, Current": "13.2",
"Other Liabilities": "10.8",
"Long-term Debt": "48.7",
"Oil and Gas Property": "-5.51",
"Assets, Current": "48.2",
"Property, Plant and Equipment": "-2.80",
"Operating Expenses": "2.71",
"Expenses": "20.2",
"Other Revenues": "-15.5",
"Net Income": "21.5",
"Cost of Goods and Services Sold": "3.26",
"Other Expenses": "9.40",
"Depreciation, Depletion, Amortization": "7.75",
"General and Administrative Expense": "-3.93",
"Comprehensive Net Income": "21.9",
"Revenue from Contract with Customer": "14.0",
"Economic Capital Ratio": "116"
},
"2020": {
"Other Liabilities": "16.0",
"Liabilities": "61.4",
"Assets": "27.0",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "147",
"Liabilities, Current": "5.68",
"Deferred Tax Liab., Net": "3.02",
"Long-term Debt": "41.5",
"Assets, Current": "82.5",
"Property, Plant and Equipment": "-3.73",
"Oil and Gas Property": "-7.72",
"Revenues": "-11.6",
"Net Income": "26.1",
"Other Revenues": "-11.3",
"Depreciation, Depletion, Amortization": "7.42",
"Expenses": "30.7",
"Operating Expenses": "3.64",
"Other Expenses": "19.1",
"Other Net Income": "6.93",
"Comprehensive Net Income": "26.3",
"Economic Capital Ratio": "121"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000868082_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "24,845",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,395",
"Liabilities, Current": "3,909",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "405",
"Other Compr. Net Income": "0",
"Other Expenses": "10,237",
"Other Liabilities": "0",
"Other Net Income": "100",
"Other Revenues": "22,916",
"Property, Plant and Equipment": "40,901",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,909",
"Assets": "66,151",
"Revenues": "22,916",
"Expenses": "12,632",
"Stockholders Equity": "62,242",
"Net Income": "10,384",
"Comprehensive Net Income": "10,384",
"BaseVar": "52,854",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "254%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "28,410",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,953",
"Liabilities, Current": "6,363",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "336",
"Other Compr. Net Income": "0",
"Other Expenses": "14,485",
"Other Liabilities": "0",
"Other Net Income": "39,269",
"Other Revenues": "16,243",
"Property, Plant and Equipment": "34,573",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,363",
"Assets": "63,319",
"Revenues": "16,243",
"Expenses": "17,438",
"Stockholders Equity": "56,956",
"Net Income": "38,074",
"Comprehensive Net Income": "38,074",
"BaseVar": "71,316",
"ECR before LimitedLiability": "315%",
"Economic Capital Ratio": "315%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "26,903",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,746",
"Liabilities, Current": "3,049",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "284",
"Other Compr. Net Income": "0",
"Other Expenses": "8,891",
"Other Liabilities": "0",
"Other Net Income": "2,810",
"Other Revenues": "17,438",
"Property, Plant and Equipment": "32,011",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,049",
"Assets": "59,197",
"Revenues": "17,438",
"Expenses": "11,637",
"Stockholders Equity": "56,148",
"Net Income": "8,612",
"Comprehensive Net Income": "8,612",
"BaseVar": "47,065",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "255%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "26,949",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,907",
"Liabilities, Current": "3,287",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "258",
"Other Compr. Net Income": "0",
"Other Expenses": "8,097",
"Other Liabilities": "0",
"Other Net Income": "48",
"Other Revenues": "13,840",
"Property, Plant and Equipment": "31,753",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,287",
"Assets": "58,959",
"Revenues": "13,840",
"Expenses": "11,004",
"Stockholders Equity": "55,672",
"Net Income": "2,884",
"Comprehensive Net Income": "2,884",
"BaseVar": "43,569",
"ECR before LimitedLiability": "235%",
"Economic Capital Ratio": "235%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "23,392",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,710",
"Liabilities, Current": "2,971",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "266",
"Other Compr. Net Income": "0",
"Other Expenses": "25,445",
"Other Liabilities": "0",
"Other Net Income": "287",
"Other Revenues": "6,338",
"Property, Plant and Equipment": "14,946",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,971",
"Assets": "38,603",
"Revenues": "6,338",
"Expenses": "28,154",
"Stockholders Equity": "35,633",
"Net Income": "-21,530",
"Comprehensive Net Income": "-21,530",
"BaseVar": "38,176",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "113%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "22,418",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,316",
"Liabilities, Current": "2,841",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "223",
"Other Compr. Net Income": "0",
"Other Expenses": "7,620",
"Other Liabilities": "0",
"Other Net Income": "92",
"Other Revenues": "3,881",
"Property, Plant and Equipment": "10,266",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,841",
"Assets": "32,907",
"Revenues": "3,881",
"Expenses": "9,936",
"Stockholders Equity": "30,066",
"Net Income": "-5,963",
"Comprehensive Net Income": "-5,963",
"BaseVar": "24,828",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "179%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "26,342",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,264",
"Liabilities, Current": "3,582",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "136",
"Other Compr. Net Income": "0",
"Other Expenses": "3,724",
"Other Liabilities": "0",
"Other Net Income": "403",
"Other Revenues": "7,661",
"Property, Plant and Equipment": "9,520",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,582",
"Assets": "35,998",
"Revenues": "7,661",
"Expenses": "5,988",
"Stockholders Equity": "32,416",
"Net Income": "2,076",
"Comprehensive Net Income": "2,076",
"BaseVar": "26,816",
"ECR before LimitedLiability": "217%",
"Economic Capital Ratio": "217%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "31,357",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,250",
"Liabilities, Current": "2,954",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "4,529",
"Other Assets": "126",
"Other Compr. Net Income": "0",
"Other Expenses": "-62",
"Other Liabilities": "0",
"Other Net Income": "1,054",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,165",
"Revenue from Contract with Customer": "10,105",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,954",
"Assets": "40,648",
"Revenues": "10,105",
"Expenses": "6,718",
"Stockholders Equity": "37,694",
"Net Income": "4,441",
"Comprehensive Net Income": "4,441",
"BaseVar": "30,739",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "238%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "33,081",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,267",
"Liabilities, Current": "3,562",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "3,807",
"Other Assets": "132",
"Other Compr. Net Income": "0",
"Other Expenses": "33",
"Other Liabilities": "0",
"Other Net Income": "618",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,795",
"Revenue from Contract with Customer": "7,845",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,562",
"Assets": "42,008",
"Revenues": "7,845",
"Expenses": "6,107",
"Stockholders Equity": "38,446",
"Net Income": "2,356",
"Comprehensive Net Income": "2,356",
"BaseVar": "30,070",
"ECR before LimitedLiability": "223%",
"Economic Capital Ratio": "223%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "31,517",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,024",
"Liabilities, Current": "4,047",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "3,413",
"Other Assets": "132",
"Other Compr. Net Income": "0",
"Other Expenses": "-68",
"Other Liabilities": "0",
"Other Net Income": "1,341",
"Other Revenues": "0",
"Property, Plant and Equipment": "7,302",
"Revenue from Contract with Customer": "3,825",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,047",
"Assets": "38,951",
"Revenues": "3,825",
"Expenses": "5,369",
"Stockholders Equity": "34,904",
"Net Income": "-203",
"Comprehensive Net Income": "-203",
"BaseVar": "26,766",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "204%"
}
}
},
"top_rated": true,
"trend": -6.0,
"value": 2.036213555548262,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000868082.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000868082.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000868082.svg"
},
{
"company_id": "0000083350",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000083350.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000083350.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000083350.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000083350_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000083350_main_keyfigs.svg",
"name": "Reserve Petroleum CO",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000083350.svg",
"report_text": "The relative strengths and weaknesses of Reserve Petroleum 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 Reserve Petroleum CO compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 129% points.The greatest weakness of Reserve Petroleum CO is the variable Other Revenues, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 201%, being 119% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000083350_2021_Reserve_Petroleum_CO.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "40.4",
"Liabilities": "43.8",
"Assets": "2.39",
"Stockholders Equity": "39.0",
"ECR before LimitedLiability": "96.5",
"Other Liabilities": "-37.1",
"Long-term Debt": "35.5",
"Other Assets": "-12.6",
"Assets, Current": "24.8",
"Property, Plant and Equipment": "2.57",
"Revenues": "35.7",
"Net Income": "41.5",
"Other Revenues": "35.8",
"Operating Expenses": "-11.7",
"Expenses": "8.92",
"General and Administrative Expense": "5.75",
"Depreciation, Depletion, Amortization": "6.26",
"Other Expenses": "7.70",
"Comprehensive Net Income": "41.6",
"Other Net Income": "-3.14",
"Economic Capital Ratio": "73.6"
},
"2016": {
"Liabilities": "61.5",
"Assets": "17.7",
"Stockholders Equity": "99.2",
"ECR before LimitedLiability": "121",
"Long-term Debt": "46.7",
"Liabilities, Current": "43.9",
"Other Liabilities": "-31.6",
"Oil and Gas Property": "-0.772",
"Other Assets": "-8.74",
"Assets, Current": "43.1",
"Other Revenues": "-18.8",
"Revenues": "-18.3",
"Net Income": "26.1",
"Other Expenses": "21.7",
"Expenses": "17.8",
"General and Administrative Expense": "3.12",
"Operating Expenses": "-15.9",
"Depreciation, Depletion, Amortization": "8.12",
"Comprehensive Net Income": "26.2",
"Other Net Income": "26.6",
"Economic Capital Ratio": "96.8"
},
"2017": {
"Liabilities, Current": "44.2",
"Liabilities": "66.1",
"Assets": "14.0",
"Stockholders Equity": "98.6",
"ECR before LimitedLiability": "113",
"Long-term Debt": "46.4",
"Other Liabilities": "-25.4",
"Property, Plant and Equipment": "-1.77",
"Other Assets": "-7.77",
"Assets, Current": "42.4",
"Other Revenues": "-21.5",
"Revenues": "-22.3",
"Net Income": "15.6",
"General and Administrative Expense": "3.49",
"Expenses": "9.76",
"Operating Expenses": "-14.5",
"Depreciation, Depletion, Amortization": "7.18",
"Other Expenses": "12.3",
"Other Net Income": "28.2",
"Comprehensive Net Income": "15.6",
"Economic Capital Ratio": "90.3"
},
"2018": {
"Other Liabilities": "-19.7",
"Liabilities": "67.9",
"Assets": "11.9",
"Stockholders Equity": "99.6",
"ECR before LimitedLiability": "115",
"Liabilities, Current": "44.2",
"Long-term Debt": "43.4",
"Other Assets": "-6.59",
"Assets, Current": "36.1",
"Revenue from Contract with Customer": "19.3",
"Revenues": "2.17",
"Net Income": "16.6",
"Other Revenues": "-17.0",
"Expenses": "9.07",
"Operating Expenses": "-9.91",
"Other Expenses": "21.0",
"Depreciation, Depletion, Amortization": "6.75",
"Cost of Goods and Services Sold": "-10.3",
"Comprehensive Net Income": "16.7",
"Other Net Income": "5.35",
"Economic Capital Ratio": "90.6"
},
"2019": {
"Deferred Tax Liab., Net": "-8.27",
"Liabilities": "65.5",
"Assets": "16.5",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "112",
"Liabilities, Current": "43.8",
"Other Liabilities": "-18.7",
"Long-term Debt": "48.4",
"Assets, Current": "43.1",
"Other Assets": "-5.97",
"Other Revenues": "-15.4",
"Revenues": "-3.42",
"Net Income": "10.2",
"Revenue from Contract with Customer": "11.8",
"Operating Expenses": "16.5",
"Expenses": "11.1",
"Cost of Goods and Services Sold": "-8.49",
"Other Expenses": "-3.54",
"Depreciation, Depletion, Amortization": "8.04",
"Comprehensive Net Income": "10.7",
"Economic Capital Ratio": "97.1"
},
"2020": {
"Other Liabilities": "-7.60",
"Liabilities": "71.5",
"Assets": "25.9",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "144",
"Liabilities, Current": "43.5",
"Deferred Tax Liab., Net": "-4.20",
"Long-term Debt": "43.7",
"Assets, Current": "52.6",
"Other Assets": "-5.52",
"Revenues": "-7.92",
"Net Income": "17.6",
"Other Revenues": "-11.5",
"Revenue from Contract with Customer": "4.28",
"Depreciation, Depletion, Amortization": "7.92",
"Expenses": "21.0",
"Operating Expenses": "19.9",
"Cost of Goods and Services Sold": "-7.80",
"Other Net Income": "4.55",
"Comprehensive Net Income": "17.8",
"Economic Capital Ratio": "119"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000083350_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "19,925",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,418",
"Liabilities, Current": "568",
"Long-term Debt": "0",
"Oil and Gas Property": "12,444",
"Operating Expenses": "6,962",
"Other Assets": "-11,408",
"Other Compr. Net Income": "0",
"Other Expenses": "397",
"Other Liabilities": "5,137",
"Other Net Income": "1,094",
"Other Revenues": "12,963",
"Property, Plant and Equipment": "12,633",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,705",
"Assets": "33,593",
"Revenues": "12,963",
"Expenses": "8,778",
"Stockholders Equity": "27,888",
"Net Income": "5,279",
"Comprehensive Net Income": "5,279",
"BaseVar": "31,066",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "206%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "23,291",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,581",
"Liabilities, Current": "187",
"Long-term Debt": "0",
"Oil and Gas Property": "10,754",
"Operating Expenses": "6,871",
"Other Assets": "-8,025",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,754",
"Other Liabilities": "4,500",
"Other Net Income": "6,614",
"Other Revenues": "0",
"Property, Plant and Equipment": "10,928",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,687",
"Assets": "36,949",
"Revenues": "0",
"Expenses": "6,698",
"Stockholders Equity": "32,261",
"Net Income": "-84",
"Comprehensive Net Income": "-84",
"BaseVar": "27,474",
"ECR before LimitedLiability": "195%",
"Economic Capital Ratio": "195%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "23,031",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,621",
"Liabilities, Current": "260",
"Long-term Debt": "0",
"Oil and Gas Property": "10,497",
"Operating Expenses": "6,828",
"Other Assets": "-7,873",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,204",
"Other Liabilities": "3,921",
"Other Net Income": "6,931",
"Other Revenues": "0",
"Property, Plant and Equipment": "10,648",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,182",
"Assets": "36,304",
"Revenues": "0",
"Expenses": "6,245",
"Stockholders Equity": "32,122",
"Net Income": "686",
"Comprehensive Net Income": "686",
"BaseVar": "26,831",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "24,213",
"Cost of Goods and Services Sold": "2,392",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,680",
"Liabilities, Current": "344",
"Long-term Debt": "0",
"Oil and Gas Property": "11,030",
"Operating Expenses": "6,370",
"Other Assets": "-8,459",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,683",
"Other Liabilities": "4,042",
"Other Net Income": "744",
"Other Revenues": "562",
"Property, Plant and Equipment": "11,185",
"Revenue from Contract with Customer": "7,765",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,385",
"Assets": "37,969",
"Revenues": "8,327",
"Expenses": "6,758",
"Stockholders Equity": "33,583",
"Net Income": "2,314",
"Comprehensive Net Income": "2,314",
"BaseVar": "29,092",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "211%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "22,880",
"Cost of Goods and Services Sold": "2,334",
"Deferred Tax Liab., Net": "917",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,722",
"Liabilities, Current": "182",
"Long-term Debt": "0",
"Oil and Gas Property": "9,328",
"Operating Expenses": "710",
"Other Assets": "-5,997",
"Other Compr. Net Income": "0",
"Other Expenses": "2,645",
"Other Liabilities": "2,498",
"Other Net Income": "516",
"Other Revenues": "137",
"Property, Plant and Equipment": "9,514",
"Revenue from Contract with Customer": "6,491",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,597",
"Assets": "35,724",
"Revenues": "6,628",
"Expenses": "7,411",
"Stockholders Equity": "32,127",
"Net Income": "-267",
"Comprehensive Net Income": "-267",
"BaseVar": "26,938",
"ECR before LimitedLiability": "205%",
"Economic Capital Ratio": "205%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "21,530",
"Cost of Goods and Services Sold": "1,878",
"Deferred Tax Liab., Net": "569",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,799",
"Liabilities, Current": "263",
"Long-term Debt": "0",
"Oil and Gas Property": "7,294",
"Operating Expenses": "161",
"Other Assets": "-4,154",
"Other Compr. Net Income": "0",
"Other Expenses": "2,865",
"Other Liabilities": "1,930",
"Other Net Income": "665",
"Other Revenues": "87",
"Property, Plant and Equipment": "7,477",
"Revenue from Contract with Customer": "3,995",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,762",
"Assets": "32,148",
"Revenues": "4,082",
"Expenses": "6,704",
"Stockholders Equity": "29,385",
"Net Income": "-1,956",
"Comprehensive Net Income": "-1,956",
"BaseVar": "23,181",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "201%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 2.009116484102374,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000083350.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000083350.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000083350.svg"
},
{
"company_id": "0001703785",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001703785.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001703785.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001703785.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001703785_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001703785_main_keyfigs.svg",
"name": "STR Sub Inc",
"rank": 14,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of STR Sub 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 STR Sub Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 107% points.The greatest weakness of STR Sub Inc is the variable Property, Plant and Equipment, reducing the Economic Capital Ratio by 13% points.
The company's Economic Capital Ratio, given in the ranking table, is 186%, being 104% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001703785_2021_STR_Sub_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "31.2",
"Liabilities": "105",
"Assets": "-5.99",
"Stockholders Equity": "104",
"ECR before LimitedLiability": "186",
"Liabilities, Current": "60.4",
"Long-term Debt": "25.6",
"Oil and Gas Property": "-17.0",
"Property, Plant and Equipment": "7.77",
"Other Assets": "-7.91",
"Revenue from Contract with Customer": "-19.7",
"Revenues": "19.9",
"Net Income": "71.1",
"Other Revenues": "40.8",
"General and Administrative Expense": "3.61",
"Expenses": "22.7",
"Other Expenses": "11.4",
"Depreciation, Depletion, Amortization": "7.68",
"Comprehensive Net Income": "71.2",
"Other Net Income": "28.4",
"Economic Capital Ratio": "162"
},
"2019": {
"Liabilities": "46.6",
"Stockholders Equity": "89.1",
"ECR before LimitedLiability": "111",
"Liabilities, Current": "43.7",
"Other Liabilities": "7.48",
"Long-term Debt": "-6.60",
"Oil and Gas Property": "35.9",
"Assets": "15.6",
"Assets, Current": "-3.11",
"Property, Plant and Equipment": "-11.3",
"Other Assets": "11.1",
"Other Revenues": "-15.5",
"Revenues": "5.15",
"Net Income": "29.5",
"Revenue from Contract with Customer": "20.5",
"Expenses": "25.9",
"Cost of Goods and Services Sold": "3.25",
"Other Expenses": "16.8",
"Depreciation, Depletion, Amortization": "7.72",
"Comprehensive Net Income": "30.0",
"Economic Capital Ratio": "95.1"
},
"2020": {
"Other Liabilities": "15.2",
"Liabilities": "43.2",
"Assets": "31.4",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "129",
"Liabilities, Current": "38.2",
"Deferred Tax Liab., Net": "2.86",
"Long-term Debt": "-12.9",
"Assets, Current": "-4.47",
"Other Assets": "14.6",
"Property, Plant and Equipment": "-13.1",
"Oil and Gas Property": "56.5",
"Revenues": "-4.57",
"Expenses": "35.1",
"Net Income": "29.9",
"Other Revenues": "-11.1",
"Revenue from Contract with Customer": "7.91",
"Depreciation, Depletion, Amortization": "7.32",
"Other Expenses": "27.4",
"Comprehensive Net Income": "30.1",
"Economic Capital Ratio": "104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001703785_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "20,112",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-1,456",
"General and Administrative Expense": "9,544",
"Liabilities, Current": "521",
"Long-term Debt": "21,000",
"Oil and Gas Property": "209,168",
"Operating Expenses": "34,017",
"Other Assets": "61,955",
"Other Compr. Net Income": "0",
"Other Expenses": "-11,395",
"Other Liabilities": "0",
"Other Net Income": "41,217",
"Other Revenues": "98,655",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "5,143"
},
"output_variables": {
"Liabilities": "21,521",
"Assets": "291,235",
"Revenues": "97,199",
"Expenses": "37,309",
"Stockholders Equity": "269,714",
"Net Income": "101,107",
"Comprehensive Net Income": "101,107",
"BaseVar": "244,240",
"ECR before LimitedLiability": "282%",
"Economic Capital Ratio": "282%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "11,614",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,912",
"Liabilities, Current": "0",
"Long-term Debt": "42,973",
"Oil and Gas Property": "219,192",
"Operating Expenses": "31,307",
"Other Assets": "58,882",
"Other Compr. Net Income": "0",
"Other Expenses": "-12,256",
"Other Liabilities": "2,206",
"Other Net Income": "-2,324",
"Other Revenues": "0",
"Property, Plant and Equipment": "517",
"Revenue from Contract with Customer": "68,463",
"Taxes": "4,262"
},
"output_variables": {
"Liabilities": "45,179",
"Assets": "290,205",
"Revenues": "68,463",
"Expenses": "35,225",
"Stockholders Equity": "245,026",
"Net Income": "30,914",
"Comprehensive Net Income": "30,914",
"BaseVar": "220,698",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,909",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-1,200",
"General and Administrative Expense": "11,997",
"Liabilities, Current": "3,097",
"Long-term Debt": "40,628",
"Oil and Gas Property": "207,505",
"Operating Expenses": "30,900",
"Other Assets": "58,788",
"Other Compr. Net Income": "0",
"Other Expenses": "-14,215",
"Other Liabilities": "0",
"Other Net Income": "-2,072",
"Other Revenues": "0",
"Property, Plant and Equipment": "427",
"Revenue from Contract with Customer": "40,081",
"Taxes": "2,807"
},
"output_variables": {
"Liabilities": "43,725",
"Assets": "275,629",
"Revenues": "38,881",
"Expenses": "31,489",
"Stockholders Equity": "231,904",
"Net Income": "5,320",
"Comprehensive Net Income": "5,320",
"BaseVar": "195,898",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "186%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 1.8632557565284518,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001703785.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001703785.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001703785.svg"
},
{
"company_id": "0000315131",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000315131.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000315131.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000315131.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000315131_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000315131_main_keyfigs.svg",
"name": "PHX Minerals INC",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000315131.svg",
"report_text": "The relative strengths and weaknesses of PHX Minerals 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 PHX Minerals INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 118% points.The greatest weakness of PHX Minerals INC is the variable Other Expenses, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 185%, being 102% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000315131_2021_PHX_Minerals_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "31.6",
"Liabilities": "88.3",
"Assets": "1.04",
"Stockholders Equity": "76.6",
"ECR before LimitedLiability": "132",
"Other Liabilities": "27.8",
"Long-term Debt": "40.7",
"Oil and Gas Property": "11.1",
"Property, Plant and Equipment": "-2.47",
"Revenues": "44.3",
"Net Income": "30.2",
"Gains/Losses on Derivatives": "1.17",
"Other Revenues": "43.1",
"Operating Expenses": "23.7",
"Expenses": "-4.74",
"General and Administrative Expense": "3.68",
"Depreciation, Depletion, Amortization": "-18.4",
"Other Expenses": "-14.7",
"Comprehensive Net Income": "30.3",
"Other Net Income": "-9.32",
"Economic Capital Ratio": "109"
},
"2012": {
"Liabilities, Current": "32.0",
"Liabilities": "94.0",
"Assets": "3.14",
"Stockholders Equity": "100",
"ECR before LimitedLiability": "155",
"Long-term Debt": "42.9",
"Other Liabilities": "32.9",
"Property, Plant and Equipment": "-3.63",
"Oil and Gas Property": "17.6",
"Other Revenues": "39.2",
"Revenues": "39.1",
"Net Income": "38.3",
"Taxes": "-1.24",
"Expenses": "4.89",
"Operating Expenses": "21.3",
"Other Expenses": "-1.66",
"Depreciation, Depletion, Amortization": "-19.2",
"General and Administrative Expense": "5.57",
"Other Net Income": "-5.65",
"Comprehensive Net Income": "38.3",
"Economic Capital Ratio": "125"
},
"2013": {
"Other Liabilities": "39.0",
"Liabilities": "102",
"Assets": "1.68",
"Stockholders Equity": "91.2",
"ECR before LimitedLiability": "147",
"Liabilities, Current": "32.3",
"Long-term Debt": "46.4",
"Oil and Gas Property": "11.2",
"Property, Plant and Equipment": "-3.34",
"Revenues": "49.9",
"Net Income": "36.4",
"Other Revenues": "49.0",
"Taxes": "-1.30",
"Expenses": "-1.59",
"Operating Expenses": "21.0",
"Depreciation, Depletion, Amortization": "-19.1",
"Other Expenses": "-6.16",
"General and Administrative Expense": "3.64",
"Comprehensive Net Income": "36.1",
"Other Net Income": "-11.9",
"Economic Capital Ratio": "118"
},
"2014": {
"Long-term Debt": "39.7",
"Liabilities": "98.2",
"Assets": "-0.279",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "174",
"Liabilities, Current": "38.5",
"Other Liabilities": "34.7",
"Oil and Gas Property": "-1.33",
"Other Revenues": "40.3",
"Revenues": "39.6",
"Net Income": "48.3",
"Gains/Losses on Derivatives": "-0.723",
"Depreciation, Depletion, Amortization": "-9.27",
"Expenses": "17.6",
"General and Administrative Expense": "4.19",
"Taxes": "-1.29",
"Operating Expenses": "21.7",
"Other Expenses": "2.17",
"Comprehensive Net Income": "48.4",
"Other Net Income": "-8.82",
"Economic Capital Ratio": "147"
},
"2015": {
"Liabilities": "104",
"Assets": "1.45",
"Stockholders Equity": "159",
"ECR before LimitedLiability": "236",
"Liabilities, Current": "51.0",
"Other Liabilities": "26.1",
"Long-term Debt": "42.5",
"Oil and Gas Property": "4.50",
"Revenues": "39.1",
"Net Income": "79.4",
"Other Revenues": "28.9",
"Gains/Losses on Derivatives": "10.2",
"General and Administrative Expense": "5.78",
"Expenses": "45.2",
"Other Expenses": "23.5",
"Taxes": "-0.768",
"Depreciation, Depletion, Amortization": "-9.35",
"Operating Expenses": "25.9",
"Other Net Income": "-4.97",
"Comprehensive Net Income": "80.1",
"Economic Capital Ratio": "190"
},
"2016": {
"Liabilities": "104",
"Assets": "7.85",
"Stockholders Equity": "136",
"ECR before LimitedLiability": "157",
"Long-term Debt": "54.5",
"Liabilities, Current": "44.4",
"Other Liabilities": "21.1",
"Oil and Gas Property": "39.3",
"Assets, Current": "-2.08",
"Property, Plant and Equipment": "-4.72",
"Other Revenues": "18.1",
"Revenues": "18.6",
"Net Income": "18.7",
"Other Expenses": "-2.00",
"Expenses": "5.72",
"General and Administrative Expense": "4.61",
"Operating Expenses": "18.6",
"Depreciation, Depletion, Amortization": "-15.3",
"Comprehensive Net Income": "18.8",
"Other Net Income": "-5.67",
"Economic Capital Ratio": "133"
},
"2017": {
"Liabilities, Current": "47.6",
"Liabilities": "108",
"Assets": "1.79",
"Stockholders Equity": "135",
"ECR before LimitedLiability": "157",
"Long-term Debt": "54.1",
"Other Liabilities": "22.5",
"Oil and Gas Property": "9.11",
"Property, Plant and Equipment": "-1.25",
"Other Revenues": "19.8",
"Revenues": "20.1",
"Net Income": "16.5",
"Gains/Losses on Derivatives": "1.08",
"General and Administrative Expense": "5.28",
"Expenses": "2.92",
"Operating Expenses": "20.7",
"Depreciation, Depletion, Amortization": "-9.79",
"Other Expenses": "-13.1",
"Other Net Income": "-6.51",
"Comprehensive Net Income": "16.5",
"Economic Capital Ratio": "134"
},
"2018": {
"Other Liabilities": "25.7",
"Liabilities": "99.1",
"Stockholders Equity": "140",
"ECR before LimitedLiability": "156",
"Liabilities, Current": "39.5",
"Long-term Debt": "46.7",
"Deferred Tax Liab., Net": "1.98",
"Revenue from Contract with Customer": "-17.1",
"Revenues": "5.75",
"Net Income": "19.4",
"Other Revenues": "23.0",
"General and Administrative Expense": "1.51",
"Expenses": "11.8",
"Taxes": "-1.02",
"Operating Expenses": "7.23",
"Other Expenses": "13.8",
"Depreciation, Depletion, Amortization": "-10.7",
"Cost of Goods and Services Sold": "0.942",
"Comprehensive Net Income": "19.4",
"Other Net Income": "1.81",
"Economic Capital Ratio": "132"
},
"2019": {
"Liabilities": "119",
"Assets": "-8.73",
"Stockholders Equity": "71.5",
"ECR before LimitedLiability": "85.1",
"Liabilities, Current": "60.5",
"Other Liabilities": "17.0",
"Long-term Debt": "71.7",
"Oil and Gas Property": "60.6",
"Assets, Current": "-4.80",
"Property, Plant and Equipment": "-25.9",
"Other Revenues": "74.0",
"Revenues": "38.6",
"Net Income": "-43.1",
"Revenue from Contract with Customer": "-36.1",
"Operating Expenses": "15.1",
"Expenses": "-81.5",
"Cost of Goods and Services Sold": "5.75",
"Other Expenses": "-84.3",
"Depreciation, Depletion, Amortization": "-14.4",
"Comprehensive Net Income": "-42.4",
"Economic Capital Ratio": "69.8"
},
"2020": {
"Other Liabilities": "21.6",
"Liabilities": "103",
"Assets": "14.1",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "128",
"Liabilities, Current": "43.4",
"Deferred Tax Liab., Net": "4.13",
"Long-term Debt": "54.8",
"Property, Plant and Equipment": "-17.9",
"Oil and Gas Property": "67.8",
"Revenues": "13.4",
"Net Income": "-7.17",
"Other Revenues": "-7.16",
"Revenue from Contract with Customer": "19.7",
"Depreciation, Depletion, Amortization": "-11.0",
"Expenses": "-21.6",
"Operating Expenses": "18.7",
"General and Administrative Expense": "-5.96",
"Other Expenses": "-26.2",
"Comprehensive Net Income": "-6.88",
"Economic Capital Ratio": "102"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000315131_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "13,261",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "14,712",
"Gains/Losses on Derivatives": "734",
"General and Administrative Expense": "5,995",
"Liabilities, Current": "5,947",
"Long-term Debt": "0",
"Oil and Gas Property": "96,136",
"Operating Expenses": "1,026",
"Other Assets": "2,027",
"Other Compr. Net Income": "0",
"Other Expenses": "14,750",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "44,242",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,947",
"Assets": "111,424",
"Revenues": "44,977",
"Expenses": "36,483",
"Stockholders Equity": "105,477",
"Net Income": "8,494",
"Comprehensive Net Income": "8,494",
"BaseVar": "99,415",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "241%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "11,623",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "19,061",
"Gains/Losses on Derivatives": "74",
"General and Administrative Expense": "6,389",
"Liabilities, Current": "7,628",
"Long-term Debt": "0",
"Oil and Gas Property": "121,617",
"Operating Expenses": "980",
"Other Assets": "1,947",
"Other Compr. Net Income": "0",
"Other Expenses": "13,282",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "48,458",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,450"
},
"output_variables": {
"Liabilities": "7,628",
"Assets": "135,187",
"Revenues": "48,532",
"Expenses": "41,161",
"Stockholders Equity": "127,559",
"Net Income": "7,371",
"Comprehensive Net Income": "7,371",
"BaseVar": "116,254",
"ECR before LimitedLiability": "235%",
"Economic Capital Ratio": "235%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "17,805",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,946",
"Gains/Losses on Derivatives": "611",
"General and Administrative Expense": "6,802",
"Liabilities, Current": "10,301",
"Long-term Debt": "0",
"Oil and Gas Property": "127,918",
"Operating Expenses": "9.8",
"Other Assets": "2,115",
"Other Compr. Net Income": "0",
"Other Expenses": "18,337",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "62,278",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,835"
},
"output_variables": {
"Liabilities": "10,301",
"Assets": "147,838",
"Revenues": "62,889",
"Expenses": "48,929",
"Stockholders Equity": "137,538",
"Net Income": "13,960",
"Comprehensive Net Income": "13,960",
"BaseVar": "134,979",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "237%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "19,369",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,897",
"Gains/Losses on Derivatives": "247",
"General and Administrative Expense": "7,433",
"Liabilities, Current": "9,450",
"Long-term Debt": "0",
"Oil and Gas Property": "225,084",
"Operating Expenses": "86",
"Other Assets": "2,188",
"Other Compr. Net Income": "0",
"Other Expenses": "27,300",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "84,164",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,694"
},
"output_variables": {
"Liabilities": "9,450",
"Assets": "246,641",
"Revenues": "84,411",
"Expenses": "59,410",
"Stockholders Equity": "237,191",
"Net Income": "25,001",
"Comprehensive Net Income": "25,001",
"BaseVar": "199,956",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "253%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "13,784",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "23,821",
"Gains/Losses on Derivatives": "13,823",
"General and Administrative Expense": "7,339",
"Liabilities, Current": "4,877",
"Long-term Debt": "0",
"Oil and Gas Property": "222,792",
"Operating Expenses": "48",
"Other Assets": "2,249",
"Other Compr. Net Income": "0",
"Other Expenses": "28,650",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "57,060",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,702"
},
"output_variables": {
"Liabilities": "4,877",
"Assets": "238,825",
"Revenues": "70,882",
"Expenses": "61,561",
"Stockholders Equity": "233,949",
"Net Income": "9,321",
"Comprehensive Net Income": "9,321",
"BaseVar": "188,072",
"ECR before LimitedLiability": "250%",
"Economic Capital Ratio": "250%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "6,572",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "24,488",
"Gains/Losses on Derivatives": "-86",
"General and Administrative Expense": "7,140",
"Liabilities, Current": "4,474",
"Long-term Debt": "0",
"Oil and Gas Property": "191,406",
"Operating Expenses": "32",
"Other Assets": "157",
"Other Compr. Net Income": "0",
"Other Expenses": "16,620",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "39,150",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,072"
},
"output_variables": {
"Liabilities": "4,474",
"Assets": "198,135",
"Revenues": "39,063",
"Expenses": "49,350",
"Stockholders Equity": "193,661",
"Net Income": "-10,287",
"Comprehensive Net Income": "-10,287",
"BaseVar": "145,511",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "231%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "9,989",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "18,398",
"Gains/Losses on Derivatives": "1,250",
"General and Administrative Expense": "7,441",
"Liabilities, Current": "3,538",
"Long-term Debt": "0",
"Oil and Gas Property": "196,584",
"Operating Expenses": "0",
"Other Assets": "170",
"Other Compr. Net Income": "0",
"Other Expenses": "15,416",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "45,085",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,548"
},
"output_variables": {
"Liabilities": "3,538",
"Assets": "206,744",
"Revenues": "46,335",
"Expenses": "42,803",
"Stockholders Equity": "203,206",
"Net Income": "3,532",
"Comprehensive Net Income": "3,532",
"BaseVar": "149,710",
"ECR before LimitedLiability": "247%",
"Economic Capital Ratio": "247%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "8,246",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "18,395",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,342",
"Liabilities, Current": "5,737",
"Long-term Debt": "0",
"Oil and Gas Property": "198,284",
"Operating Expenses": "13,460",
"Other Assets": "219",
"Other Compr. Net Income": "0",
"Other Expenses": "-10,888",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "45,034",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,089"
},
"output_variables": {
"Liabilities": "5,737",
"Assets": "206,750",
"Revenues": "45,034",
"Expenses": "30,399",
"Stockholders Equity": "201,013",
"Net Income": "14,636",
"Comprehensive Net Income": "14,636",
"BaseVar": "143,960",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "252%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "14,477",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "18,197",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,565",
"Liabilities, Current": "3,099",
"Long-term Debt": "0",
"Oil and Gas Property": "111,725",
"Operating Expenses": "12,488",
"Other Assets": "443",
"Other Compr. Net Income": "0",
"Other Expenses": "65,628",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "66,036",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,903"
},
"output_variables": {
"Liabilities": "3,099",
"Assets": "126,645",
"Revenues": "66,036",
"Expenses": "106,781",
"Stockholders Equity": "123,546",
"Net Income": "-40,745",
"Comprehensive Net Income": "-40,745",
"BaseVar": "151,280",
"ECR before LimitedLiability": "177%",
"Economic Capital Ratio": "177%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "17,790",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "11,314",
"Gains/Losses on Derivatives": "907",
"General and Administrative Expense": "8,025",
"Liabilities, Current": "4,454",
"Long-term Debt": "0",
"Oil and Gas Property": "80,872",
"Operating Expenses": "4,842",
"Other Assets": "1,360",
"Other Compr. Net Income": "0",
"Other Expenses": "27,715",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,688",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "23,370",
"Taxes": "1,023"
},
"output_variables": {
"Liabilities": "4,454",
"Assets": "100,022",
"Revenues": "28,966",
"Expenses": "52,918",
"Stockholders Equity": "95,568",
"Net Income": "-23,952",
"Comprehensive Net Income": "-23,952",
"BaseVar": "93,180",
"ECR before LimitedLiability": "185%",
"Economic Capital Ratio": "185%"
}
}
},
"top_rated": true,
"trend": 8.0,
"value": 1.8466154677094349,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000315131.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000315131.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000315131.svg"
},
{
"company_id": "0001581552",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001581552.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001581552.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001581552.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001581552_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001581552_main_keyfigs.svg",
"name": "Energy 11 L P",
"rank": 16,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Energy 11 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 Energy 11 L P compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 126% points.The greatest weakness of Energy 11 L P is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 183%, being 101% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001581552_2021_Energy_11_L_P.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities": "-63.4",
"Assets": "43.6",
"Stockholders Equity": "16.3",
"ECR before LimitedLiability": "62.4",
"Liabilities, Current": "-115",
"Other Liabilities": "9.22",
"Long-term Debt": "14.7",
"Property, Plant and Equipment": "-19.9",
"Oil and Gas Property": "73.1",
"Assets, Current": "-7.07",
"Revenues": "-11.1",
"Net Income": "33.1",
"Other Revenues": "-10.4",
"General and Administrative Expense": "5.93",
"Expenses": "44.5",
"Other Expenses": "23.8",
"Depreciation, Depletion, Amortization": "5.31",
"Operating Expenses": "12.4",
"Other Net Income": "-2.55",
"Comprehensive Net Income": "33.4",
"Economic Capital Ratio": "15.9"
},
"2016": {
"Liabilities": "90.2",
"Assets": "7.17",
"Stockholders Equity": "163",
"ECR before LimitedLiability": "168",
"Long-term Debt": "45.1",
"Liabilities, Current": "39.5",
"Other Liabilities": "17.2",
"Oil and Gas Property": "5.41",
"Assets, Current": "3.70",
"Property, Plant and Equipment": "-1.74",
"Other Revenues": "-16.2",
"Revenues": "-15.7",
"Net Income": "18.6",
"Other Expenses": "6.02",
"Expenses": "27.6",
"General and Administrative Expense": "8.18",
"Taxes": "-0.937",
"Operating Expenses": "14.7",
"Comprehensive Net Income": "18.7",
"Other Net Income": "6.75",
"Economic Capital Ratio": "144"
},
"2017": {
"Liabilities, Current": "40.1",
"Liabilities": "71.4",
"Assets": "14.5",
"Stockholders Equity": "126",
"ECR before LimitedLiability": "132",
"Long-term Debt": "42.6",
"Other Liabilities": "-7.36",
"Oil and Gas Property": "52.9",
"Property, Plant and Equipment": "-6.45",
"Assets, Current": "-1.30",
"Other Revenues": "-19.4",
"Revenues": "-20.1",
"Net Income": "15.4",
"General and Administrative Expense": "9.86",
"Expenses": "19.3",
"Operating Expenses": "17.4",
"Depreciation, Depletion, Amortization": "-1.82",
"Other Expenses": "-5.32",
"Other Net Income": "16.1",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "109"
},
"2018": {
"Other Liabilities": "23.4",
"Liabilities": "82.4",
"Assets": "7.33",
"Stockholders Equity": "134",
"ECR before LimitedLiability": "141",
"Liabilities, Current": "26.4",
"Long-term Debt": "41.0",
"Oil and Gas Property": "30.4",
"Property, Plant and Equipment": "-3.31",
"Revenue from Contract with Customer": "-16.0",
"Revenues": "-2.13",
"Net Income": "16.2",
"Other Revenues": "14.0",
"General and Administrative Expense": "7.07",
"Expenses": "18.1",
"Operating Expenses": "18.6",
"Other Expenses": "3.33",
"Depreciation, Depletion, Amortization": "-3.13",
"Cost of Goods and Services Sold": "-6.05",
"Comprehensive Net Income": "16.2",
"Economic Capital Ratio": "117"
},
"2019": {
"Liabilities": "40.9",
"Assets": "27.0",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "104",
"Liabilities, Current": "17.8",
"Other Liabilities": "-20.0",
"Long-term Debt": "39.7",
"Oil and Gas Property": "106",
"Assets, Current": "-3.82",
"Property, Plant and Equipment": "-11.8",
"Other Revenues": "5.28",
"Revenues": "-12.6",
"Net Income": "14.3",
"Revenue from Contract with Customer": "-18.1",
"Operating Expenses": "17.2",
"Expenses": "27.6",
"Cost of Goods and Services Sold": "-2.33",
"Other Expenses": "8.45",
"General and Administrative Expense": "4.64",
"Comprehensive Net Income": "14.7",
"Economic Capital Ratio": "88.5"
},
"2020": {
"Other Liabilities": "14.7",
"Liabilities": "41.7",
"Assets": "35.4",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "126",
"Liabilities, Current": "-12.3",
"Long-term Debt": "36.7",
"Assets, Current": "-4.89",
"Property, Plant and Equipment": "-13.6",
"Oil and Gas Property": "126",
"Revenues": "-9.18",
"Net Income": "24.5",
"Other Revenues": "8.22",
"Revenue from Contract with Customer": "-16.8",
"Depreciation, Depletion, Amortization": "-4.68",
"Expenses": "34.2",
"Operating Expenses": "18.8",
"General and Administrative Expense": "5.49",
"Other Expenses": "18.0",
"Comprehensive Net Income": "24.7",
"Economic Capital Ratio": "101"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001581552_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "6,261",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "392",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "746",
"Liabilities, Current": "89,878",
"Long-term Debt": "0",
"Oil and Gas Property": "158,895",
"Operating Expenses": "1,946",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,212",
"Other Liabilities": "0",
"Other Net Income": "383",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "74"
},
"output_variables": {
"Liabilities": "89,878",
"Assets": "165,157",
"Revenues": "0",
"Expenses": "1,946",
"Stockholders Equity": "75,279",
"Net Income": "-1,563",
"Comprehensive Net Income": "-1,563",
"BaseVar": "128,681",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "76%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "99,557",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "9,527",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,291",
"Liabilities, Current": "2,693",
"Long-term Debt": "0",
"Oil and Gas Property": "151,555",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,775",
"Other Liabilities": "0",
"Other Net Income": "14,233",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,870"
},
"output_variables": {
"Liabilities": "2,693",
"Assets": "251,112",
"Revenues": "0",
"Expenses": "19,463",
"Stockholders Equity": "248,419",
"Net Income": "-5,231",
"Comprehensive Net Income": "-5,231",
"BaseVar": "143,750",
"ECR before LimitedLiability": "243%",
"Economic Capital Ratio": "243%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "17,473",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "15,085",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "909",
"Liabilities, Current": "3,760",
"Long-term Debt": "1,227",
"Oil and Gas Property": "321,767",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "12,035",
"Other Liabilities": "20,000",
"Other Net Income": "39,331",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "3,406"
},
"output_variables": {
"Liabilities": "24,987",
"Assets": "339,240",
"Revenues": "0",
"Expenses": "31,435",
"Stockholders Equity": "314,253",
"Net Income": "7,896",
"Comprehensive Net Income": "7,896",
"BaseVar": "217,496",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "222%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "10,153",
"Cost of Goods and Services Sold": "11,810",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "15,939",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,365",
"Liabilities, Current": "16,231",
"Long-term Debt": "1,294",
"Oil and Gas Property": "313,117",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,512",
"Other Revenues": "54,732",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,468"
},
"output_variables": {
"Liabilities": "17,525",
"Assets": "323,270",
"Revenues": "54,732",
"Expenses": "33,582",
"Stockholders Equity": "305,746",
"Net Income": "18,638",
"Comprehensive Net Income": "18,638",
"BaseVar": "215,811",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "237%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,491",
"Cost of Goods and Services Sold": "9,874",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "12,451",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,304",
"Liabilities, Current": "20,061",
"Long-term Debt": "1,453",
"Oil and Gas Property": "326,759",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "24,000",
"Other Net Income": "-1,049",
"Other Revenues": "36,020",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,862"
},
"output_variables": {
"Liabilities": "45,514",
"Assets": "333,250",
"Revenues": "36,020",
"Expenses": "26,491",
"Stockholders Equity": "287,736",
"Net Income": "8,480",
"Comprehensive Net Income": "8,480",
"BaseVar": "221,161",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "196%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,612",
"Cost of Goods and Services Sold": "9,840",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "22,655",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,577",
"Liabilities, Current": "49,903",
"Long-term Debt": "1,564",
"Oil and Gas Property": "323,200",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,181",
"Other Revenues": "36,522",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "3,075"
},
"output_variables": {
"Liabilities": "51,467",
"Assets": "331,812",
"Revenues": "36,522",
"Expenses": "37,147",
"Stockholders Equity": "280,346",
"Net Income": "-2,805",
"Comprehensive Net Income": "-2,805",
"BaseVar": "229,564",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "183%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 1.8285914577624622,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001581552.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001581552.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001581552.svg"
},
{
"company_id": "0001006655",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001006655.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001006655.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001006655.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001006655_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001006655_main_keyfigs.svg",
"name": "Evolution Petroleum CORP",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001006655.svg",
"report_text": "The relative strengths and weaknesses of Evolution Petroleum 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 Evolution Petroleum CORP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 80% points.The greatest weakness of Evolution Petroleum CORP is the variable Deferred Tax Liab., Net, reducing the Economic Capital Ratio by 44% points.
The company's Economic Capital Ratio, given in the ranking table, is 180%, being 98% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001006655_2021_Evolution_Petroleum_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "19.0",
"Liabilities": "28.8",
"Assets": "15.9",
"Stockholders Equity": "63.9",
"ECR before LimitedLiability": "71.3",
"Other Liabilities": "-11.8",
"Long-term Debt": "21.4",
"Other Assets": "-31.5",
"Oil and Gas Property": "63.5",
"Property, Plant and Equipment": "70.0",
"Revenues": "7.01",
"Net Income": "11.3",
"Other Revenues": "7.07",
"Operating Expenses": "-11.6",
"Expenses": "11.6",
"General and Administrative Expense": "-12.1",
"Depreciation, Depletion, Amortization": "2.84",
"Other Expenses": "32.0",
"Comprehensive Net Income": "11.4",
"Other Net Income": "-7.26",
"Economic Capital Ratio": "48.5"
},
"2012": {
"Liabilities, Current": "15.6",
"Liabilities": "33.6",
"Stockholders Equity": "55.0",
"ECR before LimitedLiability": "98.4",
"Long-term Debt": "28.7",
"Other Liabilities": "-10.8",
"Assets, Current": "11.6",
"Assets": "11.3",
"Property, Plant and Equipment": "34.7",
"Oil and Gas Property": "27.1",
"Other Assets": "-27.2",
"Other Revenues": "25.1",
"Revenues": "25.0",
"Net Income": "39.0",
"Expenses": "19.0",
"Operating Expenses": "-5.71",
"Other Expenses": "25.1",
"General and Administrative Expense": "-4.46",
"Other Net Income": "-4.90",
"Comprehensive Net Income": "39.0",
"Economic Capital Ratio": "69.0"
},
"2013": {
"Other Liabilities": "-15.7",
"Liabilities": "51.4",
"Stockholders Equity": "66.9",
"ECR before LimitedLiability": "104",
"Liabilities, Current": "34.0",
"Long-term Debt": "33.7",
"Other Assets": "-20.4",
"Assets": "9.15",
"Oil and Gas Property": "11.7",
"Assets, Current": "19.4",
"Property, Plant and Equipment": "20.0",
"Revenues": "29.1",
"Net Income": "33.0",
"Other Revenues": "29.1",
"Expenses": "13.9",
"Operating Expenses": "-9.18",
"Other Expenses": "26.6",
"General and Administrative Expense": "-8.67",
"Comprehensive Net Income": "32.7",
"Other Net Income": "-10.1",
"Economic Capital Ratio": "74.5"
},
"2014": {
"Long-term Debt": "29.6",
"Liabilities": "32.7",
"Stockholders Equity": "64.1",
"ECR before LimitedLiability": "97.3",
"Liabilities, Current": "27.8",
"Other Liabilities": "-27.7",
"Oil and Gas Property": "21.7",
"Assets": "15.7",
"Property, Plant and Equipment": "24.9",
"Assets, Current": "21.4",
"Other Assets": "-25.8",
"Other Revenues": "22.3",
"Revenues": "21.5",
"Net Income": "35.2",
"Expenses": "21.5",
"General and Administrative Expense": "9.00",
"Operating Expenses": "-11.4",
"Other Expenses": "16.1",
"Comprehensive Net Income": "35.2",
"Other Net Income": "-7.87",
"Economic Capital Ratio": "70.9"
},
"2015": {
"Liabilities": "18.7",
"Stockholders Equity": "51.0",
"ECR before LimitedLiability": "132",
"Liabilities, Current": "12.3",
"Other Liabilities": "-29.0",
"Long-term Debt": "31.2",
"Property, Plant and Equipment": "42.1",
"Assets": "19.6",
"Other Assets": "-35.9",
"Oil and Gas Property": "31.4",
"Assets, Current": "18.7",
"Revenues": "41.5",
"Net Income": "78.6",
"Other Revenues": "42.7",
"General and Administrative Expense": "11.9",
"Expenses": "46.1",
"Other Expenses": "39.4",
"Depreciation, Depletion, Amortization": "10.3",
"Operating Expenses": "-16.1",
"Comprehensive Net Income": "79.2",
"Economic Capital Ratio": "85.3"
},
"2016": {
"Liabilities": "72.9",
"Stockholders Equity": "33.0",
"ECR before LimitedLiability": "130",
"Long-term Debt": "60.1",
"Liabilities, Current": "34.4",
"Other Liabilities": "-20.5",
"Oil and Gas Property": "7.69",
"Assets": "-2.70",
"Other Assets": "-15.8",
"Assets, Current": "7.68",
"Property, Plant and Equipment": "8.63",
"Other Revenues": "18.9",
"Revenues": "19.7",
"Net Income": "77.4",
"Other Expenses": "25.7",
"Expenses": "9.82",
"Operating Expenses": "-18.4",
"Depreciation, Depletion, Amortization": "2.28",
"Comprehensive Net Income": "77.6",
"Other Net Income": "48.0",
"Economic Capital Ratio": "106"
},
"2017": {
"Liabilities, Current": "42.0",
"Liabilities": "52.1",
"Stockholders Equity": "40.3",
"ECR before LimitedLiability": "84.3",
"Long-term Debt": "46.4",
"Other Liabilities": "-44.5",
"Oil and Gas Property": "25.5",
"Assets": "1.65",
"Property, Plant and Equipment": "21.4",
"Other Assets": "-27.9",
"Assets, Current": "10.6",
"Other Revenues": "38.4",
"Revenues": "37.5",
"Net Income": "29.3",
"General and Administrative Expense": "13.6",
"Comprehensive Net Income": "29.3",
"Operating Expenses": "-17.2",
"Depreciation, Depletion, Amortization": "8.48",
"Other Net Income": "-7.00",
"Other Expenses": "-7.43",
"Economic Capital Ratio": "61.5"
},
"2018": {
"Other Liabilities": "27.2",
"Liabilities": "65.8",
"Stockholders Equity": "63.1",
"ECR before LimitedLiability": "117",
"Liabilities, Current": "38.0",
"Long-term Debt": "44.2",
"Deferred Tax Liab., Net": "-46.7",
"Revenue from Contract with Customer": "-19.7",
"Revenues": "31.8",
"Net Income": "42.1",
"Other Revenues": "51.8",
"General and Administrative Expense": "9.73",
"Expenses": "8.07",
"Operating Expenses": "-21.7",
"Other Expenses": "10.1",
"Other Assets": "-13.9",
"Oil and Gas Property": "13.1",
"Property, Plant and Equipment": "10.2",
"Assets, Current": "8.22",
"Comprehensive Net Income": "42.2",
"Economic Capital Ratio": "92.5"
},
"2019": {
"Deferred Tax Liab., Net": "-48.3",
"Liabilities": "68.3",
"Stockholders Equity": "61.4",
"ECR before LimitedLiability": "117",
"Liabilities, Current": "45.5",
"Other Liabilities": "13.2",
"Long-term Debt": "52.9",
"Other Revenues": "-19.6",
"Revenues": "32.6",
"Net Income": "41.6",
"Revenue from Contract with Customer": "51.9",
"Operating Expenses": "-21.5",
"Expenses": "6.81",
"Cost of Goods and Services Sold": "4.10",
"Other Expenses": "25.9",
"Assets, Current": "9.95",
"Property, Plant and Equipment": "8.49",
"Other Assets": "-14.9",
"Oil and Gas Property": "14.2",
"Comprehensive Net Income": "42.2",
"Economic Capital Ratio": "101"
},
"2020": {
"Other Liabilities": "18.0",
"Liabilities": "51.4",
"Assets": "16.0",
"Stockholders Equity": "79.6",
"ECR before LimitedLiability": "123",
"Liabilities, Current": "35.2",
"Deferred Tax Liab., Net": "-44.0",
"Long-term Debt": "37.6",
"Assets, Current": "8.64",
"Other Assets": "-27.0",
"Property, Plant and Equipment": "30.9",
"Oil and Gas Property": "43.4",
"Revenues": "18.7",
"Expenses": "23.2",
"Net Income": "43.0",
"Other Revenues": "-13.4",
"Revenue from Contract with Customer": "32.9",
"Operating Expenses": "-23.7",
"Other Expenses": "46.1",
"Comprehensive Net Income": "43.2",
"Economic Capital Ratio": "98.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001006655_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "6,358",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "563",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,335",
"Liabilities, Current": "2,212",
"Long-term Debt": "860",
"Oil and Gas Property": "33,448",
"Operating Expenses": "7,338",
"Other Assets": "-33,370",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,530",
"Other Liabilities": "3,416",
"Other Net Income": "14",
"Other Revenues": "7,531",
"Property, Plant and Equipment": "33,517",
"Revenue from Contract with Customer": "0",
"Taxes": "81"
},
"output_variables": {
"Liabilities": "6,487",
"Assets": "39,952",
"Revenues": "7,531",
"Expenses": "7,787",
"Stockholders Equity": "33,465",
"Net Income": "-242",
"Comprehensive Net Income": "-242",
"BaseVar": "30,885",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "181%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "16,770",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,137",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,143",
"Liabilities, Current": "5,089",
"Long-term Debt": "969",
"Oil and Gas Property": "40,476",
"Operating Expenses": "9,133",
"Other Assets": "-38,859",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,624",
"Other Liabilities": "6,275",
"Other Net Income": "26",
"Other Revenues": "17,962",
"Property, Plant and Equipment": "40,568",
"Revenue from Contract with Customer": "0",
"Taxes": "67"
},
"output_variables": {
"Liabilities": "12,333",
"Assets": "58,955",
"Revenues": "17,962",
"Expenses": "12,856",
"Stockholders Equity": "46,623",
"Net Income": "5,132",
"Comprehensive Net Income": "5,132",
"BaseVar": "51,066",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "179%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "27,436",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,300",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,495",
"Liabilities, Current": "2,633",
"Long-term Debt": "616",
"Oil and Gas Property": "38,789",
"Operating Expenses": "10,649",
"Other Assets": "-38,510",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,700",
"Other Liabilities": "8,472",
"Other Net Income": "23",
"Other Revenues": "21,350",
"Property, Plant and Equipment": "38,841",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,720",
"Assets": "66,556",
"Revenues": "21,350",
"Expenses": "14,744",
"Stockholders Equity": "54,836",
"Net Income": "6,628",
"Comprehensive Net Income": "6,628",
"BaseVar": "57,197",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "193%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "26,305",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "3,000",
"Long-term Debt": "206",
"Oil and Gas Property": "37,822",
"Operating Expenses": "12,145",
"Other Assets": "-37,358",
"Other Compr. Net Income": "0",
"Other Expenses": "1,961",
"Other Liabilities": "9,933",
"Other Net Income": "30",
"Other Revenues": "17,674",
"Property, Plant and Equipment": "38,247",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,138",
"Assets": "65,016",
"Revenues": "17,674",
"Expenses": "14,106",
"Stockholders Equity": "51,878",
"Net Income": "3,597",
"Comprehensive Net Income": "3,597",
"BaseVar": "54,982",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "176%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "23,693",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "9,329",
"Long-term Debt": "716",
"Oil and Gas Property": "45,187",
"Operating Expenses": "19,258",
"Other Assets": "-44,461",
"Other Compr. Net Income": "0",
"Other Expenses": "3,518",
"Other Liabilities": "11,261",
"Other Net Income": "-74",
"Other Revenues": "27,841",
"Property, Plant and Equipment": "45,464",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "21,306",
"Assets": "69,883",
"Revenues": "27,841",
"Expenses": "22,775",
"Stockholders Equity": "48,577",
"Net Income": "4,992",
"Comprehensive Net Income": "4,992",
"BaseVar": "70,940",
"ECR before LimitedLiability": "145%",
"Economic Capital Ratio": "145%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "37,086",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,165",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,080",
"Liabilities, Current": "8,529",
"Long-term Debt": "760",
"Oil and Gas Property": "59,970",
"Operating Expenses": "24,684",
"Other Assets": "-59,605",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,603",
"Other Liabilities": "11,841",
"Other Net Income": "32,637",
"Other Revenues": "26,350",
"Property, Plant and Equipment": "59,999",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "21,130",
"Assets": "97,451",
"Revenues": "26,350",
"Expenses": "34,326",
"Stockholders Equity": "76,321",
"Net Income": "24,660",
"Comprehensive Net Income": "24,660",
"BaseVar": "105,947",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "204%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "26,143",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "2,719",
"Long-term Debt": "1,254",
"Oil and Gas Property": "61,790",
"Operating Expenses": "21,605",
"Other Assets": "-61,495",
"Other Compr. Net Income": "0",
"Other Expenses": "4,922",
"Other Liabilities": "15,826",
"Other Net Income": "87",
"Other Revenues": "34,485",
"Property, Plant and Equipment": "61,831",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,799",
"Assets": "88,269",
"Revenues": "34,485",
"Expenses": "26,527",
"Stockholders Equity": "68,470",
"Net Income": "8,044",
"Comprehensive Net Income": "8,044",
"BaseVar": "84,583",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "175%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "32,148",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "10,555",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "4,430",
"Long-term Debt": "1,387",
"Oil and Gas Property": "61,240",
"Operating Expenses": "24,562",
"Other Assets": "-60,995",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,321",
"Other Liabilities": "0",
"Other Net Income": "86",
"Other Revenues": "40,774",
"Property, Plant and Equipment": "61,270",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "16,373",
"Assets": "93,663",
"Revenues": "40,774",
"Expenses": "21,241",
"Stockholders Equity": "77,289",
"Net Income": "19,618",
"Comprehensive Net Income": "19,618",
"BaseVar": "86,068",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "213%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "35,179",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "11,323",
"Depreciation, Depletion, Amortization": "6,253",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,073",
"Liabilities, Current": "2,753",
"Long-term Debt": "1,561",
"Oil and Gas Property": "60,346",
"Operating Expenses": "25,593",
"Other Assets": "-60,136",
"Other Compr. Net Income": "0",
"Other Expenses": "-7,727",
"Other Liabilities": "0",
"Other Net Income": "1,339",
"Other Revenues": "0",
"Property, Plant and Equipment": "60,373",
"Revenue from Contract with Customer": "43,230",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "15,636",
"Assets": "95,762",
"Revenues": "43,230",
"Expenses": "29,192",
"Stockholders Equity": "80,126",
"Net Income": "15,377",
"Comprehensive Net Income": "15,377",
"BaseVar": "92,579",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "209%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "25,317",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "11,061",
"Depreciation, Depletion, Amortization": "5,761",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,260",
"Liabilities, Current": "4,279",
"Long-term Debt": "2,674",
"Oil and Gas Property": "66,512",
"Operating Expenses": "25,910",
"Other Assets": "-66,221",
"Other Compr. Net Income": "0",
"Other Expenses": "-13,091",
"Other Liabilities": "0",
"Other Net Income": "177",
"Other Revenues": "0",
"Property, Plant and Equipment": "66,530",
"Revenue from Contract with Customer": "29,599",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "18,014",
"Assets": "92,138",
"Revenues": "29,599",
"Expenses": "23,840",
"Stockholders Equity": "74,124",
"Net Income": "5,937",
"Comprehensive Net Income": "5,937",
"BaseVar": "81,884",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "180%"
}
}
},
"top_rated": true,
"trend": -5.0,
"value": 1.8035799259577276,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001006655.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001006655.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001006655.svg"
},
{
"company_id": "0000066418",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000066418.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000066418.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000066418.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000066418_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000066418_main_keyfigs.svg",
"name": "Mexco Energy CORP",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000066418.svg",
"report_text": "The relative strengths and weaknesses of Mexco Energy 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 Mexco Energy CORP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 89% points.The greatest weakness of Mexco Energy CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 177%, being 95% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000066418_2021_Mexco_Energy_CORP.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities, Current": "35.3",
"Liabilities": "13.3",
"Assets": "10.7",
"Stockholders Equity": "28.2",
"ECR before LimitedLiability": "32.7",
"Long-term Debt": "-23.3",
"Other Liabilities": "-5.06",
"Oil and Gas Property": "-28.0",
"Property, Plant and Equipment": "79.9",
"Assets, Current": "-8.91",
"Other Revenues": "8.34",
"Revenues": "7.54",
"Net Income": "4.07",
"Expenses": "4.43",
"Operating Expenses": "19.3",
"Depreciation, Depletion, Amortization": "-6.78",
"Taxes": "0.888",
"Other Expenses": "-9.46",
"Other Net Income": "-7.93",
"Comprehensive Net Income": "4.07",
"Economic Capital Ratio": "9.95"
},
"2018": {
"Other Liabilities": "22.9",
"Liabilities": "48.6",
"Assets": "12.1",
"Expenses": "-3.75",
"Stockholders Equity": "63.9",
"ECR before LimitedLiability": "69.6",
"Liabilities, Current": "32.7",
"Long-term Debt": "-6.41",
"Deferred Tax Liab., Net": "1.77",
"Oil and Gas Property": "-19.3",
"Property, Plant and Equipment": "54.8",
"Other Assets": "1.96",
"Revenue from Contract with Customer": "25.2",
"Revenues": "4.09",
"Other Revenues": "-20.9",
"General and Administrative Expense": "-6.31",
"Taxes": "1.02",
"Operating Expenses": "21.5",
"Other Expenses": "-13.9",
"Depreciation, Depletion, Amortization": "-7.01",
"Economic Capital Ratio": "45.4"
},
"2019": {
"Liabilities": "72.2",
"Assets": "11.0",
"Stockholders Equity": "93.5",
"ECR before LimitedLiability": "111",
"Liabilities, Current": "43.8",
"Other Liabilities": "11.9",
"Long-term Debt": "21.4",
"Oil and Gas Property": "-10.4",
"Assets, Current": "-2.94",
"Property, Plant and Equipment": "48.0",
"Other Revenues": "-17.8",
"Revenues": "10.3",
"Net Income": "12.5",
"Revenue from Contract with Customer": "27.9",
"Operating Expenses": "-28.9",
"Comprehensive Net Income": "13.0",
"Cost of Goods and Services Sold": "3.74",
"Other Expenses": "43.7",
"Depreciation, Depletion, Amortization": "-6.44",
"General and Administrative Expense": "-10.5",
"Economic Capital Ratio": "95.3"
},
"2020": {
"Other Liabilities": "17.7",
"Liabilities": "56.2",
"Assets": "19.5",
"Stockholders Equity": "89.1",
"ECR before LimitedLiability": "120",
"Liabilities, Current": "42.8",
"Long-term Debt": "-4.72",
"Assets, Current": "-6.16",
"Property, Plant and Equipment": "75.7",
"Oil and Gas Property": "-13.7",
"Revenues": "11.8",
"Net Income": "30.3",
"Other Revenues": "-13.3",
"Revenue from Contract with Customer": "25.9",
"Depreciation, Depletion, Amortization": "-5.71",
"Expenses": "18.3",
"Operating Expenses": "-24.5",
"General and Administrative Expense": "-9.33",
"Other Expenses": "53.7",
"Comprehensive Net Income": "30.5",
"Economic Capital Ratio": "95.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000066418_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "505",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,177",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "976",
"Liabilities, Current": "137",
"Long-term Debt": "2,900",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "28",
"Other Compr. Net Income": "0",
"Other Expenses": "914",
"Other Liabilities": "968",
"Other Net Income": "-152",
"Other Revenues": "2,525",
"Property, Plant and Equipment": "12,175",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,006",
"Assets": "12,708",
"Revenues": "2,525",
"Expenses": "3,068",
"Stockholders Equity": "8,702",
"Net Income": "-695",
"Comprehensive Net Income": "-695",
"BaseVar": "11,230",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "123%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,372",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "880",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "955",
"Liabilities, Current": "447",
"Long-term Debt": "1,553",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "149",
"Other Compr. Net Income": "0",
"Other Expenses": "1,102",
"Other Liabilities": "0",
"Other Net Income": "-89",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,879",
"Revenue from Contract with Customer": "2,705",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,999",
"Assets": "10,401",
"Revenues": "2,705",
"Expenses": "2,937",
"Stockholders Equity": "8,402",
"Net Income": "-321",
"Comprehensive Net Income": "-321",
"BaseVar": "9,066",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "166%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "562",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "802",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "912",
"Liabilities, Current": "166",
"Long-term Debt": "854",
"Oil and Gas Property": "0",
"Operating Expenses": "2,679",
"Other Assets": "122",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,714",
"Other Liabilities": "0",
"Other Net Income": "-21",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,765",
"Revenue from Contract with Customer": "2,687",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,020",
"Assets": "9,450",
"Revenues": "2,687",
"Expenses": "2,679",
"Stockholders Equity": "8,430",
"Net Income": "-13",
"Comprehensive Net Income": "-13",
"BaseVar": "7,928",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "369",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "854",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,007",
"Liabilities, Current": "182",
"Long-term Debt": "1,524",
"Oil and Gas Property": "0",
"Operating Expenses": "2,802",
"Other Assets": "228",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,860",
"Other Liabilities": "0",
"Other Net Income": "-36",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,473",
"Revenue from Contract with Customer": "2,739",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,706",
"Assets": "10,071",
"Revenues": "2,739",
"Expenses": "2,802",
"Stockholders Equity": "8,364",
"Net Income": "-99",
"Comprehensive Net Income": "-99",
"BaseVar": "8,677",
"ECR before LimitedLiability": "177%",
"Economic Capital Ratio": "177%"
}
}
},
"top_rated": true,
"trend": -3.0,
"value": 1.7729353039514377,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000066418.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000066418.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000066418.svg"
},
{
"company_id": "0000797468",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000797468.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000797468.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000797468.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000797468_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000797468_main_keyfigs.svg",
"name": "Occidental Petroleum CORP DE",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000797468.svg",
"report_text": "The relative strengths and weaknesses of Occidental Petroleum CORP DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Occidental Petroleum CORP DE compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 105% points.The greatest weakness of Occidental Petroleum CORP DE is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 171%, being 89% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000797468_2021_Occidental_Petroleum_CORP_DE.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "50.8",
"Stockholders Equity": "46.8",
"ECR before LimitedLiability": "71.9",
"Long-term Debt": "45.3",
"Other Liabilities": "22.7",
"Liabilities, Current": "-17.7",
"Property, Plant and Equipment": "9.50",
"Assets": "3.15",
"Other Assets": "-2.12",
"Assets, Current": "3.85",
"Oil and Gas Property": "-5.65",
"Revenues": "21.6",
"Net Income": "18.6",
"Other Revenues": "21.7",
"Expenses": "1.37",
"General and Administrative Expense": "2.90",
"Depreciation, Depletion, Amortization": "-5.21",
"Operating Expenses": "3.41",
"Comprehensive Net Income": "19.0",
"Other Net Income": "-4.41",
"Economic Capital Ratio": "66.0"
},
"2010": {
"Long-term Debt": "35.9",
"Liabilities": "54.4",
"Stockholders Equity": "40.0",
"ECR before LimitedLiability": "62.9",
"Other Liabilities": "31.9",
"Liabilities, Current": "-11.6",
"Revenues": "24.9",
"Net Income": "9.88",
"Other Revenues": "25.0",
"Operating Expenses": "2.25",
"Expenses": "-7.28",
"Other Expenses": "-9.36",
"General and Administrative Expense": "3.46",
"Depreciation, Depletion, Amortization": "-2.97",
"Other Assets": "-1.63",
"Oil and Gas Property": "-6.05",
"Assets, Current": "7.16",
"Property, Plant and Equipment": "3.69",
"Comprehensive Net Income": "10.0",
"Other Net Income": "-7.72",
"Economic Capital Ratio": "60.7"
},
"2011": {
"Liabilities, Current": "-1.20",
"Liabilities": "57.5",
"Assets": "2.24",
"Stockholders Equity": "49.3",
"ECR before LimitedLiability": "104",
"Other Liabilities": "25.2",
"Long-term Debt": "37.0",
"Other Assets": "-1.62",
"Oil and Gas Property": "-9.07",
"Property, Plant and Equipment": "25.4",
"Revenues": "39.8",
"Net Income": "35.0",
"Other Revenues": "39.9",
"Operating Expenses": "19.1",
"Expenses": "2.56",
"General and Administrative Expense": "13.3",
"Depreciation, Depletion, Amortization": "-4.13",
"Other Expenses": "-25.0",
"Comprehensive Net Income": "35.2",
"Other Net Income": "-7.39",
"Economic Capital Ratio": "81.1"
},
"2012": {
"Liabilities, Current": "9.76",
"Liabilities": "74.2",
"Assets": "4.91",
"Stockholders Equity": "76.2",
"ECR before LimitedLiability": "133",
"Long-term Debt": "40.9",
"Other Liabilities": "31.3",
"Property, Plant and Equipment": "31.4",
"Oil and Gas Property": "-9.69",
"Other Revenues": "39.2",
"Revenues": "39.1",
"Net Income": "40.8",
"Taxes": "-1.11",
"Expenses": "6.47",
"Operating Expenses": "17.1",
"Other Expenses": "-19.0",
"Depreciation, Depletion, Amortization": "-5.14",
"General and Administrative Expense": "14.5",
"Other Net Income": "-4.72",
"Comprehensive Net Income": "40.7",
"Economic Capital Ratio": "103"
},
"2013": {
"Other Liabilities": "34.9",
"Liabilities": "76.9",
"Assets": "4.81",
"Stockholders Equity": "77.6",
"ECR before LimitedLiability": "123",
"Liabilities, Current": "8.56",
"Long-term Debt": "41.6",
"Oil and Gas Property": "-10.3",
"Assets, Current": "1.38",
"Property, Plant and Equipment": "32.2",
"Revenues": "35.3",
"Net Income": "32.7",
"Other Revenues": "35.2",
"Expenses": "4.51",
"Operating Expenses": "14.4",
"Depreciation, Depletion, Amortization": "-5.59",
"Other Expenses": "-15.0",
"General and Administrative Expense": "11.5",
"Comprehensive Net Income": "32.9",
"Other Net Income": "-7.12",
"Economic Capital Ratio": "94.1"
},
"2014": {
"Long-term Debt": "37.6",
"Liabilities": "66.1",
"Assets": "4.89",
"Stockholders Equity": "62.6",
"ECR before LimitedLiability": "110",
"Liabilities, Current": "1.18",
"Other Liabilities": "32.9",
"Oil and Gas Property": "-15.0",
"Property, Plant and Equipment": "30.0",
"Assets, Current": "5.05",
"Other Revenues": "32.5",
"Revenues": "31.5",
"Net Income": "33.4",
"Gains/Losses on Derivatives": "-1.00",
"Other Net Income": "1.51",
"Comprehensive Net Income": "33.3",
"Depreciation, Depletion, Amortization": "-4.65",
"General and Administrative Expense": "10.9",
"Operating Expenses": "18.7",
"Other Expenses": "-23.8",
"Economic Capital Ratio": "83.7"
},
"2015": {
"Liabilities": "58.1",
"Assets": "25.3",
"Stockholders Equity": "88.6",
"ECR before LimitedLiability": "139",
"Liabilities, Current": "3.68",
"Other Liabilities": "22.8",
"Long-term Debt": "37.0",
"Property, Plant and Equipment": "64.6",
"Oil and Gas Property": "-22.3",
"Assets, Current": "7.19",
"Revenues": "-20.8",
"Net Income": "46.8",
"Other Revenues": "-19.5",
"General and Administrative Expense": "12.9",
"Expenses": "20.6",
"Other Expenses": "-7.88",
"Depreciation, Depletion, Amortization": "-6.95",
"Operating Expenses": "23.1",
"Other Net Income": "46.9",
"Comprehensive Net Income": "47.7",
"Economic Capital Ratio": "92.6"
},
"2016": {
"Liabilities": "64.1",
"Stockholders Equity": "81.5",
"ECR before LimitedLiability": "111",
"Long-term Debt": "49.9",
"Other Liabilities": "19.4",
"Oil and Gas Property": "-15.5",
"Assets": "12.1",
"Other Assets": "4.35",
"Assets, Current": "1.88",
"Property, Plant and Equipment": "38.5",
"Other Revenues": "20.4",
"Revenues": "21.0",
"Net Income": "26.9",
"Other Expenses": "-13.6",
"Expenses": "8.41",
"General and Administrative Expense": "11.8",
"Operating Expenses": "18.7",
"Depreciation, Depletion, Amortization": "-8.29",
"Comprehensive Net Income": "27.3",
"Other Net Income": "-2.47",
"Economic Capital Ratio": "87.0"
},
"2017": {
"Liabilities, Current": "-8.22",
"Liabilities": "61.2",
"Stockholders Equity": "60.2",
"ECR before LimitedLiability": "91.7",
"Long-term Debt": "50.0",
"Other Liabilities": "20.9",
"Oil and Gas Property": "-16.8",
"Assets": "5.67",
"Property, Plant and Equipment": "27.9",
"Other Assets": "4.27",
"Assets, Current": "3.58",
"Other Revenues": "26.3",
"Revenues": "25.3",
"Net Income": "19.4",
"General and Administrative Expense": "13.2",
"Expenses": "-3.11",
"Operating Expenses": "21.9",
"Depreciation, Depletion, Amortization": "-7.93",
"Other Expenses": "-30.4",
"Comprehensive Net Income": "19.4",
"Economic Capital Ratio": "68.9"
},
"2018": {
"Other Liabilities": "27.9",
"Liabilities": "71.8",
"Stockholders Equity": "57.2",
"ECR before LimitedLiability": "99.8",
"Long-term Debt": "50.1",
"Revenue from Contract with Customer": "48.4",
"Revenues": "24.8",
"Net Income": "23.0",
"Other Revenues": "-23.4",
"General and Administrative Expense": "10.4",
"Expenses": "-9.10",
"Operating Expenses": "24.1",
"Other Expenses": "-37.0",
"Depreciation, Depletion, Amortization": "-7.29",
"Other Assets": "3.59",
"Oil and Gas Property": "-13.9",
"Property, Plant and Equipment": "17.6",
"Assets, Current": "3.98",
"Comprehensive Net Income": "23.7",
"Other Net Income": "7.32",
"Economic Capital Ratio": "75.6"
},
"2019": {
"Deferred Tax Liab., Net": "2.41",
"Liabilities": "53.0",
"Assets": "19.0",
"Stockholders Equity": "93.0",
"ECR before LimitedLiability": "98.2",
"Liabilities, Current": "-4.74",
"Other Liabilities": "10.4",
"Long-term Debt": "46.4",
"Oil and Gas Property": "-12.0",
"Assets, Current": "2.95",
"Property, Plant and Equipment": "31.7",
"Other Assets": "6.14",
"Other Revenues": "17.2",
"Revenues": "-3.61",
"Expenses": "12.4",
"Net Income": "10.6",
"Revenue from Contract with Customer": "-21.0",
"Operating Expenses": "11.1",
"General and Administrative Expense": "6.19",
"Comprehensive Net Income": "10.7",
"Economic Capital Ratio": "82.8"
},
"2020": {
"Other Liabilities": "18.6",
"Liabilities": "76.5",
"Assets": "22.0",
"Revenues": "3.48",
"Expenses": "3.03",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "114",
"Liabilities, Current": "17.0",
"Deferred Tax Liab., Net": "3.54",
"Long-term Debt": "47.5",
"Other Assets": "4.98",
"Property, Plant and Equipment": "59.7",
"Oil and Gas Property": "-15.6",
"Other Revenues": "26.4",
"Revenue from Contract with Customer": "-22.1",
"Depreciation, Depletion, Amortization": "-8.95",
"Operating Expenses": "11.8",
"General and Administrative Expense": "6.34",
"Other Expenses": "-3.64",
"Economic Capital Ratio": "89.0",
"Other Net Income": "-5.96"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000797468_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "8,086,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,117,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,092,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,617,000",
"Other Assets": "2,498,000",
"Other Compr. Net Income": "-95,000",
"Other Expenses": "7,613,000",
"Other Liabilities": "0",
"Other Net Income": "225,000",
"Other Revenues": "15,521,000",
"Property, Plant and Equipment": "33,645,000",
"Revenue from Contract with Customer": "0",
"Taxes": "433,000"
},
"output_variables": {
"Liabilities": "6,092,000",
"Assets": "44,229,000",
"Revenues": "15,521,000",
"Expenses": "12,780,000",
"Stockholders Equity": "38,137,000",
"Net Income": "2,966,000",
"Comprehensive Net Income": "2,871,000",
"BaseVar": "39,471,000",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "202%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "13,059,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,153,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,825,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,633,000",
"Other Assets": "2,837,000",
"Other Compr. Net Income": "0",
"Other Expenses": "9,523,000",
"Other Liabilities": "0",
"Other Net Income": "239,000",
"Other Revenues": "19,156,000",
"Property, Plant and Equipment": "36,536,000",
"Revenue from Contract with Customer": "0",
"Taxes": "484,000"
},
"output_variables": {
"Liabilities": "7,825,000",
"Assets": "52,432,000",
"Revenues": "19,156,000",
"Expenses": "14,793,000",
"Stockholders Equity": "44,607,000",
"Net Income": "4,602,000",
"Comprehensive Net Income": "4,602,000",
"BaseVar": "47,222,500",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "202%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "11,542,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,591,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,947,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,781,000",
"Other Assets": "2,818,000",
"Other Compr. Net Income": "41,000",
"Other Expenses": "11,884,000",
"Other Liabilities": "0",
"Other Net Income": "528,000",
"Other Revenues": "24,104,000",
"Property, Plant and Equipment": "45,684,000",
"Revenue from Contract with Customer": "0",
"Taxes": "605,000"
},
"output_variables": {
"Liabilities": "7,947,000",
"Assets": "60,044,000",
"Revenues": "24,104,000",
"Expenses": "17,861,000",
"Stockholders Equity": "52,097,000",
"Net Income": "6,771,000",
"Comprehensive Net Income": "6,812,000",
"BaseVar": "55,262,500",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "213%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "9,492,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,511,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,290,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,947,000",
"Other Assets": "2,654,000",
"Other Compr. Net Income": "-19,000",
"Other Expenses": "12,843,000",
"Other Liabilities": "0",
"Other Net Income": "326,000",
"Other Revenues": "24,253,000",
"Property, Plant and Equipment": "52,064,000",
"Revenue from Contract with Customer": "0",
"Taxes": "680,000"
},
"output_variables": {
"Liabilities": "7,290,000",
"Assets": "64,210,000",
"Revenues": "24,253,000",
"Expenses": "19,981,000",
"Stockholders Equity": "56,920,000",
"Net Income": "4,598,000",
"Comprehensive Net Income": "4,579,000",
"BaseVar": "58,039,500",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "213%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "11,323,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,347,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "8,434,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,057,000",
"Other Assets": "2,299,000",
"Other Compr. Net Income": "199,000",
"Other Expenses": "12,056,000",
"Other Liabilities": "0",
"Other Net Income": "1,551,000",
"Other Revenues": "24,561,000",
"Property, Plant and Equipment": "55,821,000",
"Revenue from Contract with Customer": "0",
"Taxes": "749,000"
},
"output_variables": {
"Liabilities": "8,434,000",
"Assets": "69,443,000",
"Revenues": "24,561,000",
"Expenses": "20,209,000",
"Stockholders Equity": "61,009,000",
"Net Income": "5,903,000",
"Comprehensive Net Income": "6,102,000",
"BaseVar": "62,198,500",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "213%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "13,873,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,261,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "8,244,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,653,000",
"Other Assets": "2,656,000",
"Other Compr. Net Income": "-68,000",
"Other Expenses": "15,944,000",
"Other Liabilities": "0",
"Other Net Income": "3,596,000",
"Other Revenues": "19,442,000",
"Property, Plant and Equipment": "39,730,000",
"Revenue from Contract with Customer": "0",
"Taxes": "550,000"
},
"output_variables": {
"Liabilities": "8,244,000",
"Assets": "56,259,000",
"Revenues": "19,442,000",
"Expenses": "22,408,000",
"Stockholders Equity": "48,015,000",
"Net Income": "630,000",
"Comprehensive Net Income": "562,000",
"BaseVar": "55,008,500",
"ECR before LimitedLiability": "189%",
"Economic Capital Ratio": "189%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,402,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,544,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,842,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,306,000",
"Other Assets": "2,396,000",
"Other Compr. Net Income": "50,000",
"Other Expenses": "14,860,000",
"Other Liabilities": "0",
"Other Net Income": "13,224,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "31,639,000",
"Revenue from Contract with Customer": "0",
"Taxes": "343,000"
},
"output_variables": {
"Liabilities": "6,842,000",
"Assets": "43,437,000",
"Revenues": "0",
"Expenses": "21,053,000",
"Stockholders Equity": "36,595,000",
"Net Income": "-7,829,000",
"Comprehensive Net Income": "-7,779,000",
"BaseVar": "42,303,000",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "152%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "8,428,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,268,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,362,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "62,000",
"Other Assets": "2,344,000",
"Other Compr. Net Income": "41,000",
"Other Expenses": "6,974,000",
"Other Liabilities": "0",
"Other Net Income": "811,000",
"Other Revenues": "10,196,000",
"Property, Plant and Equipment": "32,337,000",
"Revenue from Contract with Customer": "0",
"Taxes": "277,000"
},
"output_variables": {
"Liabilities": "6,362,000",
"Assets": "43,109,000",
"Revenues": "10,196,000",
"Expenses": "11,581,000",
"Stockholders Equity": "36,747,000",
"Net Income": "-574,000",
"Comprehensive Net Income": "-533,000",
"BaseVar": "36,050,000",
"ECR before LimitedLiability": "185%",
"Economic Capital Ratio": "185%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "8,270,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,002,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,400,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "82,000",
"Other Assets": "2,582,000",
"Other Compr. Net Income": "8,000",
"Other Expenses": "7,925,000",
"Other Liabilities": "0",
"Other Net Income": "1,024,000",
"Other Revenues": "12,607,000",
"Property, Plant and Equipment": "31,174,000",
"Revenue from Contract with Customer": "0",
"Taxes": "311,000"
},
"output_variables": {
"Liabilities": "7,400,000",
"Assets": "42,026,000",
"Revenues": "12,607,000",
"Expenses": "12,320,000",
"Stockholders Equity": "34,626,000",
"Net Income": "1,311,000",
"Comprehensive Net Income": "1,319,000",
"BaseVar": "37,692,500",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "182%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "9,932,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,977,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,412,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "110,000",
"Other Assets": "2,485,000",
"Other Compr. Net Income": "144,000",
"Other Expenses": "10,608,000",
"Other Liabilities": "0",
"Other Net Income": "1,305,000",
"Other Revenues": "136,000",
"Property, Plant and Equipment": "31,437,000",
"Revenue from Contract with Customer": "17,824,000",
"Taxes": "439,000"
},
"output_variables": {
"Liabilities": "7,412,000",
"Assets": "43,854,000",
"Revenues": "17,960,000",
"Expenses": "15,134,000",
"Stockholders Equity": "36,442,000",
"Net Income": "4,131,000",
"Comprehensive Net Income": "4,275,000",
"BaseVar": "42,904,500",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "196%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "18,681,000",
"Cost of Goods and Services Sold": "2,791,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,981,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "14,949,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "5,538,000",
"Other Assets": "10,180,000",
"Other Compr. Net Income": "-194,000",
"Other Expenses": "7,328,000",
"Other Liabilities": "0",
"Other Net Income": "1,213,000",
"Other Revenues": "20,610,000",
"Property, Plant and Equipment": "80,469,000",
"Revenue from Contract with Customer": "0",
"Taxes": "707,000"
},
"output_variables": {
"Liabilities": "14,949,000",
"Assets": "109,330,000",
"Revenues": "20,610,000",
"Expenses": "22,345,000",
"Stockholders Equity": "94,381,000",
"Net Income": "-522,000",
"Comprehensive Net Income": "-716,000",
"BaseVar": "84,320,500",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "190%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,819,000",
"Cost of Goods and Services Sold": "2,408,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8,097,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "864,000",
"Liabilities, Current": "8,223,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "5,681,000",
"Other Assets": "5,356,000",
"Other Compr. Net Income": "-67,000",
"Other Expenses": "12,069,000",
"Other Liabilities": "0",
"Other Net Income": "-3,017,000",
"Other Revenues": "17,927,000",
"Property, Plant and Equipment": "65,889,000",
"Revenue from Contract with Customer": "0",
"Taxes": "622,000"
},
"output_variables": {
"Liabilities": "8,223,000",
"Assets": "80,064,000",
"Revenues": "17,927,000",
"Expenses": "29,741,000",
"Stockholders Equity": "71,841,000",
"Net Income": "-14,831,000",
"Comprehensive Net Income": "-14,898,000",
"BaseVar": "69,519,500",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "171%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 1.7130895492772213,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000797468.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000797468.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000797468.svg"
},
{
"company_id": "0001726126",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001726126.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001726126.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001726126.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001726126_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001726126_main_keyfigs.svg",
"name": "Epsilon Energy Ltd",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001726126.svg",
"report_text": "The relative strengths and weaknesses of Epsilon Energy 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 Epsilon Energy Ltd compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 75% points.The greatest weakness of Epsilon Energy Ltd is the variable Deferred Tax Liab., Net, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 168%, being 86% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001726126_2021_Epsilon_Energy_Ltd.pdf",
"shrinked_graph_json": {
"2019": {
"Deferred Tax Liab., Net": "-46.7",
"Liabilities": "37.0",
"Assets": "11.6",
"Stockholders Equity": "57.3",
"ECR before LimitedLiability": "84.3",
"Liabilities, Current": "21.9",
"Other Liabilities": "10.7",
"Long-term Debt": "43.6",
"Oil and Gas Property": "43.7",
"Property, Plant and Equipment": "32.2",
"Other Assets": "-28.6",
"Operating Expenses": "19.0",
"Expenses": "14.1",
"Other Revenues": "-17.0",
"Net Income": "26.8",
"Other Expenses": "-12.3",
"General and Administrative Expense": "6.61",
"Comprehensive Net Income": "27.3",
"Revenue from Contract with Customer": "22.5",
"Other Net Income": "7.09",
"Economic Capital Ratio": "69.0"
},
"2020": {
"Other Liabilities": "17.7",
"Liabilities": "49.3",
"Assets": "16.9",
"Stockholders Equity": "75.2",
"ECR before LimitedLiability": "112",
"Liabilities, Current": "33.2",
"Deferred Tax Liab., Net": "-41.0",
"Long-term Debt": "35.4",
"Other Assets": "-32.7",
"Property, Plant and Equipment": "44.6",
"Oil and Gas Property": "59.3",
"Revenues": "11.3",
"Net Income": "34.3",
"Other Revenues": "-13.6",
"Revenue from Contract with Customer": "25.7",
"Depreciation, Depletion, Amortization": "-9.34",
"Expenses": "17.5",
"Operating Expenses": "22.8",
"Other Expenses": "-7.98",
"Comprehensive Net Income": "34.6",
"Economic Capital Ratio": "86.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001726126_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "22,424",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "12,401",
"Depreciation, Depletion, Amortization": "7,388",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,499",
"Long-term Debt": "1,406",
"Oil and Gas Property": "74,095",
"Operating Expenses": "1,337",
"Other Assets": "-73,533",
"Other Compr. Net Income": "13",
"Other Expenses": "13,558",
"Other Liabilities": "0",
"Other Net Income": "4,290",
"Other Revenues": "0",
"Property, Plant and Equipment": "74,682",
"Revenue from Contract with Customer": "26,690",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "21,306",
"Assets": "97,669",
"Revenues": "26,690",
"Expenses": "22,283",
"Stockholders Equity": "76,363",
"Net Income": "8,698",
"Comprehensive Net Income": "8,711",
"BaseVar": "86,126",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "176%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "17,778",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "10,103",
"Depreciation, Depletion, Amortization": "9,558",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "4,510",
"Long-term Debt": "3,044",
"Oil and Gas Property": "67,356",
"Operating Expenses": "430",
"Other Assets": "-66,789",
"Other Compr. Net Income": "10",
"Other Expenses": "15,991",
"Other Liabilities": "0",
"Other Net Income": "2,428",
"Other Revenues": "0",
"Property, Plant and Equipment": "68,332",
"Revenue from Contract with Customer": "24,425",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,657",
"Assets": "86,676",
"Revenues": "24,425",
"Expenses": "25,978",
"Stockholders Equity": "69,019",
"Net Income": "875",
"Comprehensive Net Income": "885",
"BaseVar": "78,588",
"ECR before LimitedLiability": "168%",
"Economic Capital Ratio": "168%"
}
}
},
"top_rated": true,
"trend": 4.0,
"value": 1.6840326457439807,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001726126.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001726126.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001726126.svg"
},
{
"company_id": "0000010254",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000010254.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000010254.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000010254.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000010254_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000010254_main_keyfigs.svg",
"name": "Earthstone Energy INC",
"rank": 21,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Earthstone Energy 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 Earthstone Energy INC compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 117% points.The greatest weakness of Earthstone Energy INC is the variable Property, Plant and Equipment, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 167%, being 85% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000010254_2021_Earthstone_Energy_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "18.2",
"Liabilities": "11.8",
"Stockholders Equity": "4.97",
"ECR before LimitedLiability": "45.4",
"Other Liabilities": "-13.5",
"Long-term Debt": "6.09",
"Revenues": "31.8",
"Net Income": "26.4",
"Other Revenues": "31.9",
"Operating Expenses": "23.3",
"Expenses": "3.24",
"Taxes": "-3.58",
"Depreciation, Depletion, Amortization": "6.16",
"Other Expenses": "-24.2",
"Other Assets": "-5.83",
"Assets, Current": "9.86",
"Property, Plant and Equipment": "-20.4",
"Oil and Gas Property": "28.4",
"Comprehensive Net Income": "26.5",
"Other Net Income": "-8.67",
"Economic Capital Ratio": "22.6"
},
"2012": {
"Liabilities, Current": "8.15",
"Liabilities": "21.5",
"Stockholders Equity": "13.5",
"ECR before LimitedLiability": "74.1",
"Long-term Debt": "17.5",
"Other Liabilities": "-3.84",
"Other Revenues": "40.5",
"Revenues": "40.3",
"Net Income": "46.5",
"Taxes": "-4.73",
"Expenses": "11.4",
"Operating Expenses": "22.2",
"Other Expenses": "-15.6",
"Depreciation, Depletion, Amortization": "7.35",
"Oil and Gas Property": "14.8",
"Other Assets": "-4.20",
"Assets, Current": "22.0",
"Property, Plant and Equipment": "-20.9",
"Other Net Income": "-5.13",
"Comprehensive Net Income": "46.4",
"Economic Capital Ratio": "44.8"
},
"2013": {
"Other Liabilities": "4.26",
"Liabilities": "-6.97",
"Stockholders Equity": "-2.87",
"ECR before LimitedLiability": "22.0",
"Long-term Debt": "-11.4",
"Other Assets": "-3.92",
"Assets": "1.04",
"Oil and Gas Property": "41.5",
"Assets, Current": "4.34",
"Property, Plant and Equipment": "-26.7",
"Revenues": "20.8",
"Net Income": "22.1",
"Other Revenues": "20.7",
"Taxes": "-3.06",
"Expenses": "10.9",
"Operating Expenses": "17.1",
"Depreciation, Depletion, Amortization": "7.15",
"Other Expenses": "-10.3",
"Comprehensive Net Income": "21.9",
"Other Net Income": "-9.67",
"Economic Capital Ratio": "-7.27"
},
"2015": {
"Liabilities": "26.6",
"Stockholders Equity": "46.8",
"ECR before LimitedLiability": "70.1",
"Other Liabilities": "16.1",
"Long-term Debt": "14.0",
"Property, Plant and Equipment": "-30.1",
"Assets": "22.6",
"Other Assets": "5.75",
"Oil and Gas Property": "58.0",
"Assets, Current": "2.96",
"Revenues": "7.96",
"Net Income": "6.91",
"Other Revenues": "9.06",
"Gains/Losses on Derivatives": "-1.17",
"Other Net Income": "-1.57",
"Comprehensive Net Income": "7.60",
"General and Administrative Expense": "5.92",
"Other Expenses": "-24.8",
"Depreciation, Depletion, Amortization": "-7.14",
"Operating Expenses": "23.2",
"Economic Capital Ratio": "23.6"
},
"2016": {
"Liabilities": "30.2",
"Stockholders Equity": "54.4",
"ECR before LimitedLiability": "53.5",
"Long-term Debt": "23.8",
"Liabilities, Current": "6.41",
"Other Liabilities": "1.07",
"Oil and Gas Property": "75.6",
"Assets": "20.1",
"Other Assets": "7.81",
"Assets, Current": "-7.38",
"Property, Plant and Equipment": "-26.0",
"Other Revenues": "2.24",
"Revenues": "2.78",
"Net Income": "-0.647",
"Other Expenses": "-12.6",
"Expenses": "5.96",
"General and Administrative Expense": "6.16",
"Operating Expenses": "17.4",
"Depreciation, Depletion, Amortization": "-4.89",
"Other Net Income": "-9.40",
"Economic Capital Ratio": "29.5"
},
"2017": {
"Liabilities, Current": "15.5",
"Liabilities": "56.1",
"Stockholders Equity": "95.6",
"ECR before LimitedLiability": "94.2",
"Long-term Debt": "31.6",
"Other Liabilities": "13.2",
"Oil and Gas Property": "82.1",
"Assets": "20.8",
"Property, Plant and Equipment": "-15.1",
"Other Assets": "1.68",
"Assets, Current": "-3.19",
"Other Revenues": "2.20",
"Revenues": "1.43",
"Net Income": "2.30",
"General and Administrative Expense": "6.74",
"Expenses": "7.16",
"Operating Expenses": "18.6",
"Other Expenses": "-17.1",
"Other Net Income": "-6.29",
"Comprehensive Net Income": "2.30",
"Economic Capital Ratio": "71.4"
},
"2018": {
"Other Liabilities": "21.7",
"Liabilities": "43.7",
"Assets": "16.5",
"Stockholders Equity": "81.8",
"ECR before LimitedLiability": "96.3",
"Liabilities, Current": "16.2",
"Long-term Debt": "11.9",
"Deferred Tax Liab., Net": "-3.43",
"Oil and Gas Property": "61.4",
"Property, Plant and Equipment": "-13.4",
"Other Assets": "2.69",
"Revenue from Contract with Customer": "-16.3",
"Revenues": "-6.99",
"Expenses": "17.3",
"Net Income": "21.4",
"Other Revenues": "9.51",
"General and Administrative Expense": "3.28",
"Operating Expenses": "15.4",
"Comprehensive Net Income": "21.5",
"Other Net Income": "11.1",
"Economic Capital Ratio": "72.1"
},
"2019": {
"Liabilities": "13.6",
"Assets": "24.4",
"Stockholders Equity": "56.5",
"ECR before LimitedLiability": "57.0",
"Liabilities, Current": "12.4",
"Other Liabilities": "8.79",
"Long-term Debt": "-5.47",
"Oil and Gas Property": "97.0",
"Assets, Current": "-5.40",
"Property, Plant and Equipment": "-23.0",
"Other Revenues": "-14.9",
"Revenues": "-7.37",
"Net Income": "10.9",
"Revenue from Contract with Customer": "7.38",
"Operating Expenses": "14.5",
"Expenses": "25.2",
"Cost of Goods and Services Sold": "3.13",
"Other Expenses": "8.76",
"Comprehensive Net Income": "11.3",
"Other Net Income": "-6.98",
"Economic Capital Ratio": "41.6"
},
"2020": {
"Other Liabilities": "16.0",
"Liabilities": "42.8",
"Assets": "27.3",
"Stockholders Equity": "88.0",
"ECR before LimitedLiability": "110",
"Liabilities, Current": "27.4",
"Long-term Debt": "3.79",
"Assets, Current": "-6.49",
"Property, Plant and Equipment": "-18.4",
"Oil and Gas Property": "117",
"Revenues": "-7.85",
"Net Income": "24.5",
"Other Revenues": "-12.3",
"Revenue from Contract with Customer": "5.15",
"Depreciation, Depletion, Amortization": "-8.03",
"Expenses": "22.4",
"Operating Expenses": "16.4",
"Other Expenses": "9.45",
"Other Net Income": "10.0",
"Comprehensive Net Income": "24.8",
"Economic Capital Ratio": "84.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000010254_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "6,593",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,515",
"Liabilities, Current": "1,663",
"Long-term Debt": "1,795",
"Oil and Gas Property": "13,778",
"Operating Expenses": "0",
"Other Assets": "471",
"Other Compr. Net Income": "0",
"Other Expenses": "4,489",
"Other Liabilities": "2,319",
"Other Net Income": "-14",
"Other Revenues": "8,206",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "586"
},
"output_variables": {
"Liabilities": "5,777",
"Assets": "20,842",
"Revenues": "8,206",
"Expenses": "6,590",
"Stockholders Equity": "15,065",
"Net Income": "1,602",
"Comprehensive Net Income": "1,602",
"BaseVar": "20,714",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "155%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "10,006",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,076",
"Liabilities, Current": "3,434",
"Long-term Debt": "1,693",
"Oil and Gas Property": "15,743",
"Operating Expenses": "0",
"Other Assets": "457",
"Other Compr. Net Income": "0",
"Other Expenses": "5,489",
"Other Liabilities": "2,731",
"Other Net Income": "69",
"Other Revenues": "11,712",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "937"
},
"output_variables": {
"Liabilities": "7,858",
"Assets": "26,206",
"Revenues": "11,712",
"Expenses": "8,502",
"Stockholders Equity": "18,348",
"Net Income": "3,279",
"Comprehensive Net Income": "3,279",
"BaseVar": "27,174",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "155%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "6,377",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,625",
"Liabilities, Current": "5,602",
"Long-term Debt": "5,809",
"Oil and Gas Property": "27,692",
"Operating Expenses": "0",
"Other Assets": "611",
"Other Compr. Net Income": "0",
"Other Expenses": "6,043",
"Other Liabilities": "2,971",
"Other Net Income": "41",
"Other Revenues": "11,378",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "971"
},
"output_variables": {
"Liabilities": "14,382",
"Assets": "34,680",
"Revenues": "11,378",
"Expenses": "9,639",
"Stockholders Equity": "20,298",
"Net Income": "1,780",
"Comprehensive Net Income": "1,780",
"BaseVar": "35,060",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "112%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "45,909",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "31,228",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,300",
"Liabilities, Current": "48,578",
"Long-term Debt": "16,493",
"Oil and Gas Property": "198,333",
"Operating Expenses": "142",
"Other Assets": "18,768",
"Other Compr. Net Income": "0",
"Other Expenses": "127,925",
"Other Liabilities": "0",
"Other Net Income": "6,132",
"Other Revenues": "49,390",
"Property, Plant and Equipment": "1,934",
"Revenue from Contract with Customer": "0",
"Taxes": "2,582"
},
"output_variables": {
"Liabilities": "65,071",
"Assets": "264,944",
"Revenues": "49,390",
"Expenses": "172,177",
"Stockholders Equity": "199,873",
"Net Income": "-116,655",
"Comprehensive Net Income": "-116,655",
"BaseVar": "278,857",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "83%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "27,342",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,937",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,414",
"Liabilities, Current": "38,829",
"Long-term Debt": "20,450",
"Oil and Gas Property": "269,402",
"Operating Expenses": "5.0",
"Other Assets": "18,289",
"Other Compr. Net Income": "0",
"Other Expenses": "51,272",
"Other Liabilities": "15,776",
"Other Net Income": "-7,984",
"Other Revenues": "42,269",
"Property, Plant and Equipment": "1,479",
"Revenue from Contract with Customer": "0",
"Taxes": "2,198"
},
"output_variables": {
"Liabilities": "75,055",
"Assets": "316,512",
"Revenues": "42,269",
"Expenses": "88,826",
"Stockholders Equity": "241,457",
"Net Income": "-54,541",
"Comprehensive Net Income": "-54,541",
"BaseVar": "265,323",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "128%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "47,073",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "36,915",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "20,466",
"Liabilities, Current": "68,859",
"Long-term Debt": "29,311",
"Oil and Gas Property": "767,570",
"Operating Expenses": "1.0",
"Other Assets": "18,827",
"Other Compr. Net Income": "0",
"Other Expenses": "87,243",
"Other Liabilities": "10,515",
"Other Net Income": "-2,126",
"Other Revenues": "108,078",
"Property, Plant and Equipment": "947",
"Revenue from Contract with Customer": "0",
"Taxes": "6,060"
},
"output_variables": {
"Liabilities": "108,685",
"Assets": "834,417",
"Revenues": "108,078",
"Expenses": "150,685",
"Stockholders Equity": "725,732",
"Net Income": "-44,733",
"Comprehensive Net Income": "-44,733",
"BaseVar": "601,996",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "184%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "63,556",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "13,489",
"Depreciation, Depletion, Amortization": "47,568",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "28,159",
"Liabilities, Current": "81,865",
"Long-term Debt": "82,462",
"Oil and Gas Property": "899,709",
"Operating Expenses": "21,152",
"Other Assets": "40,381",
"Other Compr. Net Income": "0",
"Other Expenses": "20,744",
"Other Liabilities": "0",
"Other Net Income": "55,540",
"Other Revenues": "165,356",
"Property, Plant and Equipment": "662",
"Revenue from Contract with Customer": "0",
"Taxes": "8,060"
},
"output_variables": {
"Liabilities": "177,816",
"Assets": "1,004,308",
"Revenues": "165,356",
"Expenses": "125,683",
"Stockholders Equity": "826,492",
"Net Income": "95,213",
"Comprehensive Net Income": "95,213",
"BaseVar": "764,352",
"ECR before LimitedLiability": "192%",
"Economic Capital Ratio": "192%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "60,268",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "15,154",
"Depreciation, Depletion, Amortization": "69,243",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "27,611",
"Liabilities, Current": "100,158",
"Long-term Debt": "174,395",
"Oil and Gas Property": "1,040,894",
"Operating Expenses": "29,336",
"Other Assets": "23,070",
"Other Compr. Net Income": "0",
"Other Expenses": "2,956",
"Other Liabilities": "85",
"Other Net Income": "-48,665",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,311",
"Revenue from Contract with Customer": "191,262",
"Taxes": "11,871"
},
"output_variables": {
"Liabilities": "289,792",
"Assets": "1,125,543",
"Revenues": "191,262",
"Expenses": "141,017",
"Stockholders Equity": "835,751",
"Net Income": "1,580",
"Comprehensive Net Income": "1,580",
"BaseVar": "898,140",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "149%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "34,733",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "14,497",
"Depreciation, Depletion, Amortization": "96,414",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "28,233",
"Liabilities, Current": "55,494",
"Long-term Debt": "119,725",
"Oil and Gas Property": "965,432",
"Operating Expenses": "29,429",
"Other Assets": "4,161",
"Other Compr. Net Income": "0",
"Other Expenses": "65,741",
"Other Liabilities": "5.0",
"Other Net Income": "55,271",
"Other Revenues": "0",
"Property, Plant and Equipment": "931",
"Revenue from Contract with Customer": "144,523",
"Taxes": "9,411"
},
"output_variables": {
"Liabilities": "189,721",
"Assets": "1,005,257",
"Revenues": "144,523",
"Expenses": "229,228",
"Stockholders Equity": "815,536",
"Net Income": "-29,434",
"Comprehensive Net Income": "-29,434",
"BaseVar": "812,000",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "167%"
}
}
},
"top_rated": true,
"trend": 13.0,
"value": 1.6705645107817244,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000010254.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000010254.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000010254.svg"
},
{
"company_id": "0001705873",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001705873.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001705873.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001705873.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001705873_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001705873_main_keyfigs.svg",
"name": "Berry Corp bry",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001705873.svg",
"report_text": "The relative strengths and weaknesses of Berry Corp bry 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 Berry Corp bry compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 85% points.The greatest weakness of Berry Corp bry is the variable Other Expenses, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 164%, being 81% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001705873_2021_Berry_Corp_bry.pdf",
"shrinked_graph_json": {
"2020": {
"Other Liabilities": "21.0",
"Liabilities": "82.8",
"Assets": "8.62",
"Stockholders Equity": "84.8",
"ECR before LimitedLiability": "107",
"Liabilities, Current": "18.4",
"Long-term Debt": "52.9",
"Assets, Current": "-4.44",
"Property, Plant and Equipment": "-21.4",
"Oil and Gas Property": "74.4",
"Gains/Losses on Derivatives": "13.7",
"Revenues": "22.7",
"Expenses": "-12.9",
"Net Income": "6.54",
"Other Revenues": "-16.3",
"Revenue from Contract with Customer": "25.4",
"Depreciation, Depletion, Amortization": "-6.59",
"Operating Expenses": "27.7",
"Other Expenses": "-34.4",
"Comprehensive Net Income": "6.84",
"Economic Capital Ratio": "81.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001705873_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "154,491",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "139,180",
"Gains/Losses on Derivatives": "116,746",
"General and Administrative Expense": "77,696",
"Liabilities, Current": "175,306",
"Long-term Debt": "0",
"Oil and Gas Property": "1,177,307",
"Operating Expenses": "6,938",
"Other Assets": "7,235",
"Other Compr. Net Income": "0",
"Other Expenses": "493,019",
"Other Liabilities": "0",
"Other Net Income": "-34,323",
"Other Revenues": "1,035",
"Property, Plant and Equipment": "80,777",
"Revenue from Contract with Customer": "406,052",
"Taxes": "35,572"
},
"output_variables": {
"Liabilities": "175,306",
"Assets": "1,419,810",
"Revenues": "523,833",
"Expenses": "752,405",
"Stockholders Equity": "1,244,504",
"Net Income": "-262,895",
"Comprehensive Net Income": "-262,895",
"BaseVar": "1,452,838",
"ECR before LimitedLiability": "164%",
"Economic Capital Ratio": "164%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.636476992332529,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001705873.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001705873.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001705873.svg"
},
{
"company_id": "0001141197",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001141197.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001141197.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001141197.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001141197_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001141197_main_keyfigs.svg",
"name": "Pedevco CORP",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001141197.svg",
"report_text": "The relative strengths and weaknesses of Pedevco 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 Pedevco CORP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 113% points.The greatest weakness of Pedevco CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 75% points.
The company's Economic Capital Ratio, given in the ranking table, is 150%, being 68% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001141197_2021_Pedevco_CORP.pdf",
"shrinked_graph_json": {
"2012": {
"Assets, Current": "4.82",
"Assets": "-10.3",
"Stockholders Equity": "-9.28",
"Other Liabilities": "4.06",
"ECR before LimitedLiability": "-71.5",
"Property, Plant and Equipment": "-29.9",
"Oil and Gas Property": "-10.7",
"Other Assets": "9.35",
"Other Revenues": "-9.45",
"Revenues": "-9.49",
"Net Income": "-66.7",
"Expenses": "-33.4",
"Operating Expenses": "-64.0",
"Other Expenses": "9.15",
"Depreciation, Depletion, Amortization": "2.44",
"General and Administrative Expense": "-9.42",
"Liabilities, Current": "-10.7",
"Long-term Debt": "5.22",
"Other Net Income": "-5.08",
"Comprehensive Net Income": "-66.8",
"Economic Capital Ratio": "-101"
},
"2013": {
"Other Liabilities": "4.99",
"Liabilities": "-4.13",
"Stockholders Equity": "-19.9",
"ECR before LimitedLiability": "-72.7",
"Liabilities, Current": "-44.2",
"Long-term Debt": "6.15",
"Other Assets": "16.1",
"Assets": "-3.32",
"Oil and Gas Property": "-8.42",
"Assets, Current": "6.82",
"Property, Plant and Equipment": "-28.2",
"Revenues": "-6.69",
"Net Income": "-41.9",
"Other Revenues": "-6.75",
"Expenses": "-15.3",
"Operating Expenses": "-19.1",
"Other Expenses": "6.94",
"General and Administrative Expense": "-6.32",
"Comprehensive Net Income": "-42.1",
"Other Net Income": "-2.81",
"Economic Capital Ratio": "-102"
},
"2014": {
"Long-term Debt": "0.897",
"Liabilities": "-15.7",
"Assets": "-10.8",
"Stockholders Equity": "-39.1",
"ECR before LimitedLiability": "-77.5",
"Liabilities, Current": "-4.82",
"Other Liabilities": "-10.3",
"Oil and Gas Property": "0.116",
"Property, Plant and Equipment": "-16.5",
"Other Assets": "1.41",
"Other Revenues": "-3.82",
"Revenues": "-4.02",
"Net Income": "-12.8",
"Depreciation, Depletion, Amortization": "0.590",
"Expenses": "0.935",
"General and Administrative Expense": "-1.57",
"Operating Expenses": "-4.02",
"Other Expenses": "1.55",
"Comprehensive Net Income": "-12.8",
"Other Net Income": "-9.22",
"Economic Capital Ratio": "-104"
},
"2015": {
"Liabilities": "-48.8",
"Assets": "6.69",
"Stockholders Equity": "-21.2",
"Liabilities, Current": "1.11",
"Other Liabilities": "-95.5",
"Long-term Debt": "2.94",
"Property, Plant and Equipment": "-25.4",
"Oil and Gas Property": "20.1",
"Assets, Current": "-5.86",
"Revenues": "-9.79",
"Net Income": "3.32",
"Other Revenues": "-9.02",
"General and Administrative Expense": "-0.126",
"Expenses": "12.3",
"Other Expenses": "13.1",
"Depreciation, Depletion, Amortization": "0.963",
"Operating Expenses": "-3.87",
"ECR before LimitedLiability": "6.82",
"Other Net Income": "-8.39",
"Comprehensive Net Income": "3.48",
"Economic Capital Ratio": "-39.7"
},
"2017": {
"Liabilities, Current": "0",
"Liabilities": "-1.20",
"Assets": "-8.43",
"Stockholders Equity": "-47.8",
"Long-term Debt": "0",
"Other Liabilities": "-20.2",
"Oil and Gas Property": "0",
"Property, Plant and Equipment": "-5.61",
"Assets, Current": "-0.0943",
"Other Revenues": "-0.0279",
"Revenues": "-0.0305",
"Net Income": "-0.519",
"General and Administrative Expense": "0",
"Expenses": "0",
"Operating Expenses": "-0.0604",
"Depreciation, Depletion, Amortization": "0",
"Other Expenses": "0",
"ECR before LimitedLiability": "-90.2",
"Other Net Income": "-0.0358",
"Comprehensive Net Income": "-0.519",
"Economic Capital Ratio": "-113"
},
"2018": {
"Other Liabilities": "-152",
"Liabilities": "-37.7",
"Assets": "-25.1",
"Stockholders Equity": "-86.3",
"ECR before LimitedLiability": "31.1",
"Liabilities, Current": "22.6",
"Long-term Debt": "41.4",
"Oil and Gas Property": "27.3",
"Property, Plant and Equipment": "-34.2",
"Assets, Current": "-8.21",
"Revenue from Contract with Customer": "-21.2",
"Revenues": "-37.8",
"Net Income": "83.2",
"Other Revenues": "-16.3",
"General and Administrative Expense": "3.44",
"Expenses": "26.9",
"Other Expenses": "11.4",
"Depreciation, Depletion, Amortization": "8.22",
"Comprehensive Net Income": "83.2",
"Other Net Income": "90.6",
"Economic Capital Ratio": "6.90"
},
"2019": {
"Liabilities": "44.0",
"Stockholders Equity": "95.9",
"ECR before LimitedLiability": "81.6",
"Other Liabilities": "3.83",
"Long-term Debt": "41.3",
"Oil and Gas Property": "59.0",
"Assets": "29.6",
"Assets, Current": "8.25",
"Property, Plant and Equipment": "-17.5",
"Other Assets": "2.94",
"Other Revenues": "3.59",
"Revenues": "-15.8",
"Net Income": "-5.14",
"Revenue from Contract with Customer": "-19.6",
"Operating Expenses": "-15.9",
"Expenses": "10.6",
"Cost of Goods and Services Sold": "3.12",
"Other Expenses": "17.4",
"Depreciation, Depletion, Amortization": "7.43",
"Comprehensive Net Income": "-4.73",
"Economic Capital Ratio": "66.3"
},
"2020": {
"Other Liabilities": "10.2",
"Liabilities": "82.7",
"Assets": "32.8",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "93.1",
"Liabilities, Current": "41.1",
"Long-term Debt": "45.1",
"Other Assets": "4.59",
"Property, Plant and Equipment": "-25.2",
"Oil and Gas Property": "111",
"Revenues": "-18.7",
"Net Income": "-43.4",
"Other Revenues": "4.73",
"Revenue from Contract with Customer": "-22.6",
"Depreciation, Depletion, Amortization": "9.60",
"Expenses": "-28.3",
"Operating Expenses": "-75.1",
"General and Administrative Expense": "-7.65",
"Other Expenses": "40.2",
"Comprehensive Net Income": "-43.1",
"Economic Capital Ratio": "67.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001141197_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "2,824",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,730",
"Liabilities, Current": "4,710",
"Long-term Debt": "0",
"Oil and Gas Property": "3,346",
"Operating Expenses": "11,282",
"Other Assets": "5,165",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,730",
"Other Liabilities": "59",
"Other Net Income": "-731",
"Other Revenues": "0",
"Property, Plant and Equipment": "88",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,769",
"Assets": "11,423",
"Revenues": "0",
"Expenses": "11,282",
"Stockholders Equity": "6,654",
"Net Income": "-12,013",
"Comprehensive Net Income": "-12,013",
"BaseVar": "14,102",
"ECR before LimitedLiability": "-45%",
"Economic Capital Ratio": "9.4%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "6,974",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,149",
"Liabilities, Current": "14,838",
"Long-term Debt": "0",
"Oil and Gas Property": "8,803",
"Operating Expenses": "11,746",
"Other Assets": "10,024",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,371",
"Other Liabilities": "75",
"Other Net Income": "-622",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,914",
"Assets": "25,801",
"Revenues": "0",
"Expenses": "17,524",
"Stockholders Equity": "10,887",
"Net Income": "-18,145",
"Comprehensive Net Income": "-18,145",
"BaseVar": "29,430",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "17%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "9,624",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,712",
"Liabilities, Current": "20,341",
"Long-term Debt": "0",
"Oil and Gas Property": "22,055",
"Operating Expenses": "18,101",
"Other Assets": "10,061",
"Other Compr. Net Income": "0",
"Other Expenses": "-8,168",
"Other Liabilities": "22,822",
"Other Net Income": "-13,928",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "43,163",
"Assets": "41,740",
"Revenues": "0",
"Expenses": "18,645",
"Stockholders Equity": "-1,423",
"Net Income": "-32,573",
"Comprehensive Net Income": "-32,573",
"BaseVar": "58,738",
"ECR before LimitedLiability": "-81%",
"Economic Capital Ratio": "1.6%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "4,913",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,962",
"Liabilities, Current": "7,567",
"Long-term Debt": "0",
"Oil and Gas Property": "58,767",
"Operating Expenses": "15,975",
"Other Assets": "973",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,871",
"Other Liabilities": "42,049",
"Other Net Income": "-5,254",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "49,616",
"Assets": "64,653",
"Revenues": "0",
"Expenses": "16,066",
"Stockholders Equity": "15,037",
"Net Income": "-21,320",
"Comprehensive Net Income": "-21,320",
"BaseVar": "67,794",
"ECR before LimitedLiability": "-4.2%",
"Economic Capital Ratio": "20%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,394",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,529",
"Liabilities, Current": "3,372",
"Long-term Debt": "0",
"Oil and Gas Property": "34,922",
"Operating Expenses": "26,583",
"Other Assets": "85",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,529",
"Other Liabilities": "70,169",
"Other Net Income": "-9,787",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "73,541",
"Assets": "36,401",
"Revenues": "0",
"Expenses": "26,583",
"Stockholders Equity": "-37,140",
"Net Income": "-36,370",
"Comprehensive Net Income": "-36,370",
"BaseVar": "73,156",
"ECR before LimitedLiability": "-151%",
"Economic Capital Ratio": "0.0030%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "6,825",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,140",
"Liabilities, Current": "8,850",
"Long-term Debt": "0",
"Oil and Gas Property": "60,462",
"Operating Expenses": "13,527",
"Other Assets": "238",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,140",
"Other Liabilities": "41,703",
"Other Net Income": "62,611",
"Other Revenues": "4,523",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "50,553",
"Assets": "67,525",
"Revenues": "4,523",
"Expenses": "13,527",
"Stockholders Equity": "16,972",
"Net Income": "53,607",
"Comprehensive Net Income": "53,607",
"BaseVar": "99,370",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "127%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "27,090",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,785",
"Liabilities, Current": "15,220",
"Long-term Debt": "300",
"Oil and Gas Property": "91,848",
"Operating Expenses": "24,239",
"Other Assets": "3,958",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,785",
"Other Liabilities": "1,874",
"Other Net Income": "165",
"Other Revenues": "12,972",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,394",
"Assets": "122,896",
"Revenues": "12,972",
"Expenses": "24,239",
"Stockholders Equity": "105,502",
"Net Income": "-11,102",
"Comprehensive Net Income": "-11,102",
"BaseVar": "88,833",
"ECR before LimitedLiability": "174%",
"Economic Capital Ratio": "174%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,753",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,741",
"Liabilities, Current": "1,978",
"Long-term Debt": "195",
"Oil and Gas Property": "66,998",
"Operating Expenses": "41,881",
"Other Assets": "3,813",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,741",
"Other Liabilities": "1,755",
"Other Net Income": "1,132",
"Other Revenues": "8,059",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,928",
"Assets": "79,564",
"Revenues": "8,059",
"Expenses": "41,881",
"Stockholders Equity": "75,636",
"Net Income": "-32,690",
"Comprehensive Net Income": "-32,690",
"BaseVar": "67,282",
"ECR before LimitedLiability": "150%",
"Economic Capital Ratio": "150%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 1.4998515608953338,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001141197.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001141197.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001141197.svg"
},
{
"company_id": "0001090012",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001090012.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001090012.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001090012.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001090012_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001090012_main_keyfigs.svg",
"name": "Devon Energy CORP DE",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001090012.svg",
"report_text": "The relative strengths and weaknesses of Devon Energy CORP DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Devon Energy CORP DE compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 82% points.The greatest weakness of Devon Energy CORP DE is the variable Other Expenses, reducing the Economic Capital Ratio by 47% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 58% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001090012_2021_Devon_Energy_CORP_DE.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "53.2",
"Assets": "3.59",
"Stockholders Equity": "47.8",
"ECR before LimitedLiability": "55.4",
"Long-term Debt": "44.4",
"Other Liabilities": "22.3",
"Liabilities, Current": "-12.8",
"Property, Plant and Equipment": "2.95",
"Other Assets": "10.8",
"Oil and Gas Property": "-7.64",
"Revenues": "7.02",
"Net Income": "-7.89",
"Other Revenues": "7.15",
"Other Expenses": "-26.9",
"Expenses": "-11.1",
"Depreciation, Depletion, Amortization": "7.31",
"Operating Expenses": "10.0",
"Other Compr. Net Income": "6.79",
"Comprehensive Net Income": "-1.10",
"Other Net Income": "-3.77",
"Economic Capital Ratio": "49.6"
},
"2010": {
"Long-term Debt": "36.0",
"Liabilities": "56.3",
"Assets": "2.05",
"Stockholders Equity": "47.7",
"ECR before LimitedLiability": "75.8",
"Other Liabilities": "32.0",
"Liabilities, Current": "-9.52",
"Oil and Gas Property": "-4.40",
"Other Assets": "5.44",
"Assets, Current": "2.32",
"Revenues": "15.3",
"Net Income": "19.0",
"Other Revenues": "15.4",
"Operating Expenses": "7.47",
"Comprehensive Net Income": "19.1",
"Other Net Income": "3.53",
"General and Administrative Expense": "0.370",
"Other Expenses": "-13.9",
"Depreciation, Depletion, Amortization": "7.30",
"Taxes": "-1.10",
"Economic Capital Ratio": "73.5"
},
"2011": {
"Liabilities, Current": "-16.8",
"Liabilities": "39.6",
"Assets": "5.72",
"Stockholders Equity": "49.1",
"ECR before LimitedLiability": "90.7",
"Other Liabilities": "22.6",
"Long-term Debt": "33.2",
"Other Assets": "3.86",
"Oil and Gas Property": "-11.4",
"Property, Plant and Equipment": "18.7",
"Revenues": "19.4",
"Net Income": "33.5",
"Gains/Losses on Derivatives": "3.61",
"Other Revenues": "15.7",
"Operating Expenses": "22.4",
"Expenses": "11.6",
"General and Administrative Expense": "9.79",
"Depreciation, Depletion, Amortization": "5.91",
"Other Expenses": "-25.6",
"Comprehensive Net Income": "32.8",
"Economic Capital Ratio": "67.9"
},
"2012": {
"Liabilities, Current": "-7.10",
"Liabilities": "50.4",
"Stockholders Equity": "83.7",
"ECR before LimitedLiability": "110",
"Long-term Debt": "33.8",
"Other Liabilities": "25.8",
"Assets, Current": "5.84",
"Assets": "15.8",
"Property, Plant and Equipment": "28.1",
"Oil and Gas Property": "-13.7",
"Other Assets": "6.17",
"Other Revenues": "11.1",
"Revenues": "13.8",
"Net Income": "23.1",
"Expenses": "14.2",
"Operating Expenses": "19.4",
"Other Expenses": "-8.90",
"Depreciation, Depletion, Amortization": "-4.98",
"General and Administrative Expense": "9.62",
"Comprehensive Net Income": "23.9",
"Economic Capital Ratio": "80.4"
},
"2013": {
"Other Liabilities": "29.4",
"Liabilities": "53.3",
"Stockholders Equity": "76.7",
"ECR before LimitedLiability": "92.5",
"Liabilities, Current": "-9.13",
"Long-term Debt": "35.1",
"Other Assets": "6.75",
"Assets": "13.9",
"Oil and Gas Property": "-17.0",
"Assets, Current": "4.62",
"Property, Plant and Equipment": "35.6",
"Revenues": "17.1",
"Net Income": "15.6",
"Other Revenues": "17.8",
"Expenses": "8.46",
"Operating Expenses": "-21.8",
"Other Expenses": "27.3",
"General and Administrative Expense": "7.77",
"Comprehensive Net Income": "13.3",
"Other Net Income": "-9.95",
"Economic Capital Ratio": "63.2"
},
"2014": {
"Long-term Debt": "38.1",
"Liabilities": "73.6",
"Assets": "6.11",
"Stockholders Equity": "76.6",
"ECR before LimitedLiability": "124",
"Liabilities, Current": "10.2",
"Other Liabilities": "33.3",
"Oil and Gas Property": "-11.6",
"Property, Plant and Equipment": "26.9",
"Other Assets": "4.76",
"Other Revenues": "34.9",
"Revenues": "41.0",
"Net Income": "36.8",
"Gains/Losses on Derivatives": "6.05",
"Expenses": "5.70",
"General and Administrative Expense": "7.70",
"Operating Expenses": "23.0",
"Other Expenses": "-20.7",
"Comprehensive Net Income": "34.9",
"Other Net Income": "-9.85",
"Economic Capital Ratio": "97.5"
},
"2015": {
"Liabilities": "70.1",
"Stockholders Equity": "66.4",
"ECR before LimitedLiability": "96.8",
"Liabilities, Current": "29.9",
"Other Liabilities": "25.8",
"Long-term Debt": "39.9",
"Revenues": "46.7",
"Net Income": "12.5",
"Other Revenues": "45.7",
"General and Administrative Expense": "11.8",
"Expenses": "-31.6",
"Other Expenses": "-76.2",
"Depreciation, Depletion, Amortization": "-4.00",
"Operating Expenses": "35.2",
"Property, Plant and Equipment": "46.7",
"Other Assets": "27.5",
"Assets, Current": "-5.21",
"Oil and Gas Property": "-39.7",
"Other Net Income": "-7.36",
"Comprehensive Net Income": "14.7",
"Economic Capital Ratio": "50.3"
},
"2019": {
"Liabilities": "79.4",
"Stockholders Equity": "53.4",
"ECR before LimitedLiability": "78.7",
"Liabilities, Current": "12.2",
"Other Liabilities": "13.7",
"Long-term Debt": "59.2",
"Other Revenues": "20.6",
"Revenues": "28.3",
"Net Income": "11.4",
"Revenue from Contract with Customer": "7.36",
"Operating Expenses": "11.8",
"Expenses": "-13.1",
"Cost of Goods and Services Sold": "-31.3",
"Other Expenses": "10.4",
"Depreciation, Depletion, Amortization": "-8.04",
"Assets, Current": "9.04",
"Property, Plant and Equipment": "11.1",
"Other Assets": "-22.8",
"Oil and Gas Property": "14.1",
"Economic Capital Ratio": "63.3",
"Other Compr. Net Income": "-14.1"
},
"2020": {
"Other Liabilities": "22.5",
"Liabilities": "81.6",
"Stockholders Equity": "60.4",
"ECR before LimitedLiability": "83.9",
"Liabilities, Current": "19.4",
"Long-term Debt": "55.2",
"Assets, Current": "14.5",
"Assets": "-4.78",
"Expenses": "-36.5",
"Other Assets": "-24.6",
"Property, Plant and Equipment": "5.88",
"Oil and Gas Property": "8.70",
"Revenues": "35.6",
"Other Revenues": "-18.9",
"Revenue from Contract with Customer": "52.0",
"Depreciation, Depletion, Amortization": "-10.5",
"Operating Expenses": "9.97",
"Cost of Goods and Services Sold": "4.65",
"General and Administrative Expense": "5.04",
"Other Expenses": "-46.8",
"Economic Capital Ratio": "58.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001090012_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "2,992,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "648,000",
"Liabilities, Current": "3,802,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,927,000",
"Other Compr. Net Income": "1,002,000",
"Other Expenses": "9,806,000",
"Other Liabilities": "0",
"Other Net Income": "274,000",
"Other Revenues": "8,015,000",
"Property, Plant and Equipment": "18,767,000",
"Revenue from Contract with Customer": "0",
"Taxes": "314,000"
},
"output_variables": {
"Liabilities": "3,802,000",
"Assets": "29,686,000",
"Revenues": "8,015,000",
"Expenses": "10,768,000",
"Stockholders Equity": "25,884,000",
"Net Income": "-2,479,000",
"Comprehensive Net Income": "-1,477,000",
"BaseVar": "26,773,500",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "186%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "5,555,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "563,000",
"Liabilities, Current": "4,583,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,720,000",
"Other Compr. Net Income": "0",
"Other Expenses": "6,664,000",
"Other Liabilities": "0",
"Other Net Income": "2,217,000",
"Other Revenues": "9,940,000",
"Property, Plant and Equipment": "19,652,000",
"Revenue from Contract with Customer": "0",
"Taxes": "380,000"
},
"output_variables": {
"Liabilities": "4,583,000",
"Assets": "32,927,000",
"Revenues": "9,940,000",
"Expenses": "7,607,000",
"Stockholders Equity": "28,344,000",
"Net Income": "4,550,000",
"Comprehensive Net Income": "4,550,000",
"BaseVar": "28,637,000",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "215%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "9,305,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "881,000",
"General and Administrative Expense": "585,000",
"Liabilities, Current": "6,738,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,038,000",
"Other Compr. Net Income": "-185,000",
"Other Expenses": "8,311,000",
"Other Liabilities": "0",
"Other Net Income": "2,570,000",
"Other Revenues": "10,573,000",
"Property, Plant and Equipment": "24,774,000",
"Revenue from Contract with Customer": "0",
"Taxes": "424,000"
},
"output_variables": {
"Liabilities": "6,738,000",
"Assets": "41,117,000",
"Revenues": "11,454,000",
"Expenses": "9,320,000",
"Stockholders Equity": "34,379,000",
"Net Income": "4,704,000",
"Comprehensive Net Income": "4,519,000",
"BaseVar": "35,692,000",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "200%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "8,971,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,811,000",
"Gains/Losses on Derivatives": "693,000",
"General and Administrative Expense": "692,000",
"Liabilities, Current": "6,003,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,039,000",
"Other Compr. Net Income": "196,000",
"Other Expenses": "5,770,000",
"Other Liabilities": "0",
"Other Net Income": "-21,000",
"Other Revenues": "8,809,000",
"Property, Plant and Equipment": "27,316,000",
"Revenue from Contract with Customer": "0",
"Taxes": "414,000"
},
"output_variables": {
"Liabilities": "6,003,000",
"Assets": "43,326,000",
"Revenues": "9,502,000",
"Expenses": "9,687,000",
"Stockholders Equity": "37,323,000",
"Net Income": "-206,000",
"Comprehensive Net Income": "-10,000",
"BaseVar": "34,367,500",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "191%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "8,005,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,780,000",
"Gains/Losses on Derivatives": "-191,000",
"General and Administrative Expense": "617,000",
"Liabilities, Current": "6,655,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "9,776,000",
"Other Assets": "6,425,000",
"Other Compr. Net Income": "-503,000",
"Other Expenses": "-3,218,000",
"Other Liabilities": "0",
"Other Net Income": "-1,000",
"Other Revenues": "10,588,000",
"Property, Plant and Equipment": "28,447,000",
"Revenue from Contract with Customer": "0",
"Taxes": "461,000"
},
"output_variables": {
"Liabilities": "6,655,000",
"Assets": "42,877,000",
"Revenues": "10,397,000",
"Expenses": "10,416,000",
"Stockholders Equity": "36,222,000",
"Net Income": "-20,000",
"Comprehensive Net Income": "-523,000",
"BaseVar": "35,424,500",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "182%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6,498,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,319,000",
"Gains/Losses on Derivatives": "1,989,000",
"General and Administrative Expense": "847,000",
"Liabilities, Current": "5,935,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "93,000",
"Other Assets": "7,843,000",
"Other Compr. Net Income": "-573,000",
"Other Expenses": "12,968,000",
"Other Liabilities": "0",
"Other Net Income": "-113,000",
"Other Revenues": "17,577,000",
"Property, Plant and Equipment": "36,296,000",
"Revenue from Contract with Customer": "0",
"Taxes": "535,000"
},
"output_variables": {
"Liabilities": "5,935,000",
"Assets": "50,637,000",
"Revenues": "19,566,000",
"Expenses": "17,762,000",
"Stockholders Equity": "44,702,000",
"Net Income": "1,691,000",
"Comprehensive Net Income": "1,118,000",
"BaseVar": "47,293,000",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "4,026,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,129,000",
"Gains/Losses on Derivatives": "503,000",
"General and Administrative Expense": "855,000",
"Liabilities, Current": "3,295,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "78,000",
"Other Assets": "6,438,000",
"Other Compr. Net Income": "200,000",
"Other Expenses": "23,874,000",
"Other Liabilities": "0",
"Other Net Income": "-24,000",
"Other Revenues": "12,642,000",
"Property, Plant and Equipment": "19,068,000",
"Revenue from Contract with Customer": "0",
"Taxes": "388,000"
},
"output_variables": {
"Liabilities": "3,295,000",
"Assets": "29,532,000",
"Revenues": "13,145,000",
"Expenses": "28,324,000",
"Stockholders Equity": "26,237,000",
"Net Income": "-15,203,000",
"Comprehensive Net Income": "-15,003,000",
"BaseVar": "37,260,000",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "110%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,851,000",
"Cost of Goods and Services Sold": "2,812,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,497,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "475,000",
"Liabilities, Current": "1,927,000",
"Long-term Debt": "0",
"Oil and Gas Property": "7,558,000",
"Operating Expenses": "1,255,000",
"Other Assets": "-6,285,000",
"Other Compr. Net Income": "-1,148,000",
"Other Expenses": "260,000",
"Other Liabilities": "0",
"Other Net Income": "-274,000",
"Other Revenues": "3,355,000",
"Property, Plant and Equipment": "8,593,000",
"Revenue from Contract with Customer": "2,865,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,927,000",
"Assets": "13,717,000",
"Revenues": "6,220,000",
"Expenses": "6,299,000",
"Stockholders Equity": "11,790,000",
"Net Income": "-353,000",
"Comprehensive Net Income": "-1,501,000",
"BaseVar": "14,792,500",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "171%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "3,260,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,300,000",
"Gains/Losses on Derivatives": "155,000",
"General and Administrative Expense": "338,000",
"Liabilities, Current": "1,440,000",
"Long-term Debt": "0",
"Oil and Gas Property": "4,436,000",
"Operating Expenses": "1,290,000",
"Other Assets": "-3,177,000",
"Other Compr. Net Income": "-17,000",
"Other Expenses": "4,443,000",
"Other Liabilities": "0",
"Other Net Income": "-128,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,393,000",
"Revenue from Contract with Customer": "4,673,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,440,000",
"Assets": "9,912,000",
"Revenues": "4,828,000",
"Expenses": "7,371,000",
"Stockholders Equity": "8,472,000",
"Net Income": "-2,671,000",
"Comprehensive Net Income": "-2,688,000",
"BaseVar": "11,848,000",
"ECR before LimitedLiability": "141%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 1.4072013853139025,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001090012.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001090012.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001090012.svg"
},
{
"company_id": "0001602065",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001602065.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001602065.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001602065.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001602065_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001602065_main_keyfigs.svg",
"name": "VNOM Sub Inc",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001602065.svg",
"report_text": "The relative strengths and weaknesses of VNOM Sub 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 VNOM Sub Inc compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 109% points.The greatest weakness of VNOM Sub Inc is the variable Long-term Debt, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 58% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001602065_2021_VNOM_Sub_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "-77.1",
"Liabilities": "12.4",
"Stockholders Equity": "66.4",
"ECR before LimitedLiability": "79.9",
"Liabilities, Current": "36.2",
"Long-term Debt": "34.1",
"Oil and Gas Property": "-14.0",
"Assets": "23.3",
"Property, Plant and Equipment": "63.1",
"Other Assets": "5.15",
"Assets, Current": "-4.06",
"General and Administrative Expense": "7.16",
"Expenses": "33.1",
"Net Income": "30.1",
"Other Revenues": "-16.5",
"Operating Expenses": "8.63",
"Other Expenses": "10.0",
"Depreciation, Depletion, Amortization": "5.66",
"Comprehensive Net Income": "30.2",
"Revenue from Contract with Customer": "13.4",
"Economic Capital Ratio": "55.7"
},
"2019": {
"Liabilities": "13.6",
"Stockholders Equity": "81.8",
"ECR before LimitedLiability": "83.7",
"Liabilities, Current": "33.8",
"Other Liabilities": "8.25",
"Long-term Debt": "-35.8",
"Oil and Gas Property": "-12.5",
"Assets": "31.9",
"Assets, Current": "-4.61",
"Property, Plant and Equipment": "75.9",
"Other Assets": "4.50",
"Other Revenues": "-12.8",
"Revenues": "-12.5",
"Net Income": "22.4",
"Operating Expenses": "10.2",
"Expenses": "35.8",
"Other Expenses": "12.1",
"Depreciation, Depletion, Amortization": "6.52",
"General and Administrative Expense": "4.63",
"Comprehensive Net Income": "22.8",
"Economic Capital Ratio": "68.3"
},
"2020": {
"Other Liabilities": "13.5",
"Liabilities": "18.7",
"Assets": "39.6",
"Stockholders Equity": "74.5",
"ECR before LimitedLiability": "83.7",
"Liabilities, Current": "32.4",
"Long-term Debt": "-35.4",
"Assets, Current": "-8.56",
"Property, Plant and Equipment": "109",
"Oil and Gas Property": "-17.6",
"Revenues": "-12.5",
"Net Income": "13.9",
"Other Revenues": "-10.9",
"Depreciation, Depletion, Amortization": "7.30",
"Expenses": "32.4",
"Operating Expenses": "6.30",
"General and Administrative Expense": "5.92",
"Other Expenses": "11.0",
"Other Net Income": "-6.10",
"Comprehensive Net Income": "14.1",
"Economic Capital Ratio": "58.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001602065_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "65,245",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,022",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "85,833",
"Other Assets": "114,714",
"Other Compr. Net Income": "0",
"Other Expenses": "-72,365",
"Other Liabilities": "411,000",
"Other Net Income": "-12,475",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,474,105",
"Revenue from Contract with Customer": "288,820",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "417,022",
"Assets": "1,654,064",
"Revenues": "288,820",
"Expenses": "13,468",
"Stockholders Equity": "1,237,042",
"Net Income": "262,877",
"Comprehensive Net Income": "262,877",
"BaseVar": "1,192,924",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "176%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "72,664",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,489",
"Liabilities, Current": "13,432",
"Long-term Debt": "586,774",
"Oil and Gas Property": "0",
"Operating Expenses": "104,743",
"Other Assets": "165,289",
"Other Compr. Net Income": "0",
"Other Expenses": "-68,147",
"Other Liabilities": "0",
"Other Net Income": "-13,912",
"Other Revenues": "4,472",
"Property, Plant and Equipment": "2,547,673",
"Revenue from Contract with Customer": "293,811",
"Taxes": "19,076"
},
"output_variables": {
"Liabilities": "600,206",
"Assets": "2,785,626",
"Revenues": "298,283",
"Expenses": "63,161",
"Stockholders Equity": "2,185,420",
"Net Income": "221,210",
"Comprehensive Net Income": "221,210",
"BaseVar": "1,880,594",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "176%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "53,994",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,165",
"Liabilities, Current": "44,898",
"Long-term Debt": "555,644",
"Oil and Gas Property": "0",
"Operating Expenses": "197,712",
"Other Assets": "2,327",
"Other Compr. Net Income": "0",
"Other Expenses": "114,457",
"Other Liabilities": "0",
"Other Net Income": "-103,861",
"Other Revenues": "3,645",
"Property, Plant and Equipment": "2,405,054",
"Revenue from Contract with Customer": "246,981",
"Taxes": "19,844"
},
"output_variables": {
"Liabilities": "600,542",
"Assets": "2,461,375",
"Revenues": "250,626",
"Expenses": "340,178",
"Stockholders Equity": "1,860,833",
"Net Income": "-193,413",
"Comprehensive Net Income": "-193,413",
"BaseVar": "1,878,291",
"ECR before LimitedLiability": "141%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.4052565699467425,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001602065.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001602065.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001602065.svg"
},
{
"company_id": "0000006769",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000006769.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000006769.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000006769.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000006769_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000006769_main_keyfigs.svg",
"name": "Apache CORP",
"rank": 26,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Apache 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 Apache CORP compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 81% points.The greatest weakness of Apache CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 52% points.
The company's Economic Capital Ratio, given in the ranking table, is 136%, being 54% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000006769_2021_Apache_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "67.0",
"Stockholders Equity": "68.0",
"ECR before LimitedLiability": "80.2",
"Long-term Debt": "46.3",
"Other Liabilities": "23.2",
"Liabilities, Current": "2.51",
"Property, Plant and Equipment": "13.0",
"Assets": "4.61",
"Other Assets": "-2.76",
"Assets, Current": "2.69",
"Oil and Gas Property": "-4.71",
"Revenues": "-40.2",
"Net Income": "4.95",
"Other Revenues": "-40.1",
"Other Expenses": "29.4",
"Expenses": "-5.91",
"Depreciation, Depletion, Amortization": "7.19",
"Operating Expenses": "-44.4",
"Comprehensive Net Income": "5.73",
"Other Net Income": "51.0",
"Economic Capital Ratio": "74.3"
},
"2010": {
"Long-term Debt": "35.2",
"Liabilities": "70.1",
"Assets": "4.07",
"Stockholders Equity": "78.6",
"ECR before LimitedLiability": "88.2",
"Other Liabilities": "31.3",
"Liabilities, Current": "10.3",
"Oil and Gas Property": "-2.81",
"Property, Plant and Equipment": "11.5",
"Other Assets": "-0.878",
"Revenues": "-35.8",
"Net Income": "7.92",
"Other Revenues": "-35.7",
"Operating Expenses": "7.10",
"Comprehensive Net Income": "8.04",
"Other Net Income": "43.6",
"General and Administrative Expense": "1.58",
"Other Expenses": "-16.4",
"Depreciation, Depletion, Amortization": "6.94",
"Taxes": "0.881",
"Economic Capital Ratio": "85.9"
},
"2011": {
"Liabilities, Current": "9.09",
"Liabilities": "63.4",
"Assets": "4.49",
"Stockholders Equity": "74.2",
"ECR before LimitedLiability": "115",
"Other Liabilities": "24.2",
"Long-term Debt": "35.5",
"Assets, Current": "-1.72",
"Oil and Gas Property": "-6.04",
"Property, Plant and Equipment": "32.0",
"Revenues": "-28.9",
"Net Income": "30.1",
"Other Revenues": "-28.9",
"Operating Expenses": "22.7",
"Expenses": "8.17",
"General and Administrative Expense": "10.8",
"Depreciation, Depletion, Amortization": "6.00",
"Other Expenses": "-32.2",
"Comprehensive Net Income": "30.7",
"Other Net Income": "50.9",
"Economic Capital Ratio": "92.6"
},
"2012": {
"Liabilities, Current": "13.4",
"Liabilities": "72.5",
"Assets": "8.95",
"Stockholders Equity": "95.9",
"ECR before LimitedLiability": "135",
"Long-term Debt": "37.9",
"Other Liabilities": "29.0",
"Assets, Current": "-0.942",
"Property, Plant and Equipment": "44.2",
"Oil and Gas Property": "-8.57",
"Other Revenues": "-26.2",
"Revenues": "-26.4",
"Net Income": "31.6",
"Expenses": "11.6",
"Operating Expenses": "20.7",
"Other Expenses": "-28.4",
"Depreciation, Depletion, Amortization": "6.85",
"General and Administrative Expense": "11.7",
"Other Net Income": "46.4",
"Comprehensive Net Income": "31.2",
"Economic Capital Ratio": "105"
},
"2013": {
"Other Liabilities": "32.6",
"Liabilities": "81.6",
"Assets": "8.10",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "134",
"Liabilities, Current": "20.2",
"Long-term Debt": "38.9",
"Oil and Gas Property": "-7.08",
"Property, Plant and Equipment": "35.2",
"Revenues": "-25.2",
"Net Income": "22.8",
"Other Revenues": "-25.3",
"Taxes": "0.868",
"Expenses": "9.70",
"Operating Expenses": "17.9",
"Depreciation, Depletion, Amortization": "7.39",
"Other Expenses": "-25.5",
"General and Administrative Expense": "8.88",
"Comprehensive Net Income": "22.6",
"Other Net Income": "38.3",
"Economic Capital Ratio": "104"
},
"2014": {
"Long-term Debt": "35.2",
"Liabilities": "79.7",
"Assets": "13.6",
"Stockholders Equity": "108",
"ECR before LimitedLiability": "124",
"Liabilities, Current": "24.2",
"Other Liabilities": "30.8",
"Oil and Gas Property": "53.5",
"Property, Plant and Equipment": "-10.2",
"Other Revenues": "-25.0",
"Revenues": "-25.9",
"Net Income": "11.4",
"Depreciation, Depletion, Amortization": "-26.4",
"Expenses": "1.29",
"General and Administrative Expense": "8.38",
"Operating Expenses": "21.5",
"Other Expenses": "-3.04",
"Comprehensive Net Income": "10.3",
"Other Net Income": "36.0",
"Other Compr. Net Income": "-1.08",
"Economic Capital Ratio": "97.3"
},
"2015": {
"Liabilities": "17.0",
"Assets": "-17.8",
"Stockholders Equity": "16.6",
"ECR before LimitedLiability": "4.95",
"Liabilities, Current": "9.34",
"Other Liabilities": "6.35",
"Long-term Debt": "10.3",
"Property, Plant and Equipment": "-44.0",
"Oil and Gas Property": "17.5",
"Revenues": "-16.8",
"Net Income": "-68.6",
"Other Revenues": "-15.2",
"General and Administrative Expense": "5.10",
"Expenses": "-80.0",
"Other Expenses": "18.0",
"Depreciation, Depletion, Amortization": "-231",
"Operating Expenses": "13.7",
"Other Net Income": "13.7",
"Comprehensive Net Income": "-63.8",
"Other Compr. Net Income": "1.36",
"Economic Capital Ratio": "-41.6"
},
"2017": {
"Liabilities, Current": "9.68",
"Liabilities": "76.3",
"Assets": "7.24",
"Stockholders Equity": "87.4",
"ECR before LimitedLiability": "121",
"Long-term Debt": "51.6",
"Other Liabilities": "21.5",
"Oil and Gas Property": "30.0",
"Property, Plant and Equipment": "-10.3",
"Assets, Current": "1.62",
"Other Revenues": "-23.8",
"Revenues": "-24.7",
"Net Income": "25.8",
"General and Administrative Expense": "9.50",
"Expenses": "4.76",
"Operating Expenses": "16.8",
"Depreciation, Depletion, Amortization": "-10.7",
"Other Expenses": "-12.3",
"Other Net Income": "45.8",
"Comprehensive Net Income": "25.1",
"Economic Capital Ratio": "97.8"
},
"2018": {
"Other Liabilities": "27.7",
"Liabilities": "86.4",
"Assets": "5.90",
"Stockholders Equity": "87.1",
"ECR before LimitedLiability": "110",
"Liabilities, Current": "18.3",
"Long-term Debt": "49.8",
"Oil and Gas Property": "38.8",
"Property, Plant and Equipment": "-12.3",
"Revenue from Contract with Customer": "41.3",
"Revenues": "18.6",
"Net Income": "9.10",
"Other Revenues": "-22.4",
"General and Administrative Expense": "6.47",
"Expenses": "-11.6",
"Operating Expenses": "7.49",
"Other Expenses": "-12.7",
"Depreciation, Depletion, Amortization": "-12.3",
"Comprehensive Net Income": "7.10",
"Other Net Income": "2.16",
"Economic Capital Ratio": "85.5"
},
"2019": {
"Liabilities": "84.0",
"Stockholders Equity": "72.4",
"ECR before LimitedLiability": "77.6",
"Liabilities, Current": "22.1",
"Other Liabilities": "13.3",
"Long-term Debt": "57.6",
"Other Revenues": "-20.6",
"Revenues": "14.5",
"Net Income": "-21.4",
"Revenue from Contract with Customer": "34.9",
"Operating Expenses": "4.41",
"Expenses": "-35.8",
"Other Expenses": "-31.3",
"Depreciation, Depletion, Amortization": "-16.1",
"General and Administrative Expense": "4.30",
"Assets, Current": "-3.42",
"Property, Plant and Equipment": "34.1",
"Other Assets": "10.3",
"Oil and Gas Property": "-20.2",
"Comprehensive Net Income": "-19.4",
"Economic Capital Ratio": "62.3"
},
"2020": {
"Other Liabilities": "20.9",
"Liabilities": "80.9",
"Assets": "5.17",
"Stockholders Equity": "78.7",
"ECR before LimitedLiability": "79.1",
"Liabilities, Current": "27.0",
"Long-term Debt": "51.5",
"Other Assets": "19.6",
"Property, Plant and Equipment": "33.8",
"Oil and Gas Property": "-26.7",
"Revenues": "14.9",
"Net Income": "-27.2",
"Other Revenues": "45.8",
"Revenue from Contract with Customer": "-27.5",
"Depreciation, Depletion, Amortization": "-13.5",
"Expenses": "-43.2",
"Operating Expenses": "10.8",
"General and Administrative Expense": "6.21",
"Other Expenses": "-52.2",
"Comprehensive Net Income": "-26.2",
"Economic Capital Ratio": "53.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000006769_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "4,585,849",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "343,883",
"Liabilities, Current": "2,392,558",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "8,288,435",
"Other Assets": "699,279",
"Other Compr. Net Income": "0",
"Other Expenses": "266,906",
"Other Liabilities": "0",
"Other Net Income": "8,614,826",
"Other Revenues": "0",
"Property, Plant and Equipment": "22,900,615",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,392,558",
"Assets": "28,185,743",
"Revenues": "0",
"Expenses": "8,899,224",
"Stockholders Equity": "25,793,185",
"Net Income": "-284,398",
"Comprehensive Net Income": "-284,398",
"BaseVar": "24,046,176",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "211%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "3,480,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "380,000",
"Liabilities, Current": "3,524,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,794,000",
"Other Compr. Net Income": "0",
"Other Expenses": "8,680,000",
"Other Liabilities": "0",
"Other Net Income": "12,092,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "38,151,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,524,000",
"Assets": "43,425,000",
"Revenues": "0",
"Expenses": "9,060,000",
"Stockholders Equity": "39,901,000",
"Net Income": "3,032,000",
"Comprehensive Net Income": "3,032,000",
"BaseVar": "34,050,500",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "227%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "4,803,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "459,000",
"Liabilities, Current": "4,963,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,800,000",
"Other Compr. Net Income": "132,000",
"Other Expenses": "11,845,000",
"Other Liabilities": "0",
"Other Net Income": "16,888,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "45,448,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,963,000",
"Assets": "52,051,000",
"Revenues": "0",
"Expenses": "12,304,000",
"Stockholders Equity": "47,088,000",
"Net Income": "4,584,000",
"Comprehensive Net Income": "4,716,000",
"BaseVar": "43,169,000",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "225%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "4,962,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "531,000",
"Liabilities, Current": "5,536,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,495,000",
"Other Compr. Net Income": "-122,000",
"Other Expenses": "14,546,000",
"Other Liabilities": "0",
"Other Net Income": "17,078,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "53,280,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,536,000",
"Assets": "60,737,000",
"Revenues": "0",
"Expenses": "15,077,000",
"Stockholders Equity": "55,201,000",
"Net Income": "2,001,000",
"Comprehensive Net Income": "1,879,000",
"BaseVar": "49,275,000",
"ECR before LimitedLiability": "216%",
"Economic Capital Ratio": "216%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "6,366,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "503,000",
"Liabilities, Current": "4,700,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,850,000",
"Other Compr. Net Income": "16,000",
"Other Expenses": "13,263,000",
"Other Liabilities": "0",
"Other Net Income": "16,054,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "52,421,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,700,000",
"Assets": "61,637,000",
"Revenues": "0",
"Expenses": "13,766,000",
"Stockholders Equity": "56,937,000",
"Net Income": "2,288,000",
"Comprehensive Net Income": "2,304,000",
"BaseVar": "48,086,500",
"ECR before LimitedLiability": "223%",
"Economic Capital Ratio": "223%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6,415,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,158,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "434,000",
"Liabilities, Current": "3,664,000",
"Long-term Debt": "0",
"Oil and Gas Property": "48,076,000",
"Operating Expenses": "0",
"Other Assets": "1,461,000",
"Other Compr. Net Income": "-344,000",
"Other Expenses": "7,802,000",
"Other Liabilities": "0",
"Other Net Income": "13,334,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,664,000",
"Assets": "55,952,000",
"Revenues": "0",
"Expenses": "18,394,000",
"Stockholders Equity": "52,288,000",
"Net Income": "-5,060,000",
"Comprehensive Net Income": "-5,404,000",
"BaseVar": "45,844,000",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,752,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "29,372,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "377,000",
"Liabilities, Current": "1,841,000",
"Long-term Debt": "0",
"Oil and Gas Property": "14,119,000",
"Operating Expenses": "0",
"Other Assets": "971,000",
"Other Compr. Net Income": "409,000",
"Other Expenses": "-626,000",
"Other Liabilities": "0",
"Other Net Income": "5,595,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,841,000",
"Assets": "18,842,000",
"Revenues": "0",
"Expenses": "29,123,000",
"Stockholders Equity": "17,001,000",
"Net Income": "-23,528,000",
"Comprehensive Net Income": "-23,119,000",
"BaseVar": "27,905,000",
"ECR before LimitedLiability": "-16%",
"Economic Capital Ratio": "18%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,725,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,280,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "395,000",
"Liabilities, Current": "2,564,000",
"Long-term Debt": "0",
"Oil and Gas Property": "17,759,000",
"Operating Expenses": "549,000",
"Other Assets": "438,000",
"Other Compr. Net Income": "-83,000",
"Other Expenses": "1,696,000",
"Other Liabilities": "0",
"Other Net Income": "6,423,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,564,000",
"Assets": "21,922,000",
"Revenues": "0",
"Expenses": "4,920,000",
"Stockholders Equity": "19,358,000",
"Net Income": "1,503,000",
"Comprehensive Net Income": "1,420,000",
"BaseVar": "17,956,000",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "211%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,687,000",
"Cost of Goods and Services Sold": "348,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,405,000",
"Gains/Losses on Derivatives": "-17,000",
"General and Administrative Expense": "431,000",
"Liabilities, Current": "2,201,000",
"Long-term Debt": "0",
"Oil and Gas Property": "18,421,000",
"Operating Expenses": "1,942,000",
"Other Assets": "474,000",
"Other Compr. Net Income": "-246,000",
"Other Expenses": "2,012,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "93,000",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "7,348,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,201,000",
"Assets": "21,582,000",
"Revenues": "7,424,000",
"Expenses": "7,138,000",
"Stockholders Equity": "19,381,000",
"Net Income": "286,000",
"Comprehensive Net Income": "40,000",
"BaseVar": "19,295,500",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "206%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,961,000",
"Cost of Goods and Services Sold": "306,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,680,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "406,000",
"Liabilities, Current": "1,855,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,252,000",
"Other Assets": "1,988,000",
"Other Compr. Net Income": "141,000",
"Other Expenses": "4,449,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "96,000",
"Property, Plant and Equipment": "14,158,000",
"Revenue from Contract with Customer": "6,315,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,855,000",
"Assets": "18,107,000",
"Revenues": "6,411,000",
"Expenses": "10,093,000",
"Stockholders Equity": "16,252,000",
"Net Income": "-3,682,000",
"Comprehensive Net Income": "-3,541,000",
"BaseVar": "18,303,500",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "170%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,846,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,772,000",
"Gains/Losses on Derivatives": "-223,000",
"General and Administrative Expense": "290,000",
"Liabilities, Current": "1,308,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,401,000",
"Other Assets": "2,081,000",
"Other Compr. Net Income": "42,000",
"Other Expenses": "5,749,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,531,000",
"Property, Plant and Equipment": "8,819,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,308,000",
"Assets": "12,746,000",
"Revenues": "4,308,000",
"Expenses": "9,212,000",
"Stockholders Equity": "11,438,000",
"Net Income": "-4,904,000",
"Comprehensive Net Income": "-4,862,000",
"BaseVar": "13,808,000",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "136%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 1.3591899628943842,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000006769.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000006769.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000006769.svg"
},
{
"company_id": "0000867038",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000867038.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000867038.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000867038.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000867038_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000867038_main_keyfigs.svg",
"name": "Spindletop OIL GAS CO",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000867038.svg",
"report_text": "The relative strengths and weaknesses of Spindletop OIL GAS 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 Spindletop OIL GAS CO compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 61% points.The greatest weakness of Spindletop OIL GAS CO is the variable Liabilities, Current, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 125%, being 43% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000867038_2021_Spindletop_OIL_GAS_CO.pdf",
"shrinked_graph_json": {
"2014": {
"Long-term Debt": "22.8",
"Liabilities": "22.6",
"Stockholders Equity": "29.8",
"ECR before LimitedLiability": "78.7",
"Liabilities, Current": "-12.9",
"Other Liabilities": "12.0",
"Oil and Gas Property": "-20.9",
"Assets": "6.01",
"Property, Plant and Equipment": "5.71",
"Assets, Current": "34.9",
"Other Assets": "1.70",
"Other Revenues": "36.6",
"Revenues": "35.7",
"Net Income": "43.3",
"Expenses": "16.4",
"General and Administrative Expense": "-8.92",
"Operating Expenses": "-22.5",
"Other Expenses": "47.7",
"Comprehensive Net Income": "43.4",
"Other Net Income": "-8.72",
"Economic Capital Ratio": "52.2"
},
"2015": {
"Liabilities": "18.0",
"Assets": "29.2",
"Stockholders Equity": "50.0",
"ECR before LimitedLiability": "92.0",
"Liabilities, Current": "-15.6",
"Other Liabilities": "13.1",
"Long-term Debt": "18.7",
"Other Assets": "9.38",
"Oil and Gas Property": "-30.4",
"Assets, Current": "67.9",
"Revenues": "16.1",
"Net Income": "33.4",
"Other Revenues": "17.2",
"General and Administrative Expense": "-7.37",
"Expenses": "23.2",
"Other Expenses": "74.9",
"Depreciation, Depletion, Amortization": "-4.36",
"Operating Expenses": "-58.0",
"Other Net Income": "-4.83",
"Comprehensive Net Income": "34.0",
"Economic Capital Ratio": "45.5"
},
"2016": {
"Liabilities": "24.7",
"Stockholders Equity": "47.4",
"ECR before LimitedLiability": "63.0",
"Long-term Debt": "31.4",
"Liabilities, Current": "-26.1",
"Other Liabilities": "15.8",
"Oil and Gas Property": "-25.0",
"Assets": "16.2",
"Other Assets": "14.6",
"Assets, Current": "59.3",
"Property, Plant and Equipment": "-6.48",
"Other Revenues": "11.2",
"Revenues": "11.8",
"Net Income": "18.1",
"Other Expenses": "41.7",
"Expenses": "11.6",
"General and Administrative Expense": "-6.01",
"Operating Expenses": "-26.3",
"Comprehensive Net Income": "18.2",
"Other Net Income": "-5.32",
"Economic Capital Ratio": "38.9"
},
"2017": {
"Liabilities, Current": "-26.4",
"Liabilities": "20.4",
"Stockholders Equity": "34.7",
"ECR before LimitedLiability": "48.5",
"Long-term Debt": "28.2",
"Other Liabilities": "14.4",
"Oil and Gas Property": "-24.9",
"Assets": "10.3",
"Property, Plant and Equipment": "-15.7",
"Other Assets": "17.6",
"Assets, Current": "69.3",
"Other Revenues": "13.9",
"Revenues": "13.1",
"Net Income": "12.5",
"General and Administrative Expense": "-4.64",
"Expenses": "5.64",
"Operating Expenses": "-14.7",
"Other Expenses": "19.7",
"Other Net Income": "-6.22",
"Comprehensive Net Income": "12.5",
"Economic Capital Ratio": "25.7"
},
"2018": {
"Other Liabilities": "19.7",
"Liabilities": "20.2",
"Stockholders Equity": "32.9",
"ECR before LimitedLiability": "42.0",
"Liabilities, Current": "-28.3",
"Long-term Debt": "23.6",
"Oil and Gas Property": "-24.8",
"Assets": "9.46",
"Property, Plant and Equipment": "-19.6",
"Other Assets": "16.4",
"Assets, Current": "80.5",
"Revenue from Contract with Customer": "-17.9",
"Revenues": "4.21",
"Net Income": "7.50",
"Other Revenues": "22.2",
"General and Administrative Expense": "-9.77",
"Comprehensive Net Income": "7.56",
"Other Expenses": "24.7",
"Operating Expenses": "-19.4",
"Depreciation, Depletion, Amortization": "3.81",
"Economic Capital Ratio": "17.9"
},
"2019": {
"Liabilities": "8.75",
"Stockholders Equity": "32.8",
"ECR before LimitedLiability": "36.5",
"Liabilities, Current": "-33.3",
"Other Liabilities": "9.02",
"Long-term Debt": "25.9",
"Oil and Gas Property": "-24.2",
"Assets": "14.9",
"Assets, Current": "108",
"Property, Plant and Equipment": "-24.3",
"Other Assets": "11.8",
"Operating Expenses": "-20.2",
"Expenses": "9.22",
"Other Revenues": "19.3",
"Net Income": "7.46",
"Other Expenses": "31.9",
"Depreciation, Depletion, Amortization": "5.15",
"General and Administrative Expense": "-12.6",
"Comprehensive Net Income": "7.91",
"Revenue from Contract with Customer": "-21.3",
"Economic Capital Ratio": "21.2"
},
"2020": {
"Other Liabilities": "13.8",
"Liabilities": "8.52",
"Stockholders Equity": "49.7",
"ECR before LimitedLiability": "68.4",
"Liabilities, Current": "-32.4",
"Long-term Debt": "20.2",
"Assets, Current": "40.9",
"Assets": "28.1",
"Other Assets": "61.0",
"Property, Plant and Equipment": "-21.9",
"Oil and Gas Property": "-21.1",
"Depreciation, Depletion, Amortization": "4.75",
"Expenses": "24.2",
"Net Income": "22.1",
"Revenue from Contract with Customer": "-18.3",
"Operating Expenses": "-15.7",
"General and Administrative Expense": "-10.8",
"Other Expenses": "41.3",
"Comprehensive Net Income": "22.3",
"Other Revenues": "16.0",
"Economic Capital Ratio": "42.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000867038_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "17,019",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,846",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,019",
"Liabilities, Current": "6,354",
"Long-term Debt": "1,078",
"Oil and Gas Property": "0",
"Operating Expenses": "9,412",
"Other Assets": "2,730",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,274",
"Other Liabilities": "1,828",
"Other Net Income": "0",
"Other Revenues": "13,208",
"Property, Plant and Equipment": "13,757",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,260",
"Assets": "33,506",
"Revenues": "13,208",
"Expenses": "10,003",
"Stockholders Equity": "24,246",
"Net Income": "3,205",
"Comprehensive Net Income": "3,205",
"BaseVar": "32,988",
"ECR before LimitedLiability": "158%",
"Economic Capital Ratio": "158%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "15,834",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,426",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,198",
"Liabilities, Current": "5,809",
"Long-term Debt": "1,121",
"Oil and Gas Property": "0",
"Operating Expenses": "13,987",
"Other Assets": "2,671",
"Other Compr. Net Income": "0",
"Other Expenses": "-7,890",
"Other Liabilities": "490",
"Other Net Income": "0",
"Other Revenues": "5,944",
"Property, Plant and Equipment": "7,384",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,420",
"Assets": "25,889",
"Revenues": "5,944",
"Expenses": "11,721",
"Stockholders Equity": "18,469",
"Net Income": "-5,777",
"Comprehensive Net Income": "-5,777",
"BaseVar": "25,487",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "105%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "14,239",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,104",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,512",
"Liabilities, Current": "5,291",
"Long-term Debt": "916",
"Oil and Gas Property": "0",
"Operating Expenses": "6,489",
"Other Assets": "2,977",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,261",
"Other Liabilities": "18",
"Other Net Income": "0",
"Other Revenues": "4,515",
"Property, Plant and Equipment": "6,149",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,225",
"Assets": "23,365",
"Revenues": "4,515",
"Expenses": "5,844",
"Stockholders Equity": "17,140",
"Net Income": "-1,329",
"Comprehensive Net Income": "-1,329",
"BaseVar": "19,974",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "137%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "15,507",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "522",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,560",
"Liabilities, Current": "5,608",
"Long-term Debt": "1,180",
"Oil and Gas Property": "0",
"Operating Expenses": "5,374",
"Other Assets": "4,046",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,849",
"Other Liabilities": "207",
"Other Net Income": "0",
"Other Revenues": "5,604",
"Property, Plant and Equipment": "4,579",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,995",
"Assets": "24,132",
"Revenues": "5,604",
"Expenses": "5,607",
"Stockholders Equity": "17,137",
"Net Income": "-3.0",
"Comprehensive Net Income": "-3.0",
"BaseVar": "21,169",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "139%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "17,249",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "499",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,943",
"Liabilities, Current": "5,857",
"Long-term Debt": "1,324",
"Oil and Gas Property": "0",
"Operating Expenses": "6,367",
"Other Assets": "3,690",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,339",
"Other Liabilities": "86",
"Other Net Income": "0",
"Other Revenues": "6,734",
"Property, Plant and Equipment": "3,459",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,267",
"Assets": "24,398",
"Revenues": "6,734",
"Expenses": "6,470",
"Stockholders Equity": "17,131",
"Net Income": "264",
"Comprehensive Net Income": "264",
"BaseVar": "22,434",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "138%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "19,297",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "456",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,967",
"Liabilities, Current": "6,005",
"Long-term Debt": "1,408",
"Oil and Gas Property": "0",
"Operating Expenses": "6,336",
"Other Assets": "2,485",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,526",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,587",
"Property, Plant and Equipment": "2,116",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,413",
"Assets": "23,898",
"Revenues": "5,587",
"Expenses": "6,233",
"Stockholders Equity": "16,485",
"Net Income": "-646",
"Comprehensive Net Income": "-646",
"BaseVar": "21,566",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "129%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "10,662",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "452",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,640",
"Liabilities, Current": "5,714",
"Long-term Debt": "1,434",
"Oil and Gas Property": "0",
"Operating Expenses": "5,413",
"Other Assets": "10,299",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,432",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,179",
"Property, Plant and Equipment": "1,709",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,148",
"Assets": "22,670",
"Revenues": "4,179",
"Expenses": "5,073",
"Stockholders Equity": "15,522",
"Net Income": "-894",
"Comprehensive Net Income": "-894",
"BaseVar": "19,535",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "125%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 1.252323356995718,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000867038.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000867038.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000867038.svg"
},
{
"company_id": "0000077159",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000077159.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000077159.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000077159.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000077159_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000077159_main_keyfigs.svg",
"name": "Baytex Energy USA INC",
"rank": 28,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Baytex Energy USA 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 Baytex Energy USA INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 68% points.The greatest weakness of Baytex Energy USA INC is the variable Other Expenses, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 122%, being 40% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000077159_2021_Baytex_Energy_USA_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Long-term Debt": "32.6",
"Liabilities": "71.1",
"Assets": "7.14",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "88.8",
"Other Liabilities": "28.9",
"Liabilities, Current": "17.1",
"Oil and Gas Property": "-2.53",
"Property, Plant and Equipment": "14.5",
"Other Assets": "-1.30",
"Revenues": "-8.10",
"Net Income": "-2.67",
"Other Revenues": "-8.01",
"Operating Expenses": "1.61",
"Expenses": "3.32",
"Other Expenses": "11.8",
"General and Administrative Expense": "-2.75",
"Depreciation, Depletion, Amortization": "-6.76",
"Comprehensive Net Income": "-2.47",
"Other Net Income": "2.11",
"Economic Capital Ratio": "86.6"
},
"2012": {
"Liabilities, Current": "22.1",
"Liabilities": "76.2",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "132",
"Long-term Debt": "35.9",
"Other Liabilities": "27.4",
"Assets, Current": "-1.77",
"Assets": "13.9",
"Property, Plant and Equipment": "70.0",
"Oil and Gas Property": "-8.94",
"Other Assets": "-1.53",
"Other Revenues": "7.54",
"Revenues": "7.41",
"Net Income": "13.6",
"Expenses": "7.70",
"Operating Expenses": "16.1",
"Depreciation, Depletion, Amortization": "-14.6",
"General and Administrative Expense": "7.90",
"Other Net Income": "-1.51",
"Comprehensive Net Income": "13.5",
"Economic Capital Ratio": "102"
},
"2013": {
"Other Liabilities": "29.0",
"Liabilities": "64.3",
"Assets": "18.0",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "105",
"Liabilities, Current": "6.67",
"Long-term Debt": "34.5",
"Other Assets": "-1.48",
"Oil and Gas Property": "-13.5",
"Property, Plant and Equipment": "80.1",
"Revenues": "7.48",
"Net Income": "4.62",
"Other Revenues": "7.42",
"Taxes": "-0.804",
"Expenses": "10.2",
"Operating Expenses": "15.3",
"Depreciation, Depletion, Amortization": "-10.8",
"General and Administrative Expense": "5.88",
"Comprehensive Net Income": "4.46",
"Other Net Income": "-13.1",
"Economic Capital Ratio": "75.7"
},
"2014": {
"Long-term Debt": "36.4",
"Liabilities": "66.4",
"Stockholders Equity": "58.3",
"ECR before LimitedLiability": "78.6",
"Liabilities, Current": "5.69",
"Other Liabilities": "31.9",
"Oil and Gas Property": "-23.5",
"Assets": "3.60",
"Expenses": "-21.9",
"Property, Plant and Equipment": "65.2",
"Assets, Current": "-1.45",
"Other Assets": "-2.51",
"Other Revenues": "21.0",
"Revenues": "19.9",
"Depreciation, Depletion, Amortization": "-14.7",
"General and Administrative Expense": "7.60",
"Taxes": "-1.27",
"Operating Expenses": "23.6",
"Other Expenses": "-37.3",
"Economic Capital Ratio": "52.1",
"Other Net Income": "2.76"
},
"2015": {
"Liabilities": "0",
"Stockholders Equity": "-7.32",
"ECR before LimitedLiability": "-13.4",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Long-term Debt": "0",
"Property, Plant and Equipment": "0",
"Assets": "-1.69",
"Other Assets": "0",
"Oil and Gas Property": "-0.0232",
"Assets, Current": "0",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"General and Administrative Expense": "0",
"Expenses": "0",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Operating Expenses": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-59.9"
},
"2019": {
"Liabilities": "82.6",
"Assets": "5.23",
"Stockholders Equity": "84.8",
"ECR before LimitedLiability": "122",
"Liabilities, Current": "16.7",
"Other Liabilities": "13.2",
"Long-term Debt": "58.1",
"Oil and Gas Property": "-8.56",
"Property, Plant and Equipment": "31.9",
"Other Revenues": "50.6",
"Revenues": "25.3",
"Net Income": "40.1",
"Revenue from Contract with Customer": "-25.5",
"Operating Expenses": "17.8",
"Expenses": "15.0",
"Other Expenses": "11.9",
"Depreciation, Depletion, Amortization": "-16.2",
"General and Administrative Expense": "3.74",
"Comprehensive Net Income": "24.9",
"Other Compr. Net Income": "-15.3",
"Economic Capital Ratio": "107"
},
"2020": {
"Other Liabilities": "20.1",
"Liabilities": "67.5",
"Stockholders Equity": "57.1",
"Oil and Gas Property": "-30.0",
"ECR before LimitedLiability": "65.6",
"Liabilities, Current": "10.5",
"Deferred Tax Liab., Net": "3.89",
"Long-term Debt": "48.5",
"Revenues": "5.11",
"Net Income": "-15.9",
"Other Revenues": "33.0",
"Revenue from Contract with Customer": "-27.7",
"Depreciation, Depletion, Amortization": "-14.8",
"Expenses": "-38.7",
"Operating Expenses": "23.5",
"General and Administrative Expense": "3.99",
"Other Expenses": "-49.9",
"Property, Plant and Equipment": "48.3",
"Other Net Income": "17.5",
"Comprehensive Net Income": "-15.6",
"Economic Capital Ratio": "40.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000077159_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "214,340",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "134,700",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "58,383",
"Liabilities, Current": "106,994",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "50,350",
"Other Assets": "24,676",
"Other Compr. Net Income": "930",
"Other Expenses": "73,276",
"Other Liabilities": "0",
"Other Net Income": "95,855",
"Other Revenues": "254,438",
"Property, Plant and Equipment": "1,705,584",
"Revenue from Contract with Customer": "0",
"Taxes": "13,917"
},
"output_variables": {
"Liabilities": "106,994",
"Assets": "1,944,600",
"Revenues": "254,438",
"Expenses": "330,626",
"Stockholders Equity": "1,837,606",
"Net Income": "19,667",
"Comprehensive Net Income": "20,597",
"BaseVar": "1,366,722",
"ECR before LimitedLiability": "228%",
"Economic Capital Ratio": "228%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "96,515",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "206,336",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "45,900",
"Liabilities, Current": "112,025",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "34,092",
"Other Assets": "23,115",
"Other Compr. Net Income": "102",
"Other Expenses": "157,915",
"Other Liabilities": "0",
"Other Net Income": "33,139",
"Other Revenues": "317,149",
"Property, Plant and Equipment": "1,723,359",
"Revenue from Contract with Customer": "0",
"Taxes": "10,634"
},
"output_variables": {
"Liabilities": "112,025",
"Assets": "1,842,989",
"Revenues": "317,149",
"Expenses": "454,877",
"Stockholders Equity": "1,730,964",
"Net Income": "-104,589",
"Comprehensive Net Income": "-104,487",
"BaseVar": "1,380,140",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "212%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "233,696",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "245,594",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "53,998",
"Liabilities, Current": "258,145",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "20,994",
"Other Assets": "36,087",
"Other Compr. Net Income": "1,249",
"Other Expenses": "181,669",
"Other Liabilities": "0",
"Other Net Income": "-49,879",
"Other Revenues": "431,468",
"Property, Plant and Equipment": "2,237,304",
"Revenue from Contract with Customer": "0",
"Taxes": "22,404"
},
"output_variables": {
"Liabilities": "258,145",
"Assets": "2,507,087",
"Revenues": "431,468",
"Expenses": "524,659",
"Stockholders Equity": "2,248,942",
"Net Income": "-143,070",
"Comprehensive Net Income": "-141,821",
"BaseVar": "1,886,244",
"ECR before LimitedLiability": "195%",
"Economic Capital Ratio": "195%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "335,027",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "300,299",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "49,005",
"Liabilities, Current": "312,227",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "17,063",
"Other Assets": "66,309",
"Other Compr. Net Income": "-18",
"Other Expenses": "815,554",
"Other Liabilities": "0",
"Other Net Income": "163,546",
"Other Revenues": "636,773",
"Property, Plant and Equipment": "1,825,098",
"Revenue from Contract with Customer": "0",
"Taxes": "27,990"
},
"output_variables": {
"Liabilities": "312,227",
"Assets": "2,226,434",
"Revenues": "636,773",
"Expenses": "1,209,911",
"Stockholders Equity": "1,914,207",
"Net Income": "-409,592",
"Comprehensive Net Income": "-409,610",
"BaseVar": "2,274,454",
"ECR before LimitedLiability": "158%",
"Economic Capital Ratio": "158%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "164,980",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "334,479",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "43,328",
"Liabilities, Current": "1,327,908",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "12,583",
"Other Assets": "8,350",
"Other Compr. Net Income": "173",
"Other Expenses": "1,549,247",
"Other Liabilities": "0",
"Other Net Income": "67,660",
"Other Revenues": "305,298",
"Property, Plant and Equipment": "344,395",
"Revenue from Contract with Customer": "0",
"Taxes": "16,282"
},
"output_variables": {
"Liabilities": "1,327,908",
"Assets": "517,725",
"Revenues": "305,298",
"Expenses": "1,955,919",
"Stockholders Equity": "-810,183",
"Net Income": "-1,582,961",
"Comprehensive Net Income": "-1,582,788",
"BaseVar": "2,087,342",
"ECR before LimitedLiability": "-282%",
"Economic Capital Ratio": "0.00000000000093%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "88,339",
"Cost of Goods and Services Sold": "23,197",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "174,569",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "25,484",
"Liabilities, Current": "129,274",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "43,088",
"Other Assets": "9,474",
"Other Compr. Net Income": "-106,373",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "471,216",
"Property, Plant and Equipment": "1,120,425",
"Revenue from Contract with Customer": "0",
"Taxes": "28,057"
},
"output_variables": {
"Liabilities": "129,274",
"Assets": "1,218,238",
"Revenues": "471,216",
"Expenses": "294,395",
"Stockholders Equity": "1,088,964",
"Net Income": "176,821",
"Comprehensive Net Income": "70,448",
"BaseVar": "1,109,748",
"ECR before LimitedLiability": "214%",
"Economic Capital Ratio": "214%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "153,420",
"Cost of Goods and Services Sold": "22,050",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "140,673",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "33,789",
"Liabilities, Current": "148,195",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "37,463",
"Other Assets": "30,357",
"Other Compr. Net Income": "-72",
"Other Expenses": "420,803",
"Other Liabilities": "0",
"Other Net Income": "87,572",
"Other Revenues": "273,268",
"Property, Plant and Equipment": "723,549",
"Revenue from Contract with Customer": "0",
"Taxes": "16,619"
},
"output_variables": {
"Liabilities": "148,195",
"Assets": "907,326",
"Revenues": "273,268",
"Expenses": "671,397",
"Stockholders Equity": "759,131",
"Net Income": "-310,557",
"Comprehensive Net Income": "-310,629",
"BaseVar": "1,043,915",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "122%"
}
}
},
"top_rated": false,
"trend": -19.0,
"value": 1.224433728381986,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000077159.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000077159.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000077159.svg"
},
{
"company_id": "0001156041",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001156041.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001156041.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001156041.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001156041_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001156041_main_keyfigs.svg",
"name": "Abundia Global Impact Group INC",
"rank": 29,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001156041.svg",
"report_text": "The relative strengths and weaknesses of Abundia Global Impact 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 Abundia Global Impact Group INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 93% points.The greatest weakness of Abundia Global Impact Group INC is the variable Operating Expenses, reducing the Economic Capital Ratio by 103% points.
The company's Economic Capital Ratio, given in the ranking table, is 113%, being 30% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001156041_2021_Abundia_Global_Impact_Group_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "31.9",
"Liabilities": "68.9",
"Assets": "16.4",
"Stockholders Equity": "150",
"ECR before LimitedLiability": "122",
"Other Liabilities": "17.9",
"Long-term Debt": "26.1",
"Assets, Current": "8.99",
"Oil and Gas Property": "-3.60",
"Property, Plant and Equipment": "9.08",
"Revenues": "-20.9",
"Net Income": "-7.56",
"Other Revenues": "-20.8",
"Operating Expenses": "-8.13",
"Expenses": "18.9",
"General and Administrative Expense": "-11.3",
"Depreciation, Depletion, Amortization": "3.57",
"Other Expenses": "34.1",
"Comprehensive Net Income": "-7.49",
"Other Net Income": "-5.60",
"Economic Capital Ratio": "98.7"
},
"2012": {
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-80.8",
"Long-term Debt": "0",
"Other Liabilities": "0",
"Assets, Current": "0",
"Assets": "-6.43",
"Property, Plant and Equipment": "0",
"Oil and Gas Property": "-2.13",
"Other Assets": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-90.3",
"Expenses": "-41.2",
"Operating Expenses": "-105",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-91.3",
"Economic Capital Ratio": "-110"
},
"2013": {
"Other Liabilities": "27.4",
"Liabilities": "83.8",
"Assets": "29.7",
"Stockholders Equity": "138",
"ECR before LimitedLiability": "107",
"Liabilities, Current": "35.6",
"Long-term Debt": "32.8",
"Oil and Gas Property": "-12.5",
"Assets, Current": "86.3",
"Property, Plant and Equipment": "4.10",
"Revenues": "-22.5",
"Net Income": "-32.3",
"Other Revenues": "-22.6",
"Expenses": "-6.97",
"Operating Expenses": "-36.9",
"Depreciation, Depletion, Amortization": "6.23",
"Other Expenses": "63.5",
"General and Administrative Expense": "-40.8",
"Comprehensive Net Income": "-32.5",
"Other Net Income": "-2.78",
"Economic Capital Ratio": "77.5"
},
"2014": {
"Long-term Debt": "12.0",
"Liabilities": "-38.2",
"Assets": "19.1",
"Stockholders Equity": "-0.770",
"ECR before LimitedLiability": "-19.7",
"Liabilities, Current": "-91.6",
"Other Liabilities": "10.7",
"Oil and Gas Property": "-29.2",
"Assets, Current": "55.8",
"Other Assets": "-4.89",
"Other Revenues": "-14.6",
"Revenues": "-15.2",
"Net Income": "-7.34",
"Depreciation, Depletion, Amortization": "2.28",
"Expenses": "11.1",
"General and Administrative Expense": "-7.06",
"Operating Expenses": "-11.3",
"Other Expenses": "25.3",
"Comprehensive Net Income": "-7.30",
"Other Net Income": "-4.97",
"Economic Capital Ratio": "-46.1"
},
"2015": {
"Liabilities": "70.8",
"Assets": "48.9",
"Stockholders Equity": "99.3",
"ECR before LimitedLiability": "96.8",
"Liabilities, Current": "42.7",
"Other Liabilities": "21.1",
"Long-term Debt": "32.1",
"Property, Plant and Equipment": "54.7",
"Oil and Gas Property": "-33.5",
"Assets, Current": "53.6",
"Revenues": "-22.2",
"Net Income": "-52.1",
"Other Revenues": "-20.8",
"General and Administrative Expense": "-40.8",
"Expenses": "-36.5",
"Other Expenses": "94.6",
"Depreciation, Depletion, Amortization": "-14.8",
"Operating Expenses": "-117",
"Other Net Income": "6.59",
"Comprehensive Net Income": "-51.2",
"Economic Capital Ratio": "50.3"
},
"2016": {
"Liabilities": "51.1",
"Stockholders Equity": "53.4",
"ECR before LimitedLiability": "-6.55",
"Long-term Debt": "31.5",
"Liabilities, Current": "28.7",
"Other Liabilities": "13.6",
"Other Revenues": "-24.8",
"Revenues": "-24.0",
"Net Income": "-130",
"Other Expenses": "67.0",
"Expenses": "-106",
"General and Administrative Expense": "-100",
"Operating Expenses": "-155",
"Depreciation, Depletion, Amortization": "-6.31",
"Assets, Current": "-5.17",
"Property, Plant and Equipment": "64.7",
"Other Assets": "2.91",
"Oil and Gas Property": "-50.6",
"Comprehensive Net Income": "-130",
"Other Net Income": "2.77",
"Economic Capital Ratio": "-30.6"
},
"2017": {
"Liabilities, Current": "39.4",
"Liabilities": "87.9",
"Assets": "24.6",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "94.2",
"Long-term Debt": "44.5",
"Other Liabilities": "16.6",
"Oil and Gas Property": "-15.0",
"Property, Plant and Equipment": "85.6",
"Other Revenues": "-22.4",
"Revenues": "-23.3",
"Net Income": "-39.5",
"General and Administrative Expense": "-34.8",
"Expenses": "-22.0",
"Operating Expenses": "-44.2",
"Depreciation, Depletion, Amortization": "3.34",
"Taxes": "0.919",
"Other Expenses": "52.4",
"Other Net Income": "5.71",
"Comprehensive Net Income": "-39.5",
"Economic Capital Ratio": "71.4"
},
"2018": {
"Other Liabilities": "27.5",
"Liabilities": "116",
"Assets": "3.32",
"Expenses": "-18.6",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "140",
"Liabilities, Current": "55.5",
"Long-term Debt": "51.9",
"Deferred Tax Liab., Net": "2.33",
"Oil and Gas Property": "-3.79",
"Property, Plant and Equipment": "15.1",
"Revenue from Contract with Customer": "35.6",
"Revenues": "14.7",
"Other Revenues": "-20.6",
"General and Administrative Expense": "-25.5",
"Taxes": "1.15",
"Operating Expenses": "-43.5",
"Other Expenses": "49.0",
"Cost of Goods and Services Sold": "1.14",
"Economic Capital Ratio": "116",
"Other Net Income": "4.37"
},
"2020": {
"Other Liabilities": "17.2",
"Liabilities": "68.7",
"Stockholders Equity": "92.6",
"ECR before LimitedLiability": "55.8",
"Liabilities, Current": "36.2",
"Long-term Debt": "35.9",
"Assets, Current": "6.57",
"Assets": "28.3",
"Other Assets": "8.78",
"Property, Plant and Equipment": "60.3",
"Oil and Gas Property": "-29.2",
"Revenues": "-25.9",
"Net Income": "-73.3",
"Other Revenues": "-15.7",
"Revenue from Contract with Customer": "-9.18",
"Expenses": "-52.3",
"Operating Expenses": "-103",
"General and Administrative Expense": "-30.6",
"Other Expenses": "64.2",
"Comprehensive Net Income": "-73.0",
"Economic Capital Ratio": "30.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001156041_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "19,934",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "186",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,953",
"Liabilities, Current": "297",
"Long-term Debt": "41",
"Oil and Gas Property": "0",
"Operating Expenses": "6,007",
"Other Assets": "4,929",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,709",
"Other Liabilities": "3.6",
"Other Net Income": "101",
"Other Revenues": "0",
"Property, Plant and Equipment": "23,796",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "342",
"Assets": "48,658",
"Revenues": "0",
"Expenses": "4,436",
"Stockholders Equity": "48,316",
"Net Income": "-4,335",
"Comprehensive Net Income": "-4,335",
"BaseVar": "26,768",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "231%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "14,251",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "67",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,027",
"Liabilities, Current": "5,106",
"Long-term Debt": "7.9",
"Oil and Gas Property": "0",
"Operating Expenses": "57,266",
"Other Assets": "3.2",
"Other Compr. Net Income": "-106",
"Other Expenses": "-4,877",
"Other Liabilities": "193",
"Other Net Income": "725",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,887",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,307",
"Assets": "20,141",
"Revenues": "0",
"Expenses": "57,483",
"Stockholders Equity": "14,834",
"Net Income": "-56,757",
"Comprehensive Net Income": "-56,864",
"BaseVar": "41,881",
"ECR before LimitedLiability": "-300%",
"Economic Capital Ratio": "0.000000000000017%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "9,546",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,417",
"Liabilities, Current": "230",
"Long-term Debt": "8.4",
"Oil and Gas Property": "0",
"Operating Expenses": "3,611",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,455",
"Other Liabilities": "8.4",
"Other Net Income": "425",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,863",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "246",
"Assets": "13,412",
"Revenues": "0",
"Expenses": "3,598",
"Stockholders Equity": "13,166",
"Net Income": "-3,173",
"Comprehensive Net Income": "-3,173",
"BaseVar": "8,841",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "196%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "13,111",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "360",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,357",
"Liabilities, Current": "9,314",
"Long-term Debt": "28",
"Oil and Gas Property": "0",
"Operating Expenses": "4,322",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,714",
"Other Liabilities": "0",
"Other Net Income": "-29",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,500",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,343",
"Assets": "18,614",
"Revenues": "0",
"Expenses": "4,324",
"Stockholders Equity": "9,272",
"Net Income": "-4,353",
"Comprehensive Net Income": "-4,353",
"BaseVar": "16,155",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "59%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,424",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "757",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,541",
"Liabilities, Current": "40",
"Long-term Debt": "25",
"Oil and Gas Property": "0",
"Operating Expenses": "4,164",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,279",
"Other Liabilities": "0",
"Other Net Income": "353",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,133",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "65",
"Assets": "5,560",
"Revenues": "0",
"Expenses": "4,183",
"Stockholders Equity": "5,495",
"Net Income": "-3,830",
"Comprehensive Net Income": "-3,830",
"BaseVar": "5,080",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "110%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "485",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "303",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,831",
"Liabilities, Current": "61",
"Long-term Debt": "27",
"Oil and Gas Property": "0",
"Operating Expenses": "2,815",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,133",
"Other Liabilities": "0",
"Other Net Income": "173",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,457",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "89",
"Assets": "2,945",
"Revenues": "0",
"Expenses": "2,815",
"Stockholders Equity": "2,856",
"Net Income": "-2,642",
"Comprehensive Net Income": "-2,642",
"BaseVar": "3,011",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "67%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "743",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "161",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,823",
"Liabilities, Current": "152",
"Long-term Debt": "36",
"Oil and Gas Property": "0",
"Operating Expenses": "2,507",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,984",
"Other Liabilities": "49",
"Other Net Income": "469",
"Other Revenues": "0",
"Property, Plant and Equipment": "6,814",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "237",
"Assets": "7,560",
"Revenues": "0",
"Expenses": "2,507",
"Stockholders Equity": "7,324",
"Net Income": "-2,038",
"Comprehensive Net Income": "-2,038",
"BaseVar": "5,386",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "184%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "958",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "358",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,423",
"Liabilities, Current": "63",
"Long-term Debt": "39",
"Oil and Gas Property": "0",
"Operating Expenses": "2,695",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,780",
"Other Liabilities": "44",
"Other Net Income": "87",
"Other Revenues": "113",
"Property, Plant and Equipment": "6,861",
"Revenue from Contract with Customer": "2,243",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "145",
"Assets": "7,823",
"Revenues": "2,357",
"Expenses": "2,695",
"Stockholders Equity": "7,677",
"Net Income": "-251",
"Comprehensive Net Income": "-251",
"BaseVar": "6,553",
"ECR before LimitedLiability": "236%",
"Economic Capital Ratio": "236%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,374",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "365",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,447",
"Liabilities, Current": "232",
"Long-term Debt": "172",
"Oil and Gas Property": "0",
"Operating Expenses": "4,735",
"Other Assets": "458",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,812",
"Other Liabilities": "0",
"Other Net Income": "146",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,011",
"Revenue from Contract with Customer": "552",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "403",
"Assets": "6,842",
"Revenues": "552",
"Expenses": "4,735",
"Stockholders Equity": "6,439",
"Net Income": "-4,037",
"Comprehensive Net Income": "-4,037",
"BaseVar": "6,340",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "113%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.1266019974313821,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001156041.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001156041.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001156041.svg"
},
{
"company_id": "0001658566",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001658566.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001658566.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001658566.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001658566_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001658566_main_keyfigs.svg",
"name": "Permian Resources Corp",
"rank": 30,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001658566.svg",
"report_text": "The relative strengths and weaknesses of Permian Resources 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 Permian Resources Corp compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 99% points.The greatest weakness of Permian Resources Corp is the variable Long-term Debt, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 103%, being 21% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001658566_2021_Permian_Resources_Corp.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities, Current": "22.6",
"Liabilities": "39.4",
"Stockholders Equity": "87.8",
"ECR before LimitedLiability": "92.7",
"Long-term Debt": "2.71",
"Other Liabilities": "16.5",
"Oil and Gas Property": "-13.6",
"Assets": "23.2",
"Property, Plant and Equipment": "-14.6",
"Other Assets": "183",
"Assets, Current": "-2.95",
"General and Administrative Expense": "7.94",
"Expenses": "19.6",
"Other Revenues": "1.06",
"Net Income": "14.9",
"Operating Expenses": "1.92",
"Depreciation, Depletion, Amortization": "6.43",
"Other Expenses": "3.32",
"Comprehensive Net Income": "14.9",
"Other Net Income": "-5.04",
"Economic Capital Ratio": "69.9"
},
"2018": {
"Other Liabilities": "20.3",
"Liabilities": "26.3",
"Stockholders Equity": "60.1",
"ECR before LimitedLiability": "67.0",
"Liabilities, Current": "23.6",
"Long-term Debt": "-15.6",
"Oil and Gas Property": "-18.1",
"Assets": "18.5",
"Property, Plant and Equipment": "-19.9",
"Other Assets": "163",
"Assets, Current": "-6.15",
"General and Administrative Expense": "5.67",
"Expenses": "13.4",
"Net Income": "13.4",
"Other Revenues": "-18.5",
"Operating Expenses": "-4.01",
"Other Expenses": "5.70",
"Depreciation, Depletion, Amortization": "6.38",
"Comprehensive Net Income": "13.5",
"Revenue from Contract with Customer": "17.4",
"Economic Capital Ratio": "42.8"
},
"2019": {
"Liabilities": "5.66",
"Stockholders Equity": "40.1",
"ECR before LimitedLiability": "43.5",
"Liabilities, Current": "23.1",
"Other Liabilities": "8.74",
"Long-term Debt": "-26.3",
"Oil and Gas Property": "-21.9",
"Assets": "20.0",
"Assets, Current": "-8.74",
"Property, Plant and Equipment": "-26.5",
"Other Assets": "136",
"Other Revenues": "-15.4",
"Revenues": "-4.48",
"Net Income": "11.5",
"Revenue from Contract with Customer": "10.7",
"Operating Expenses": "-9.07",
"Expenses": "18.0",
"Other Expenses": "13.9",
"Depreciation, Depletion, Amortization": "7.65",
"Comprehensive Net Income": "11.9",
"Economic Capital Ratio": "28.1"
},
"2020": {
"Other Liabilities": "13.0",
"Liabilities": "10.8",
"Assets": "25.5",
"Stockholders Equity": "41.5",
"ECR before LimitedLiability": "46.3",
"Liabilities, Current": "27.4",
"Long-term Debt": "-41.5",
"Assets, Current": "-13.3",
"Property, Plant and Equipment": "-32.0",
"Oil and Gas Property": "99.1",
"Revenues": "-9.12",
"Comprehensive Net Income": "2.71",
"Other Revenues": "-12.2",
"Revenue from Contract with Customer": "3.68",
"Depreciation, Depletion, Amortization": "7.87",
"Expenses": "10.3",
"Operating Expenses": "-32.1",
"Cost of Goods and Services Sold": "2.96",
"General and Administrative Expense": "4.19",
"Other Expenses": "26.4",
"Economic Capital Ratio": "20.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001658566_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "202,585",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "9,899",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "49,882",
"Liabilities, Current": "199,773",
"Long-term Debt": "402,925",
"Oil and Gas Property": "0",
"Operating Expenses": "324,622",
"Other Assets": "3,408,519",
"Other Compr. Net Income": "0",
"Other Expenses": "-43,125",
"Other Liabilities": "0",
"Other Net Income": "8,205",
"Other Revenues": "429,902",
"Property, Plant and Equipment": "5,465",
"Revenue from Contract with Customer": "0",
"Taxes": "23,173"
},
"output_variables": {
"Liabilities": "612,597",
"Assets": "3,616,569",
"Revenues": "429,902",
"Expenses": "354,552",
"Stockholders Equity": "3,003,972",
"Net Income": "83,555",
"Comprehensive Net Income": "83,555",
"BaseVar": "2,510,912",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "183%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "130,189",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "62,167",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "63,304",
"Liabilities, Current": "247,716",
"Long-term Debt": "706,269",
"Oil and Gas Property": "0",
"Operating Expenses": "608,330",
"Other Assets": "4,120,995",
"Other Compr. Net Income": "0",
"Other Expenses": "-60,387",
"Other Liabilities": "0",
"Other Net Income": "-10,539",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,837",
"Revenue from Contract with Customer": "891,045",
"Taxes": "56,523"
},
"output_variables": {
"Liabilities": "1,016,152",
"Assets": "4,260,021",
"Revenues": "891,045",
"Expenses": "667,770",
"Stockholders Equity": "3,243,869",
"Net Income": "212,736",
"Comprehensive Net Income": "212,736",
"BaseVar": "3,422,764",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "163%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "120,129",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "85,504",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "79,156",
"Liabilities, Current": "254,466",
"Long-term Debt": "1,077,617",
"Oil and Gas Property": "0",
"Operating Expenses": "864,044",
"Other Assets": "4,553,547",
"Other Compr. Net Income": "0",
"Other Expenses": "-136,559",
"Other Liabilities": "0",
"Other Net Income": "-58,075",
"Other Revenues": "0",
"Property, Plant and Equipment": "14,612",
"Revenue from Contract with Customer": "944,330",
"Taxes": "63,200"
},
"output_variables": {
"Liabilities": "1,417,587",
"Assets": "4,688,288",
"Revenues": "944,330",
"Expenses": "869,841",
"Stockholders Equity": "3,270,701",
"Net Income": "16,414",
"Comprehensive Net Income": "16,414",
"BaseVar": "3,989,060",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "136%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "65,586",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,589",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "72,867",
"Liabilities, Current": "131,868",
"Long-term Debt": "1,089,007",
"Oil and Gas Property": "3,726,846",
"Operating Expenses": "1,360,974",
"Other Assets": "22,343",
"Other Compr. Net Income": "0",
"Other Expenses": "-197,408",
"Other Liabilities": "0",
"Other Net Income": "10,195",
"Other Revenues": "0",
"Property, Plant and Equipment": "12,650",
"Revenue from Contract with Customer": "580,456",
"Taxes": "39,417"
},
"output_variables": {
"Liabilities": "1,223,464",
"Assets": "3,827,425",
"Revenues": "580,456",
"Expenses": "1,275,850",
"Stockholders Equity": "2,603,961",
"Net Income": "-685,199",
"Comprehensive Net Income": "-685,199",
"BaseVar": "3,458,695",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "103%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 1.0313034113436421,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001658566.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001658566.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001658566.svg"
},
{
"company_id": "0000101778",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000101778.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000101778.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000101778.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000101778_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000101778_main_keyfigs.svg",
"name": "Marathon OIL CORP",
"rank": 31,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000101778.svg",
"report_text": "The relative strengths and weaknesses of Marathon OIL 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 Marathon OIL CORP compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 67% points.The greatest weakness of Marathon OIL CORP is the variable Long-term Debt, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 94%, being 12% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000101778_2021_Marathon_OIL_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Long-term Debt": "10.3",
"Liabilities": "34.3",
"Assets": "-78.3",
"Stockholders Equity": "-191",
"ECR before LimitedLiability": "-52.5",
"Other Liabilities": "17.6",
"Liabilities, Current": "13.6",
"Oil and Gas Property": "-32.6",
"Property, Plant and Equipment": "-59.5",
"Other Assets": "-14.0",
"Revenues": "74.2",
"Net Income": "-3.00",
"Other Revenues": "74.2",
"Operating Expenses": "11.4",
"Expenses": "-107",
"Other Expenses": "-130",
"General and Administrative Expense": "2.58",
"Depreciation, Depletion, Amortization": "5.50",
"Comprehensive Net Income": "-2.93",
"Other Net Income": "-15.4",
"Economic Capital Ratio": "-54.8"
},
"2011": {
"Liabilities, Current": "7.01",
"Liabilities": "-18.4",
"Stockholders Equity": "-51.5",
"Economic Capital Ratio": "-21.3",
"Other Liabilities": "-5.31",
"Long-term Debt": "-20.6",
"Other Assets": "-3.37",
"Assets": "-19.0",
"Assets, Current": "-12.1",
"Oil and Gas Property": "-33.3",
"Property, Plant and Equipment": "47.8",
"Revenues": "33.3",
"Net Income": "27.0",
"Other Revenues": "33.3",
"Other Compr. Net Income": "2.80",
"Comprehensive Net Income": "29.5",
"Other Net Income": "-5.31",
"Operating Expenses": "21.2",
"General and Administrative Expense": "10.9",
"Depreciation, Depletion, Amortization": "-3.33",
"Other Expenses": "-31.3"
},
"2012": {
"Liabilities, Current": "7.54",
"Liabilities": "-13.8",
"Assets": "-13.2",
"Stockholders Equity": "-33.2",
"ECR before LimitedLiability": "13.7",
"Long-term Debt": "-25.9",
"Other Liabilities": "2.53",
"Assets, Current": "-5.35",
"Property, Plant and Equipment": "46.0",
"Oil and Gas Property": "-38.5",
"Other Revenues": "29.5",
"Revenues": "29.4",
"Net Income": "29.1",
"Expenses": "5.64",
"Operating Expenses": "17.6",
"Other Expenses": "-22.5",
"Depreciation, Depletion, Amortization": "-2.04",
"General and Administrative Expense": "11.2",
"Other Net Income": "-6.10",
"Comprehensive Net Income": "28.9",
"Economic Capital Ratio": "-15.7"
},
"2013": {
"Other Liabilities": "6.31",
"Liabilities": "-5.98",
"Stockholders Equity": "-21.7",
"ECR before LimitedLiability": "12.1",
"Liabilities, Current": "12.8",
"Long-term Debt": "-28.5",
"Other Assets": "6.32",
"Assets": "-9.67",
"Oil and Gas Property": "-38.5",
"Assets, Current": "-7.05",
"Property, Plant and Equipment": "50.2",
"Revenues": "28.2",
"Net Income": "22.1",
"Other Revenues": "28.1",
"Expenses": "4.01",
"Operating Expenses": "14.5",
"Other Expenses": "-16.2",
"General and Administrative Expense": "8.10",
"Comprehensive Net Income": "22.5",
"Other Net Income": "-11.0",
"Economic Capital Ratio": "-17.2"
},
"2014": {
"Long-term Debt": "-26.8",
"Liabilities": "-13.1",
"Assets": "3.32",
"Stockholders Equity": "-2.64",
"ECR before LimitedLiability": "36.7",
"Liabilities, Current": "8.97",
"Other Liabilities": "2.95",
"Oil and Gas Property": "-28.8",
"Property, Plant and Equipment": "57.0",
"Assets, Current": "-3.91",
"Other Revenues": "20.0",
"Revenues": "19.2",
"Net Income": "36.8",
"Depreciation, Depletion, Amortization": "-3.89",
"Expenses": "19.7",
"General and Administrative Expense": "6.65",
"Operating Expenses": "16.8",
"Other Expenses": "0.936",
"Comprehensive Net Income": "36.8",
"Other Net Income": "-0.996",
"Economic Capital Ratio": "10.2"
},
"2015": {
"Liabilities": "-21.8",
"Stockholders Equity": "28.0",
"ECR before LimitedLiability": "79.9",
"Liabilities, Current": "21.5",
"Other Liabilities": "-7.39",
"Long-term Debt": "-43.7",
"Property, Plant and Equipment": "75.2",
"Assets": "31.7",
"Other Assets": "6.56",
"Oil and Gas Property": "-28.6",
"Assets, Current": "-5.37",
"Revenues": "8.66",
"Net Income": "41.4",
"Other Revenues": "9.56",
"General and Administrative Expense": "6.93",
"Expenses": "38.7",
"Other Expenses": "24.7",
"Operating Expenses": "14.8",
"Other Net Income": "-5.12",
"Comprehensive Net Income": "42.2",
"Economic Capital Ratio": "33.4"
},
"2016": {
"Liabilities": "-15.2",
"Stockholders Equity": "7.46",
"ECR before LimitedLiability": "16.5",
"Long-term Debt": "-26.6",
"Liabilities, Current": "16.7",
"Other Liabilities": "-9.30",
"Oil and Gas Property": "-32.6",
"Assets": "12.2",
"Other Assets": "7.86",
"Assets, Current": "-6.11",
"Property, Plant and Equipment": "60.3",
"Other Revenues": "2.69",
"Revenues": "3.15",
"Net Income": "14.1",
"Expenses": "16.7",
"General and Administrative Expense": "7.40",
"Operating Expenses": "13.4",
"Depreciation, Depletion, Amortization": "-2.82",
"Comprehensive Net Income": "14.4",
"Other Net Income": "-6.12",
"Economic Capital Ratio": "-7.50"
},
"2017": {
"Oil and Gas Property": "-40.1",
"Assets": "-9.70",
"Liabilities, Current": "13.1",
"Stockholders Equity": "-17.0",
"ECR before LimitedLiability": "-28.1",
"Property, Plant and Equipment": "38.7",
"Other Assets": "8.79",
"Assets, Current": "-5.09",
"General and Administrative Expense": "7.29",
"Expenses": "8.76",
"Other Revenues": "4.03",
"Net Income": "-17.7",
"Operating Expenses": "13.0",
"Depreciation, Depletion, Amortization": "-5.10",
"Other Expenses": "-7.92",
"Long-term Debt": "-25.0",
"Other Liabilities": "6.55",
"Deferred Tax Liab., Net": "-5.75",
"Comprehensive Net Income": "-17.6",
"Other Net Income": "-33.6",
"Economic Capital Ratio": "-50.9"
},
"2018": {
"Other Liabilities": "12.3",
"Liabilities": "-7.44",
"Assets": "1.93",
"Stockholders Equity": "-1.73",
"ECR before LimitedLiability": "12.4",
"Liabilities, Current": "18.3",
"Long-term Debt": "-44.4",
"Oil and Gas Property": "-30.8",
"Property, Plant and Equipment": "40.7",
"Other Assets": "9.25",
"Revenue from Contract with Customer": "20.2",
"Revenues": "5.17",
"Net Income": "12.6",
"Other Revenues": "-15.3",
"General and Administrative Expense": "5.98",
"Expenses": "7.19",
"Operating Expenses": "18.0",
"Other Expenses": "-8.16",
"Depreciation, Depletion, Amortization": "-9.00",
"Comprehensive Net Income": "13.4",
"Economic Capital Ratio": "-11.8"
},
"2019": {
"Liabilities": "-11.2",
"Stockholders Equity": "10.4",
"ECR before LimitedLiability": "19.9",
"Liabilities, Current": "16.1",
"Long-term Debt": "-34.0",
"Oil and Gas Property": "-26.9",
"Assets": "10.7",
"Assets, Current": "-3.90",
"Property, Plant and Equipment": "51.6",
"Other Assets": "6.88",
"Operating Expenses": "13.5",
"Expenses": "16.2",
"Other Revenues": "-14.4",
"Net Income": "14.4",
"Cost of Goods and Services Sold": "3.28",
"Other Expenses": "5.85",
"Depreciation, Depletion, Amortization": "-8.90",
"General and Administrative Expense": "3.59",
"Comprehensive Net Income": "15.1",
"Revenue from Contract with Customer": "14.5",
"Economic Capital Ratio": "4.53"
},
"2020": {
"Other Liabilities": "7.35",
"Liabilities": "-10.4",
"Assets": "22.3",
"Stockholders Equity": "23.6",
"ECR before LimitedLiability": "37.1",
"Liabilities, Current": "18.7",
"Long-term Debt": "-45.5",
"Assets, Current": "-6.34",
"Property, Plant and Equipment": "67.0",
"Oil and Gas Property": "-25.7",
"Revenues": "-6.08",
"Net Income": "15.4",
"Other Revenues": "-12.3",
"Revenue from Contract with Customer": "5.81",
"Depreciation, Depletion, Amortization": "-10.1",
"Expenses": "22.1",
"Operating Expenses": "13.4",
"General and Administrative Expense": "4.42",
"Other Expenses": "12.8",
"Comprehensive Net Income": "15.3",
"Economic Capital Ratio": "11.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000101778_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "13,829,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,965,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,363,000",
"Liabilities, Current": "11,113,000",
"Long-term Debt": "9,390,000",
"Oil and Gas Property": "0",
"Operating Expenses": "498,000",
"Other Assets": "3,963,000",
"Other Compr. Net Income": "-63,000",
"Other Expenses": "65,599,000",
"Other Liabilities": "5,740,000",
"Other Net Income": "-195,000",
"Other Revenues": "73,621,000",
"Property, Plant and Equipment": "32,222,000",
"Revenue from Contract with Customer": "0",
"Taxes": "433,000"
},
"output_variables": {
"Liabilities": "26,243,000",
"Assets": "50,014,000",
"Revenues": "73,621,000",
"Expenses": "70,858,000",
"Stockholders Equity": "23,771,000",
"Net Income": "2,568,000",
"Comprehensive Net Income": "2,505,000",
"BaseVar": "110,497,000",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "86%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "3,224,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,266,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "544,000",
"Liabilities, Current": "4,394,000",
"Long-term Debt": "6,485,000",
"Oil and Gas Property": "0",
"Operating Expenses": "644,000",
"Other Assets": "2,823,000",
"Other Compr. Net Income": "627,000",
"Other Expenses": "9,505,000",
"Other Liabilities": "3,333,000",
"Other Net Income": "853,000",
"Other Revenues": "15,282,000",
"Property, Plant and Equipment": "25,324,000",
"Revenue from Contract with Customer": "0",
"Taxes": "230,000"
},
"output_variables": {
"Liabilities": "14,212,000",
"Assets": "31,371,000",
"Revenues": "15,282,000",
"Expenses": "13,189,000",
"Stockholders Equity": "17,159,000",
"Net Income": "2,946,000",
"Comprehensive Net Income": "3,573,000",
"BaseVar": "37,767,000",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "111%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,762,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,478,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "555,000",
"Liabilities, Current": "5,081,000",
"Long-term Debt": "8,654,000",
"Oil and Gas Property": "0",
"Operating Expenses": "729,000",
"Other Assets": "3,272,000",
"Other Compr. Net Income": "-63,000",
"Other Expenses": "10,369,000",
"Other Liabilities": "3,288,000",
"Other Net Income": "-219,000",
"Other Revenues": "16,221,000",
"Property, Plant and Equipment": "28,272,000",
"Revenue from Contract with Customer": "0",
"Taxes": "289,000"
},
"output_variables": {
"Liabilities": "17,023,000",
"Assets": "35,306,000",
"Revenues": "16,221,000",
"Expenses": "14,420,000",
"Stockholders Equity": "18,283,000",
"Net Income": "1,582,000",
"Comprehensive Net Income": "1,519,000",
"BaseVar": "41,626,000",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "95%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,975,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,790,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "687,000",
"Liabilities, Current": "4,333,000",
"Long-term Debt": "8,847,000",
"Oil and Gas Property": "0",
"Operating Expenses": "988,000",
"Other Assets": "4,500,000",
"Other Compr. Net Income": "183,000",
"Other Expenses": "8,275,000",
"Other Liabilities": "3,096,000",
"Other Net Income": "-114,000",
"Other Revenues": "14,959,000",
"Property, Plant and Equipment": "28,145,000",
"Revenue from Contract with Customer": "0",
"Taxes": "352,000"
},
"output_variables": {
"Liabilities": "16,276,000",
"Assets": "35,620,000",
"Revenues": "14,959,000",
"Expenses": "13,092,000",
"Stockholders Equity": "19,344,000",
"Net Income": "1,753,000",
"Comprehensive Net Income": "1,936,000",
"BaseVar": "40,122,000",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "102%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "4,593,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,861,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "654,000",
"Liabilities, Current": "4,379,000",
"Long-term Debt": "7,528,000",
"Oil and Gas Property": "0",
"Operating Expenses": "793,000",
"Other Assets": "2,378,000",
"Other Compr. Net Income": "-27,000",
"Other Expenses": "5,337,000",
"Other Liabilities": "3,084,000",
"Other Net Income": "1,839,000",
"Other Revenues": "11,258,000",
"Property, Plant and Equipment": "29,040,000",
"Revenue from Contract with Customer": "0",
"Taxes": "406,000"
},
"output_variables": {
"Liabilities": "14,991,000",
"Assets": "36,011,000",
"Revenues": "11,258,000",
"Expenses": "10,051,000",
"Stockholders Equity": "21,020,000",
"Net Income": "3,046,000",
"Comprehensive Net Income": "3,019,000",
"BaseVar": "37,088,500",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "116%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,590,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,957,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "590,000",
"Liabilities, Current": "1,729,000",
"Long-term Debt": "8,877,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,318,000",
"Other Assets": "2,660,000",
"Other Compr. Net Income": "142,000",
"Other Expenses": "2,699,000",
"Other Liabilities": "3,152,000",
"Other Net Income": "-267,000",
"Other Revenues": "5,861,000",
"Property, Plant and Equipment": "27,061,000",
"Revenue from Contract with Customer": "0",
"Taxes": "234,000"
},
"output_variables": {
"Liabilities": "13,758,000",
"Assets": "32,311,000",
"Revenues": "5,861,000",
"Expenses": "7,798,000",
"Stockholders Equity": "18,553,000",
"Net Income": "-2,204,000",
"Comprehensive Net Income": "-2,062,000",
"BaseVar": "30,068,500",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "93%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,665,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,395,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "484,000",
"Liabilities, Current": "2,240,000",
"Long-term Debt": "8,286,000",
"Oil and Gas Property": "0",
"Operating Expenses": "330,000",
"Other Assets": "1,711,000",
"Other Compr. Net Income": "52,000",
"Other Expenses": "3,078,000",
"Other Liabilities": "3,027,000",
"Other Net Income": "-335,000",
"Other Revenues": "4,650,000",
"Property, Plant and Equipment": "25,718,000",
"Revenue from Contract with Customer": "0",
"Taxes": "168,000"
},
"output_variables": {
"Liabilities": "13,553,000",
"Assets": "31,094,000",
"Revenues": "4,650,000",
"Expenses": "6,455,000",
"Stockholders Equity": "17,541,000",
"Net Income": "-2,140,000",
"Comprehensive Net Income": "-2,088,000",
"BaseVar": "28,069,500",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "91%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,566,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "833,000",
"Depreciation, Depletion, Amortization": "2,372,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "400,000",
"Liabilities, Current": "1,968,000",
"Long-term Debt": "6,922,000",
"Oil and Gas Property": "0",
"Operating Expenses": "409,000",
"Other Assets": "1,781,000",
"Other Compr. Net Income": "21,000",
"Other Expenses": "1,910,000",
"Other Liabilities": "581,000",
"Other Net Income": "-5,214,000",
"Other Revenues": "4,765,000",
"Property, Plant and Equipment": "17,665,000",
"Revenue from Contract with Customer": "0",
"Taxes": "183,000"
},
"output_variables": {
"Liabilities": "10,304,000",
"Assets": "22,012,000",
"Revenues": "4,765,000",
"Expenses": "5,274,000",
"Stockholders Equity": "11,708,000",
"Net Income": "-5,723,000",
"Comprehensive Net Income": "-5,702,000",
"BaseVar": "23,795,000",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "62%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,921,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "199,000",
"Depreciation, Depletion, Amortization": "2,441,000",
"Gains/Losses on Derivatives": "-14,000",
"General and Administrative Expense": "394,000",
"Liabilities, Current": "1,832,000",
"Long-term Debt": "6,580,000",
"Oil and Gas Property": "0",
"Operating Expenses": "289,000",
"Other Assets": "1,596,000",
"Other Compr. Net Income": "125,000",
"Other Expenses": "1,823,000",
"Other Liabilities": "582,000",
"Other Net Income": "-240,000",
"Other Revenues": "694,000",
"Property, Plant and Equipment": "16,804,000",
"Revenue from Contract with Customer": "5,902,000",
"Taxes": "299,000"
},
"output_variables": {
"Liabilities": "9,193,000",
"Assets": "21,321,000",
"Revenues": "6,582,000",
"Expenses": "5,246,000",
"Stockholders Equity": "12,128,000",
"Net Income": "1,096,000",
"Comprehensive Net Income": "1,221,000",
"BaseVar": "21,353,500",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "108%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,135,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "186,000",
"Depreciation, Depletion, Amortization": "2,397,000",
"Gains/Losses on Derivatives": "-72,000",
"General and Administrative Expense": "356,000",
"Liabilities, Current": "1,745,000",
"Long-term Debt": "5,744,000",
"Oil and Gas Property": "0",
"Operating Expenses": "861,000",
"Other Assets": "1,110,000",
"Other Compr. Net Income": "42,000",
"Other Expenses": "541,000",
"Other Liabilities": "417,000",
"Other Net Income": "-244,000",
"Other Revenues": "199,000",
"Property, Plant and Equipment": "17,000,000",
"Revenue from Contract with Customer": "5,063,000",
"Taxes": "311,000"
},
"output_variables": {
"Liabilities": "8,092,000",
"Assets": "20,245,000",
"Revenues": "5,190,000",
"Expenses": "4,466,000",
"Stockholders Equity": "12,153,000",
"Net Income": "480,000",
"Comprehensive Net Income": "522,000",
"BaseVar": "19,139,500",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "112%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,612,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "163,000",
"Depreciation, Depletion, Amortization": "2,316,000",
"Gains/Losses on Derivatives": "116,000",
"General and Administrative Expense": "274,000",
"Liabilities, Current": "1,213,000",
"Long-term Debt": "5,645,000",
"Oil and Gas Property": "0",
"Operating Expenses": "736,000",
"Other Assets": "706,000",
"Other Compr. Net Income": "-32,000",
"Other Expenses": "727,000",
"Other Liabilities": "374,000",
"Other Net Income": "-284,000",
"Other Revenues": "-127,000",
"Property, Plant and Equipment": "15,638,000",
"Revenue from Contract with Customer": "3,097,000",
"Taxes": "200,000"
},
"output_variables": {
"Liabilities": "7,395,000",
"Assets": "17,956,000",
"Revenues": "3,086,000",
"Expenses": "4,253,000",
"Stockholders Equity": "10,561,000",
"Net Income": "-1,451,000",
"Comprehensive Net Income": "-1,483,000",
"BaseVar": "16,503,000",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "94%"
}
}
},
"top_rated": false,
"trend": 9.0,
"value": 0.9398882218682147,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000101778.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000101778.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000101778.svg"
},
{
"company_id": "0000858470",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000858470.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000858470.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000858470.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000858470_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000858470_main_keyfigs.svg",
"name": "Coterra Energy Inc",
"rank": 32,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000858470.svg",
"report_text": "The relative strengths and weaknesses of Coterra Energy 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 Coterra Energy Inc compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 55% points.The greatest weakness of Coterra Energy Inc is the variable Deferred Tax Liab., Net, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 89%, being 6.4% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000858470_2021_Coterra_Energy_Inc.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-48.3",
"Stockholders Equity": "-37.3",
"ECR before LimitedLiability": "-46.7",
"Long-term Debt": "-21.0",
"Other Liabilities": "-28.5",
"Liabilities, Current": "4.26",
"Property, Plant and Equipment": "29.2",
"Assets": "-3.63",
"Other Assets": "-10.5",
"Assets, Current": "-3.58",
"Oil and Gas Property": "-15.5",
"Revenues": "-1.78",
"Net Income": "9.67",
"Other Expenses": "26.8",
"Expenses": "15.0",
"Depreciation, Depletion, Amortization": "-1.78",
"Operating Expenses": "-12.2",
"Other Compr. Net Income": "-4.15",
"Comprehensive Net Income": "5.79",
"Other Net Income": "-4.18",
"Economic Capital Ratio": "-52.5"
},
"2010": {
"Long-term Debt": "-37.4",
"Liabilities": "-47.8",
"Stockholders Equity": "-40.8",
"ECR before LimitedLiability": "-58.3",
"Other Liabilities": "-19.9",
"Liabilities, Current": "9.82",
"Oil and Gas Property": "-16.1",
"Assets": "-5.83",
"Property, Plant and Equipment": "28.2",
"Other Assets": "-8.86",
"Assets, Current": "-6.30",
"Revenues": "-3.65",
"Comprehensive Net Income": "-2.17",
"Other Revenues": "-3.57",
"Operating Expenses": "-14.8",
"Expenses": "7.52",
"Other Expenses": "23.4",
"Depreciation, Depletion, Amortization": "-4.09",
"Other Compr. Net Income": "-1.25",
"Other Net Income": "-5.13",
"Economic Capital Ratio": "-60.5"
},
"2011": {
"Liabilities, Current": "11.4",
"Liabilities": "-51.4",
"Stockholders Equity": "-32.8",
"ECR before LimitedLiability": "-20.3",
"Other Liabilities": "-29.6",
"Long-term Debt": "-32.7",
"Revenues": "4.68",
"Net Income": "14.1",
"Other Revenues": "4.74",
"Expenses": "16.0",
"General and Administrative Expense": "6.80",
"Depreciation, Depletion, Amortization": "-5.01",
"Other Expenses": "16.8",
"Other Assets": "-8.80",
"Assets, Current": "-11.1",
"Property, Plant and Equipment": "69.8",
"Oil and Gas Property": "-31.1",
"Comprehensive Net Income": "16.9",
"Other Net Income": "-6.97",
"Other Compr. Net Income": "3.12",
"Economic Capital Ratio": "-43.1"
},
"2012": {
"Liabilities, Current": "10.3",
"Liabilities": "-39.0",
"Stockholders Equity": "-24.7",
"Oil and Gas Property": "-35.8",
"Economic Capital Ratio": "-31.1",
"Long-term Debt": "-26.3",
"Other Liabilities": "-23.3",
"Other Revenues": "8.83",
"Revenues": "8.72",
"Net Income": "21.1",
"Expenses": "17.3",
"Operating Expenses": "-7.39",
"Other Expenses": "22.3",
"Depreciation, Depletion, Amortization": "-5.89",
"General and Administrative Expense": "7.21",
"Other Assets": "-6.63",
"Assets, Current": "-7.90",
"Property, Plant and Equipment": "64.5",
"Other Net Income": "-4.57",
"Comprehensive Net Income": "19.4",
"Other Compr. Net Income": "-2.07"
},
"2013": {
"Other Liabilities": "-23.2",
"Liabilities": "-29.3",
"Assets": "-7.78",
"Stockholders Equity": "-32.9",
"ECR before LimitedLiability": "-9.72",
"Liabilities, Current": "15.4",
"Long-term Debt": "-25.6",
"Oil and Gas Property": "-40.3",
"Assets, Current": "-7.48",
"Property, Plant and Equipment": "61.6",
"Revenues": "16.7",
"Net Income": "18.5",
"Other Revenues": "16.6",
"Expenses": "11.3",
"Operating Expenses": "-12.7",
"Depreciation, Depletion, Amortization": "-8.67",
"Other Expenses": "23.2",
"General and Administrative Expense": "6.44",
"Comprehensive Net Income": "17.6",
"Other Net Income": "-10.0",
"Economic Capital Ratio": "-39.0"
},
"2014": {
"Long-term Debt": "-46.8",
"Liabilities": "-36.2",
"Assets": "-10.9",
"Stockholders Equity": "-43.1",
"ECR before LimitedLiability": "-10.7",
"Liabilities, Current": "12.5",
"Other Liabilities": "-8.28",
"Oil and Gas Property": "-36.7",
"Property, Plant and Equipment": "51.0",
"Assets, Current": "-11.0",
"Other Revenues": "15.0",
"Revenues": "17.7",
"Net Income": "21.1",
"Depreciation, Depletion, Amortization": "-5.77",
"Expenses": "11.0",
"General and Administrative Expense": "5.86",
"Operating Expenses": "-23.8",
"Other Expenses": "29.0",
"Comprehensive Net Income": "21.3",
"Other Net Income": "-7.98",
"Economic Capital Ratio": "-37.1"
},
"2015": {
"Liabilities": "-44.5",
"Assets": "14.1",
"Stockholders Equity": "-8.82",
"ECR before LimitedLiability": "49.3",
"Liabilities, Current": "17.0",
"Other Liabilities": "-13.4",
"Long-term Debt": "-59.9",
"Property, Plant and Equipment": "60.2",
"Oil and Gas Property": "-31.3",
"Assets, Current": "-11.1",
"Revenues": "10.8",
"Net Income": "42.4",
"Other Revenues": "10.6",
"General and Administrative Expense": "6.13",
"Expenses": "36.0",
"Other Expenses": "42.4",
"Depreciation, Depletion, Amortization": "-4.44",
"Operating Expenses": "-9.28",
"Other Net Income": "-4.84",
"Comprehensive Net Income": "42.4",
"Economic Capital Ratio": "2.82"
},
"2016": {
"Liabilities": "-16.5",
"Stockholders Equity": "-12.3",
"ECR before LimitedLiability": "1.94",
"Long-term Debt": "-33.4",
"Liabilities, Current": "19.3",
"Other Liabilities": "-11.2",
"Other Revenues": "9.63",
"Revenues": "9.26",
"Net Income": "13.1",
"Other Expenses": "28.2",
"Expenses": "10.5",
"General and Administrative Expense": "7.23",
"Operating Expenses": "-25.0",
"Depreciation, Depletion, Amortization": "-6.17",
"Assets, Current": "-5.99",
"Property, Plant and Equipment": "53.4",
"Other Assets": "5.10",
"Oil and Gas Property": "-36.6",
"Comprehensive Net Income": "13.2",
"Other Net Income": "-6.93",
"Economic Capital Ratio": "-22.1"
},
"2017": {
"Liabilities, Current": "11.7",
"Liabilities": "-3.37",
"Assets": "-11.0",
"Stockholders Equity": "-21.6",
"ECR before LimitedLiability": "5.13",
"Long-term Debt": "-21.6",
"Other Liabilities": "3.36",
"Oil and Gas Property": "-36.6",
"Property, Plant and Equipment": "16.8",
"Other Assets": "21.9",
"Other Revenues": "23.5",
"Revenues": "23.1",
"Net Income": "15.4",
"General and Administrative Expense": "9.50",
"Expenses": "3.08",
"Operating Expenses": "-29.7",
"Depreciation, Depletion, Amortization": "-8.02",
"Other Expenses": "27.6",
"Other Net Income": "-11.9",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "-17.7"
},
"2018": {
"Other Liabilities": "-4.67",
"Liabilities": "-4.33",
"Stockholders Equity": "-33.2",
"ECR before LimitedLiability": "5.52",
"Liabilities, Current": "26.1",
"Long-term Debt": "-35.0",
"Oil and Gas Property": "-35.8",
"Assets": "-15.9",
"Property, Plant and Equipment": "31.8",
"Other Assets": "6.25",
"Assets, Current": "-5.13",
"Revenue from Contract with Customer": "41.3",
"Revenues": "24.0",
"Net Income": "22.6",
"Other Revenues": "-22.6",
"General and Administrative Expense": "6.65",
"Comprehensive Net Income": "22.7",
"Other Expenses": "15.8",
"Operating Expenses": "-20.5",
"Depreciation, Depletion, Amortization": "-5.21",
"Economic Capital Ratio": "-18.6"
},
"2019": {
"Deferred Tax Liab., Net": "-37.2",
"Liabilities": "-20.6",
"Assets": "-8.61",
"Stockholders Equity": "-29.2",
"ECR before LimitedLiability": "7.75",
"Liabilities, Current": "22.4",
"Other Liabilities": "7.23",
"Long-term Debt": "-20.3",
"Oil and Gas Property": "-31.8",
"Assets, Current": "-4.81",
"Property, Plant and Equipment": "37.8",
"Other Revenues": "-17.5",
"Revenues": "18.3",
"Net Income": "29.5",
"Revenue from Contract with Customer": "31.2",
"Operating Expenses": "-12.3",
"Expenses": "12.0",
"Other Expenses": "18.4",
"General and Administrative Expense": "3.96",
"Comprehensive Net Income": "29.8",
"Economic Capital Ratio": "-7.61"
},
"2020": {
"Other Liabilities": "10.8",
"Liabilities": "-19.6",
"Assets": "7.28",
"ECR before LimitedLiability": "31.8",
"Liabilities, Current": "17.7",
"Deferred Tax Liab., Net": "-39.2",
"Long-term Debt": "-17.2",
"Assets, Current": "-7.99",
"Property, Plant and Equipment": "55.2",
"Oil and Gas Property": "-28.0",
"Revenues": "9.00",
"Net Income": "30.0",
"Other Revenues": "-12.0",
"Revenue from Contract with Customer": "18.8",
"Depreciation, Depletion, Amortization": "-2.89",
"Expenses": "23.2",
"Operating Expenses": "17.0",
"General and Administrative Expense": "3.95",
"Other Expenses": "2.92",
"Comprehensive Net Income": "30.1",
"Economic Capital Ratio": "6.38"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000858470_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "281,502",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "221,270",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "68,374",
"Liabilities, Current": "308,741",
"Long-term Debt": "862,510",
"Oil and Gas Property": "0",
"Operating Expenses": "593,704",
"Other Assets": "43,700",
"Other Compr. Net Income": "-143,990",
"Other Expenses": "-200,367",
"Other Liabilities": "699,636",
"Other Net Income": "-3,303",
"Other Revenues": "879,276",
"Property, Plant and Equipment": "3,358,199",
"Revenue from Contract with Customer": "0",
"Taxes": "44,649"
},
"output_variables": {
"Liabilities": "1,870,887",
"Assets": "3,683,401",
"Revenues": "879,276",
"Expenses": "727,630",
"Stockholders Equity": "1,812,514",
"Net Income": "148,343",
"Comprehensive Net Income": "4,353",
"BaseVar": "3,654,244",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "84%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "203,008",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "327,083",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "79,177",
"Liabilities, Current": "303,835",
"Long-term Debt": "1,079,490",
"Oil and Gas Property": "0",
"Operating Expenses": "683,890",
"Other Assets": "39,263",
"Other Compr. Net Income": "-46,119",
"Other Expenses": "-349,042",
"Other Liabilities": "749,006",
"Other Net Income": "38,353",
"Other Revenues": "844,035",
"Property, Plant and Equipment": "3,762,760",
"Revenue from Contract with Customer": "0",
"Taxes": "37,894"
},
"output_variables": {
"Liabilities": "2,132,331",
"Assets": "4,005,031",
"Revenues": "844,035",
"Expenses": "779,002",
"Stockholders Equity": "1,872,700",
"Net Income": "103,386",
"Comprehensive Net Income": "57,267",
"BaseVar": "3,922,436",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "81%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "345,800",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "343,141",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "104,667",
"Liabilities, Current": "343,344",
"Long-term Debt": "1,042,081",
"Oil and Gas Property": "0",
"Operating Expenses": "736,396",
"Other Assets": "51,109",
"Other Compr. Net Income": "108,230",
"Other Expenses": "-362,605",
"Other Liabilities": "841,300",
"Other Net Income": "-8,281",
"Other Revenues": "979,864",
"Property, Plant and Equipment": "3,934,584",
"Revenue from Contract with Customer": "0",
"Taxes": "27,576"
},
"output_variables": {
"Liabilities": "2,226,725",
"Assets": "4,331,493",
"Revenues": "979,864",
"Expenses": "849,175",
"Stockholders Equity": "2,104,768",
"Net Income": "122,408",
"Comprehensive Net Income": "230,638",
"BaseVar": "4,251,884",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "89%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "270,310",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "451,405",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "121,239",
"Liabilities, Current": "444,139",
"Long-term Debt": "1,119,191",
"Oil and Gas Property": "0",
"Operating Expenses": "949,048",
"Other Assets": "35,026",
"Other Compr. Net Income": "-80,667",
"Other Expenses": "-515,408",
"Other Liabilities": "921,536",
"Other Net Income": "-17,658",
"Other Revenues": "1,204,546",
"Property, Plant and Equipment": "4,310,977",
"Revenue from Contract with Customer": "0",
"Taxes": "48,874"
},
"output_variables": {
"Liabilities": "2,484,866",
"Assets": "4,616,313",
"Revenues": "1,204,546",
"Expenses": "1,055,158",
"Stockholders Equity": "2,131,447",
"Net Income": "131,730",
"Comprehensive Net Income": "51,063",
"BaseVar": "4,729,604",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "79%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "378,899",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "651,052",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "104,606",
"Liabilities, Current": "407,905",
"Long-term Debt": "1,267,107",
"Oil and Gas Property": "0",
"Operating Expenses": "1,217,149",
"Other Assets": "55,954",
"Other Compr. Net Income": "-32,241",
"Other Expenses": "-592,938",
"Other Liabilities": "1,101,466",
"Other Net Income": "-43,591",
"Other Revenues": "1,746,278",
"Property, Plant and Equipment": "4,546,227",
"Revenue from Contract with Customer": "0",
"Taxes": "43,045"
},
"output_variables": {
"Liabilities": "2,776,478",
"Assets": "4,981,080",
"Revenues": "1,746,278",
"Expenses": "1,422,914",
"Stockholders Equity": "2,204,602",
"Net Income": "279,773",
"Comprehensive Net Income": "247,532",
"BaseVar": "5,501,291",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "80%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "413,447",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "632,760",
"Gains/Losses on Derivatives": "219,319",
"General and Administrative Expense": "82,590",
"Liabilities, Current": "499,018",
"Long-term Debt": "1,916,262",
"Oil and Gas Property": "0",
"Operating Expenses": "2,087,025",
"Other Assets": "98,558",
"Other Compr. Net Income": "6,210",
"Other Expenses": "-834,429",
"Other Liabilities": "879,703",
"Other Net Income": "-53,585",
"Other Revenues": "1,953,692",
"Property, Plant and Equipment": "4,925,711",
"Revenue from Contract with Customer": "0",
"Taxes": "47,012"
},
"output_variables": {
"Liabilities": "3,294,983",
"Assets": "5,437,716",
"Revenues": "2,173,011",
"Expenses": "2,014,958",
"Stockholders Equity": "2,142,733",
"Net Income": "104,468",
"Comprehensive Net Income": "110,678",
"BaseVar": "6,490,232",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "68%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "144,786",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "622,211",
"Gains/Losses on Derivatives": "56,686",
"General and Administrative Expense": "69,444",
"Liabilities, Current": "235,552",
"Long-term Debt": "2,174,630",
"Oil and Gas Property": "0",
"Operating Expenses": "1,457,793",
"Other Assets": "140,234",
"Other Compr. Net Income": "1,786",
"Other Expenses": "-807,846",
"Other Liabilities": "842,529",
"Other Net Income": "-86,630",
"Other Revenues": "1,300,464",
"Property, Plant and Equipment": "4,976,879",
"Revenue from Contract with Customer": "0",
"Taxes": "42,809"
},
"output_variables": {
"Liabilities": "3,252,711",
"Assets": "5,261,899",
"Revenues": "1,357,150",
"Expenses": "1,384,411",
"Stockholders Equity": "2,009,188",
"Net Income": "-113,891",
"Comprehensive Net Income": "-112,105",
"BaseVar": "5,672,294",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "63%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "715,881",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "590,128",
"Gains/Losses on Derivatives": "-38,950",
"General and Administrative Expense": "87,242",
"Liabilities, Current": "257,812",
"Long-term Debt": "1,681,384",
"Oil and Gas Property": "0",
"Operating Expenses": "1,717,897",
"Other Assets": "156,563",
"Other Compr. Net Income": "1,350",
"Other Expenses": "-949,068",
"Other Liabilities": "615,706",
"Other Net Income": "-97,379",
"Other Revenues": "1,194,627",
"Property, Plant and Equipment": "4,250,125",
"Revenue from Contract with Customer": "0",
"Taxes": "29,223"
},
"output_variables": {
"Liabilities": "2,554,902",
"Assets": "5,122,569",
"Revenues": "1,155,677",
"Expenses": "1,475,422",
"Stockholders Equity": "2,567,667",
"Net Income": "-417,124",
"Comprehensive Net Income": "-415,774",
"BaseVar": "5,203,650",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "76%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "764,957",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "568,817",
"Gains/Losses on Derivatives": "16,926",
"General and Administrative Expense": "97,786",
"Liabilities, Current": "630,050",
"Long-term Debt": "1,301,215",
"Oil and Gas Property": "0",
"Operating Expenses": "1,803,428",
"Other Assets": "890,183",
"Other Compr. Net Income": "1,092",
"Other Expenses": "-1,028,918",
"Other Liabilities": "272,174",
"Other Net Income": "-189,226",
"Other Revenues": "1,747,293",
"Property, Plant and Equipment": "3,072,204",
"Revenue from Contract with Customer": "0",
"Taxes": "33,487"
},
"output_variables": {
"Liabilities": "2,203,439",
"Assets": "4,727,344",
"Revenues": "1,764,219",
"Expenses": "1,474,600",
"Stockholders Equity": "2,523,905",
"Net Income": "100,393",
"Comprehensive Net Income": "101,485",
"BaseVar": "5,179,960",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "95%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "544,545",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "417,479",
"Gains/Losses on Derivatives": "44,432",
"General and Administrative Expense": "96,641",
"Liabilities, Current": "287,264",
"Long-term Debt": "1,336,897",
"Oil and Gas Property": "0",
"Operating Expenses": "1,401,157",
"Other Assets": "190,678",
"Other Compr. Net Income": "2,360",
"Other Expenses": "-395,668",
"Other Liabilities": "486,509",
"Other Net Income": "-88,827",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,463,606",
"Revenue from Contract with Customer": "2,143,716",
"Taxes": "22,642"
},
"output_variables": {
"Liabilities": "2,110,670",
"Assets": "4,198,829",
"Revenues": "2,188,148",
"Expenses": "1,542,251",
"Stockholders Equity": "2,088,159",
"Net Income": "557,070",
"Comprehensive Net Income": "559,430",
"BaseVar": "5,065,542",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "102%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "568,248",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "702,104",
"Depreciation, Depletion, Amortization": "405,733",
"Gains/Losses on Derivatives": "80,808",
"General and Administrative Expense": "94,870",
"Liabilities, Current": "328,034",
"Long-term Debt": "1,272,907",
"Oil and Gas Property": "0",
"Operating Expenses": "1,189,561",
"Other Assets": "63,291",
"Other Compr. Net Income": "-3,077",
"Other Expenses": "-298,502",
"Other Liabilities": "32,713",
"Other Net Income": "23,508",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,855,706",
"Revenue from Contract with Customer": "1,985,469",
"Taxes": "17,053"
},
"output_variables": {
"Liabilities": "2,335,758",
"Assets": "4,487,245",
"Revenues": "2,066,277",
"Expenses": "1,408,715",
"Stockholders Equity": "2,151,487",
"Net Income": "681,070",
"Comprehensive Net Income": "677,993",
"BaseVar": "5,162,290",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "100%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "415,715",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "774,195",
"Depreciation, Depletion, Amortization": "390,903",
"Gains/Losses on Derivatives": "61,404",
"General and Administrative Expense": "105,391",
"Liabilities, Current": "390,226",
"Long-term Debt": "1,112,691",
"Oil and Gas Property": "0",
"Operating Expenses": "88,822",
"Other Assets": "63,211",
"Other Compr. Net Income": "1,059",
"Other Expenses": "611,696",
"Other Liabilities": "30,713",
"Other Net Income": "-54,903",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,044,606",
"Revenue from Contract with Customer": "1,405,220",
"Taxes": "14,380"
},
"output_variables": {
"Liabilities": "2,307,825",
"Assets": "4,523,532",
"Revenues": "1,466,624",
"Expenses": "1,211,192",
"Stockholders Equity": "2,215,707",
"Net Income": "200,529",
"Comprehensive Net Income": "201,588",
"BaseVar": "4,782,568",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "89%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 0.8868574618596193,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000858470.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000858470.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000858470.svg"
},
{
"company_id": "0001070412",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001070412.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001070412.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001070412.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001070412_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001070412_main_keyfigs.svg",
"name": "CNX Resources Corp",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001070412.svg",
"report_text": "The relative strengths and weaknesses of CNX Resources 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 CNX Resources Corp compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 68% points.The greatest weakness of CNX Resources Corp is the variable Long-term Debt, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 88%, being 6.0% points above the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001070412_2021_CNX_Resources_Corp.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-48.3",
"Stockholders Equity": "-105",
"ECR before LimitedLiability": "-77.1",
"Long-term Debt": "12.8",
"Other Liabilities": "-71.1",
"Liabilities, Current": "-3.71",
"Property, Plant and Equipment": "-11.2",
"Assets": "-38.1",
"Other Assets": "-6.98",
"Assets, Current": "-3.29",
"Oil and Gas Property": "-18.5",
"Revenues": "18.1",
"Net Income": "10.4",
"Other Revenues": "18.2",
"Other Expenses": "-10.4",
"Expenses": "-3.55",
"Taxes": "-2.10",
"Operating Expenses": "6.89",
"Comprehensive Net Income": "9.05",
"Other Net Income": "-3.84",
"Economic Capital Ratio": "-83.0"
},
"2010": {
"Long-term Debt": "-18.1",
"Liabilities": "-50.6",
"Stockholders Equity": "-91.9",
"ECR before LimitedLiability": "-90.5",
"Other Liabilities": "-28.4",
"Liabilities, Current": "3.93",
"Oil and Gas Property": "-17.4",
"Assets": "-30.9",
"Property, Plant and Equipment": "-4.53",
"Other Assets": "-5.20",
"Assets, Current": "-4.79",
"Revenues": "8.50",
"Comprehensive Net Income": "-2.49",
"Other Revenues": "8.57",
"Operating Expenses": "4.82",
"Expenses": "-4.17",
"Other Expenses": "-10.1",
"Taxes": "-1.44",
"Other Compr. Net Income": "-1.34",
"Other Net Income": "-5.36",
"Economic Capital Ratio": "-92.7"
},
"2011": {
"Liabilities, Current": "8.41",
"Liabilities": "-54.0",
"Stockholders Equity": "-85.6",
"ECR before LimitedLiability": "-52.7",
"Other Liabilities": "-39.9",
"Long-term Debt": "-19.6",
"Other Assets": "-2.80",
"Assets": "-27.4",
"Assets, Current": "-9.15",
"Oil and Gas Property": "-38.0",
"Property, Plant and Equipment": "30.8",
"Revenues": "18.6",
"Net Income": "13.5",
"Other Revenues": "18.7",
"Comprehensive Net Income": "13.5",
"Other Net Income": "-6.08",
"Operating Expenses": "15.5",
"Taxes": "-1.68",
"General and Administrative Expense": "7.38",
"Other Expenses": "-24.6",
"Economic Capital Ratio": "-75.5"
},
"2012": {
"Liabilities, Current": "9.47",
"Liabilities": "-42.0",
"Assets": "-18.0",
"Stockholders Equity": "-60.3",
"ECR before LimitedLiability": "-22.6",
"Long-term Debt": "-18.7",
"Other Liabilities": "-32.7",
"Assets, Current": "-4.21",
"Property, Plant and Equipment": "38.2",
"Oil and Gas Property": "-40.4",
"Other Revenues": "16.4",
"Revenues": "16.3",
"Net Income": "19.8",
"Taxes": "-1.73",
"Expenses": "6.93",
"Operating Expenses": "13.9",
"Other Expenses": "-16.5",
"General and Administrative Expense": "8.09",
"Other Net Income": "-3.73",
"Comprehensive Net Income": "20.1",
"Economic Capital Ratio": "-51.9"
},
"2020": {
"Other Liabilities": "10.8",
"Liabilities": "-20.0",
"Assets": "22.3",
"Stockholders Equity": "17.4",
"ECR before LimitedLiability": "31.4",
"Liabilities, Current": "19.3",
"Deferred Tax Liab., Net": "-11.1",
"Long-term Debt": "-50.2",
"Assets, Current": "-11.6",
"Other Assets": "9.77",
"Property, Plant and Equipment": "68.0",
"Oil and Gas Property": "-25.6",
"Revenues": "-7.60",
"Net Income": "17.5",
"Other Revenues": "6.59",
"Revenue from Contract with Customer": "-16.8",
"Depreciation, Depletion, Amortization": "6.83",
"Expenses": "23.3",
"Operating Expenses": "-8.88",
"Other Expenses": "17.1",
"Comprehensive Net Income": "16.8",
"Economic Capital Ratio": "6.00"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001070412_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "941,036",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "437,417",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "130,704",
"Liabilities, Current": "1,428,586",
"Long-term Debt": "641,417",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "660,075",
"Other Compr. Net Income": "-187,764",
"Other Expenses": "3,196,671",
"Other Liabilities": "3,630,919",
"Other Net Income": "0",
"Other Revenues": "4,621,875",
"Property, Plant and Equipment": "6,124,290",
"Revenue from Contract with Customer": "0",
"Taxes": "289,941"
},
"output_variables": {
"Liabilities": "5,700,922",
"Assets": "7,725,401",
"Revenues": "4,621,875",
"Expenses": "4,054,733",
"Stockholders Equity": "2,024,479",
"Net Income": "567,142",
"Comprehensive Net Income": "379,378",
"BaseVar": "11,145,348",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "53%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "1,115,006",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "567,663",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "150,210",
"Liabilities, Current": "1,664,785",
"Long-term Debt": "3,461,726",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "826,353",
"Other Compr. Net Income": "-228,577",
"Other Expenses": "3,831,064",
"Other Liabilities": "4,008,086",
"Other Net Income": "0",
"Other Revenues": "5,236,021",
"Property, Plant and Equipment": "10,129,251",
"Revenue from Contract with Customer": "0",
"Taxes": "328,458"
},
"output_variables": {
"Liabilities": "9,134,597",
"Assets": "12,070,610",
"Revenues": "5,236,021",
"Expenses": "4,877,395",
"Stockholders Equity": "2,936,013",
"Net Income": "358,626",
"Comprehensive Net Income": "130,049",
"BaseVar": "15,773,600",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "48%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,897,977",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "618,397",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "175,576",
"Liabilities, Current": "1,388,397",
"Long-term Debt": "3,426,410",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,301,307",
"Other Compr. Net Income": "0",
"Other Expenses": "4,346,312",
"Other Liabilities": "4,100,008",
"Other Net Income": "0",
"Other Revenues": "6,117,242",
"Property, Plant and Equipment": "9,326,416",
"Revenue from Contract with Customer": "0",
"Taxes": "344,460"
},
"output_variables": {
"Liabilities": "8,914,815",
"Assets": "12,525,700",
"Revenues": "6,117,242",
"Expenses": "5,484,745",
"Stockholders Equity": "3,610,885",
"Net Income": "632,497",
"Comprehensive Net Income": "632,497",
"BaseVar": "16,521,251",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "57%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,539,094",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "622,780",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "148,071",
"Liabilities, Current": "1,387,099",
"Long-term Debt": "3,454,539",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "940,848",
"Other Compr. Net Income": "54,609",
"Other Expenses": "3,934,728",
"Other Liabilities": "3,875,526",
"Other Net Income": "0",
"Other Revenues": "5,430,307",
"Property, Plant and Equipment": "10,190,967",
"Revenue from Contract with Customer": "0",
"Taxes": "336,655"
},
"output_variables": {
"Liabilities": "8,717,164",
"Assets": "12,670,909",
"Revenues": "5,430,307",
"Expenses": "5,042,234",
"Stockholders Equity": "3,953,745",
"Net Income": "388,073",
"Comprehensive Net Income": "442,682",
"BaseVar": "15,957,612",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "58%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "273,332",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "466,253",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "172,982",
"General and Administrative Expense": "0",
"Liabilities, Current": "441,312",
"Long-term Debt": "2,710,705",
"Oil and Gas Property": "0",
"Operating Expenses": "1,697,744",
"Other Assets": "742,887",
"Other Compr. Net Income": "-57,610",
"Other Expenses": "-35,218",
"Other Liabilities": "1,057",
"Other Net Income": "0",
"Other Revenues": "1,084,996",
"Property, Plant and Equipment": "7,025,545",
"Revenue from Contract with Customer": "0",
"Taxes": "24,196"
},
"output_variables": {
"Liabilities": "3,619,327",
"Assets": "8,041,764",
"Revenues": "1,257,978",
"Expenses": "1,686,722",
"Stockholders Equity": "4,422,437",
"Net Income": "-428,744",
"Comprehensive Net Income": "-486,354",
"BaseVar": "7,331,700",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "88%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.8830739731275838,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001070412.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001070412.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001070412.svg"
},
{
"company_id": "0000056868",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000056868.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000056868.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000056868.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000056868_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000056868_main_keyfigs.svg",
"name": "Primeenergy Resources Corp",
"rank": 34,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000056868.svg",
"report_text": "The relative strengths and weaknesses of Primeenergy Resources 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 Primeenergy Resources Corp compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 67% points.The greatest weakness of Primeenergy Resources Corp is the variable Other Assets, reducing the Economic Capital Ratio by 64% points.
The company's Economic Capital Ratio, given in the ranking table, is 82%, being 0.63% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000056868_2021_Primeenergy_Resources_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-7.04",
"Liabilities": "-43.3",
"Stockholders Equity": "-114",
"ECR before LimitedLiability": "-65.0",
"Long-term Debt": "-33.5",
"Other Assets": "-59.9",
"Assets": "-43.5",
"Assets, Current": "-8.00",
"Oil and Gas Property": "14.3",
"Property, Plant and Equipment": "24.1",
"Revenues": "25.2",
"Net Income": "15.1",
"Other Revenues": "25.3",
"Operating Expenses": "20.6",
"Expenses": "-9.09",
"General and Administrative Expense": "3.75",
"Depreciation, Depletion, Amortization": "-14.8",
"Other Expenses": "-16.7",
"Comprehensive Net Income": "14.2",
"Other Net Income": "-5.58",
"Economic Capital Ratio": "-87.8"
},
"2012": {
"Liabilities, Current": "8.27",
"Liabilities": "-45.2",
"Stockholders Equity": "-79.3",
"ECR before LimitedLiability": "-33.6",
"Long-term Debt": "-68.7",
"Assets, Current": "-4.48",
"Assets": "-26.2",
"Property, Plant and Equipment": "30.9",
"Oil and Gas Property": "26.4",
"Other Assets": "-61.0",
"Other Revenues": "23.7",
"Revenues": "23.8",
"Net Income": "26.5",
"Expenses": "5.22",
"Operating Expenses": "15.4",
"Other Expenses": "-11.3",
"Depreciation, Depletion, Amortization": "-2.72",
"General and Administrative Expense": "4.10",
"Other Net Income": "-3.29",
"Comprehensive Net Income": "26.6",
"Economic Capital Ratio": "-63.0"
},
"2013": {
"Liabilities": "-36.2",
"Stockholders Equity": "-74.2",
"ECR before LimitedLiability": "-40.6",
"Liabilities, Current": "9.92",
"Long-term Debt": "-59.9",
"Other Assets": "-59.1",
"Assets": "-26.7",
"Oil and Gas Property": "16.7",
"Assets, Current": "-4.57",
"Property, Plant and Equipment": "33.0",
"Revenues": "22.6",
"Net Income": "16.4",
"Other Revenues": "23.1",
"Expenses": "1.45",
"Operating Expenses": "13.2",
"Depreciation, Depletion, Amortization": "-1.42",
"Other Expenses": "-13.5",
"General and Administrative Expense": "2.30",
"Comprehensive Net Income": "16.2",
"Other Net Income": "-6.38",
"Economic Capital Ratio": "-69.9"
},
"2014": {
"Long-term Debt": "-51.1",
"Liabilities": "-39.6",
"Stockholders Equity": "-67.8",
"ECR before LimitedLiability": "-16.7",
"Liabilities, Current": "7.79",
"Oil and Gas Property": "26.2",
"Assets": "-23.1",
"Property, Plant and Equipment": "38.6",
"Assets, Current": "-5.06",
"Other Assets": "-59.8",
"Other Revenues": "26.0",
"Revenues": "25.4",
"Net Income": "29.6",
"Depreciation, Depletion, Amortization": "-2.57",
"Expenses": "8.36",
"General and Administrative Expense": "2.81",
"Operating Expenses": "15.3",
"Other Expenses": "-9.29",
"Comprehensive Net Income": "29.6",
"Other Net Income": "-4.85",
"Economic Capital Ratio": "-43.1"
},
"2015": {
"Liabilities": "-41.0",
"Stockholders Equity": "-26.2",
"ECR before LimitedLiability": "33.5",
"Liabilities, Current": "12.4",
"Other Liabilities": "-9.08",
"Long-term Debt": "-49.0",
"Revenues": "16.3",
"Net Income": "31.4",
"Other Revenues": "8.82",
"Gains/Losses on Derivatives": "6.55",
"General and Administrative Expense": "3.17",
"Expenses": "27.1",
"Other Expenses": "13.0",
"Depreciation, Depletion, Amortization": "-4.35",
"Operating Expenses": "17.8",
"Property, Plant and Equipment": "43.5",
"Other Assets": "-60.3",
"Assets, Current": "-5.66",
"Oil and Gas Property": "34.3",
"Comprehensive Net Income": "31.7",
"Economic Capital Ratio": "-13.0"
},
"2017": {
"Liabilities, Current": "4.16",
"Liabilities": "-16.2",
"Stockholders Equity": "-51.9",
"Economic Capital Ratio": "-24.5",
"Long-term Debt": "-17.0",
"Other Liabilities": "-4.35",
"Oil and Gas Property": "37.2",
"Assets": "-22.1",
"Property, Plant and Equipment": "34.8",
"Other Assets": "-56.6",
"Assets, Current": "-7.87",
"Other Revenues": "17.9",
"Revenues": "17.1",
"Net Income": "31.6",
"General and Administrative Expense": "7.82",
"Expenses": "4.86",
"Operating Expenses": "19.7",
"Depreciation, Depletion, Amortization": "-9.45",
"Other Expenses": "-16.7",
"Other Net Income": "12.5",
"Comprehensive Net Income": "29.7"
},
"2018": {
"Other Liabilities": "-6.16",
"Liabilities": "-18.2",
"Stockholders Equity": "-44.3",
"ECR before LimitedLiability": "-20.1",
"Liabilities, Current": "13.1",
"Long-term Debt": "-31.5",
"Oil and Gas Property": "43.1",
"Assets": "-18.4",
"Property, Plant and Equipment": "37.0",
"Other Assets": "-60.2",
"Assets, Current": "-8.86",
"Revenue from Contract with Customer": "-17.7",
"Revenues": "13.2",
"Net Income": "11.1",
"Other Revenues": "28.2",
"Expenses": "-4.45",
"Operating Expenses": "4.56",
"Other Expenses": "-3.97",
"Depreciation, Depletion, Amortization": "-9.81",
"Comprehensive Net Income": "11.1",
"Economic Capital Ratio": "-44.3"
},
"2019": {
"Liabilities": "-17.4",
"Stockholders Equity": "-38.8",
"ECR before LimitedLiability": "-14.4",
"Liabilities, Current": "19.9",
"Other Liabilities": "-24.6",
"Long-term Debt": "-23.0",
"Oil and Gas Property": "56.6",
"Assets": "-15.7",
"Assets, Current": "-11.3",
"Property, Plant and Equipment": "39.8",
"Other Assets": "-61.5",
"Other Revenues": "30.5",
"Revenues": "13.1",
"Net Income": "12.6",
"Revenue from Contract with Customer": "-22.7",
"Operating Expenses": "3.83",
"Comprehensive Net Income": "13.0",
"Cost of Goods and Services Sold": "-4.22",
"Other Expenses": "8.90",
"Depreciation, Depletion, Amortization": "-9.91",
"Economic Capital Ratio": "-29.8"
},
"2020": {
"Other Liabilities": "-27.1",
"Liabilities": "-12.8",
"Stockholders Equity": "-7.29",
"ECR before LimitedLiability": "24.8",
"Liabilities, Current": "20.2",
"Long-term Debt": "-16.0",
"Gains/Losses on Derivatives": "2.92",
"Revenues": "3.13",
"Net Income": "24.4",
"Other Revenues": "17.5",
"Revenue from Contract with Customer": "-19.5",
"Depreciation, Depletion, Amortization": "-8.93",
"Expenses": "14.4",
"Operating Expenses": "7.04",
"Other Expenses": "18.7",
"Other Assets": "-63.6",
"Oil and Gas Property": "66.5",
"Assets, Current": "-13.5",
"Property, Plant and Equipment": "61.5",
"Other Net Income": "8.67",
"Comprehensive Net Income": "24.6",
"Economic Capital Ratio": "-0.628"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000056868_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "39,503",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "48,400",
"Gains/Losses on Derivatives": "-914",
"General and Administrative Expense": "14,890",
"Liabilities, Current": "53,468",
"Long-term Debt": "77,677",
"Oil and Gas Property": "136,750",
"Operating Expenses": "0",
"Other Assets": "-136,136",
"Other Compr. Net Income": "-1,864",
"Other Expenses": "59,163",
"Other Liabilities": "17,914",
"Other Net Income": "2,048",
"Other Revenues": "127,994",
"Property, Plant and Equipment": "144,695",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "149,059",
"Assets": "184,812",
"Revenues": "127,080",
"Expenses": "122,453",
"Stockholders Equity": "35,753",
"Net Income": "6,675",
"Comprehensive Net Income": "4,811",
"BaseVar": "293,658",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "44%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "30,452",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "23,269",
"Gains/Losses on Derivatives": "502",
"General and Administrative Expense": "15,870",
"Liabilities, Current": "30,395",
"Long-term Debt": "129,295",
"Oil and Gas Property": "187,928",
"Operating Expenses": "0",
"Other Assets": "-187,144",
"Other Compr. Net Income": "247",
"Other Expenses": "67,887",
"Other Liabilities": "24,194",
"Other Net Income": "821",
"Other Revenues": "120,477",
"Property, Plant and Equipment": "196,850",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "183,884",
"Assets": "228,086",
"Revenues": "120,979",
"Expenses": "107,026",
"Stockholders Equity": "44,202",
"Net Income": "14,774",
"Comprehensive Net Income": "15,021",
"BaseVar": "320,522",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "47%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "32,675",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,861",
"Gains/Losses on Derivatives": "-1,322",
"General and Administrative Expense": "16,659",
"Liabilities, Current": "30,478",
"Long-term Debt": "127,344",
"Oil and Gas Property": "195,023",
"Operating Expenses": "0",
"Other Assets": "-193,201",
"Other Compr. Net Income": "0",
"Other Expenses": "75,925",
"Other Liabilities": "31,962",
"Other Net Income": "2,818",
"Other Revenues": "126,389",
"Property, Plant and Equipment": "208,425",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "189,784",
"Assets": "242,922",
"Revenues": "125,067",
"Expenses": "114,445",
"Stockholders Equity": "53,138",
"Net Income": "13,440",
"Comprehensive Net Income": "13,440",
"BaseVar": "337,518",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "49%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "43,805",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,864",
"Gains/Losses on Derivatives": "135",
"General and Administrative Expense": "14,460",
"Liabilities, Current": "38,690",
"Long-term Debt": "109,759",
"Oil and Gas Property": "207,600",
"Operating Expenses": "0",
"Other Assets": "-206,806",
"Other Compr. Net Income": "0",
"Other Expenses": "81,222",
"Other Liabilities": "38,191",
"Other Net Income": "6,115",
"Other Revenues": "144,445",
"Property, Plant and Equipment": "220,301",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "186,640",
"Assets": "264,900",
"Revenues": "144,580",
"Expenses": "121,546",
"Stockholders Equity": "78,260",
"Net Income": "29,149",
"Comprehensive Net Income": "29,149",
"BaseVar": "361,890",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "62%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "24,155",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "31,551",
"Gains/Losses on Derivatives": "21,151",
"General and Administrative Expense": "12,267",
"Liabilities, Current": "22,978",
"Long-term Debt": "103,033",
"Oil and Gas Property": "190,916",
"Operating Expenses": "0",
"Other Assets": "-190,287",
"Other Compr. Net Income": "0",
"Other Expenses": "49,826",
"Other Liabilities": "37,883",
"Other Net Income": "1,388",
"Other Revenues": "57,955",
"Property, Plant and Equipment": "202,011",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "163,894",
"Assets": "226,795",
"Revenues": "79,106",
"Expenses": "93,644",
"Stockholders Equity": "62,901",
"Net Income": "-13,150",
"Comprehensive Net Income": "-13,150",
"BaseVar": "282,414",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "47%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "26,631",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "36,068",
"Gains/Losses on Derivatives": "-155",
"General and Administrative Expense": "9,646",
"Liabilities, Current": "47,170",
"Long-term Debt": "71,641",
"Oil and Gas Property": "213,001",
"Operating Expenses": "0",
"Other Assets": "-212,842",
"Other Compr. Net Income": "-5,436",
"Other Expenses": "37,427",
"Other Liabilities": "25,515",
"Other Net Income": "41,265",
"Other Revenues": "89,465",
"Property, Plant and Equipment": "219,975",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "144,326",
"Assets": "246,765",
"Revenues": "89,310",
"Expenses": "83,141",
"Stockholders Equity": "102,439",
"Net Income": "47,434",
"Comprehensive Net Income": "41,998",
"BaseVar": "305,122",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "89%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "23,734",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "37,729",
"Gains/Losses on Derivatives": "-4,095",
"General and Administrative Expense": "13,550",
"Liabilities, Current": "30,462",
"Long-term Debt": "85,204",
"Oil and Gas Property": "223,669",
"Operating Expenses": "34,996",
"Other Assets": "-222,776",
"Other Compr. Net Income": "0",
"Other Expenses": "17,453",
"Other Liabilities": "33,383",
"Other Net Income": "293",
"Other Revenues": "122,195",
"Property, Plant and Equipment": "230,425",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "149,049",
"Assets": "255,052",
"Revenues": "118,100",
"Expenses": "103,728",
"Stockholders Equity": "106,003",
"Net Income": "14,665",
"Comprehensive Net Income": "14,665",
"BaseVar": "313,111",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "76%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "16,399",
"Cost of Goods and Services Sold": "15,446",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "36,156",
"Gains/Losses on Derivatives": "-1,371",
"General and Administrative Expense": "15,639",
"Liabilities, Current": "15,592",
"Long-term Debt": "73,830",
"Oil and Gas Property": "205,320",
"Operating Expenses": "33,461",
"Other Assets": "-204,454",
"Other Compr. Net Income": "0",
"Other Expenses": "1,421",
"Other Liabilities": "36,580",
"Other Net Income": "958",
"Other Revenues": "106,195",
"Property, Plant and Equipment": "212,100",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "126,002",
"Assets": "229,365",
"Revenues": "104,824",
"Expenses": "102,123",
"Stockholders Equity": "103,363",
"Net Income": "3,659",
"Comprehensive Net Income": "3,659",
"BaseVar": "281,636",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "78%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,911",
"Cost of Goods and Services Sold": "9,006",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "28,176",
"Gains/Losses on Derivatives": "6,173",
"General and Administrative Expense": "15,027",
"Liabilities, Current": "14,120",
"Long-term Debt": "51,158",
"Oil and Gas Property": "185,098",
"Operating Expenses": "23,028",
"Other Assets": "-184,578",
"Other Compr. Net Income": "0",
"Other Expenses": "-517",
"Other Liabilities": "37,208",
"Other Net Income": "13,936",
"Other Revenues": "52,248",
"Property, Plant and Equipment": "191,053",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "102,486",
"Assets": "200,484",
"Revenues": "58,421",
"Expenses": "74,720",
"Stockholders Equity": "97,998",
"Net Income": "-2,363",
"Comprehensive Net Income": "-2,363",
"BaseVar": "225,024",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "82%"
}
}
},
"top_rated": false,
"trend": 25.0,
"value": 0.8167609818543171,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000056868.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000056868.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000056868.svg"
},
{
"company_id": "0000033213",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000033213.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000033213.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000033213.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000033213_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000033213_main_keyfigs.svg",
"name": "EQT Corp",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000033213.svg",
"report_text": "The relative strengths and weaknesses of EQT 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 EQT Corp compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 61% points.The greatest weakness of EQT Corp is the variable Liabilities, Current, reducing the Economic Capital Ratio by 43% points.
The company's Economic Capital Ratio, given in the ranking table, is 81%, being 1.1% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000033213_2021_EQT_Corp.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-69.3",
"Assets": "-5.87",
"Stockholders Equity": "-53.7",
"ECR before LimitedLiability": "-66.4",
"Long-term Debt": "-38.2",
"Other Liabilities": "-21.3",
"Liabilities, Current": "0.829",
"Property, Plant and Equipment": "15.0",
"Other Assets": "-5.72",
"Oil and Gas Property": "-14.6",
"Revenues": "-27.3",
"Net Income": "6.27",
"Other Revenues": "-27.2",
"Other Expenses": "7.95",
"Expenses": "13.0",
"General and Administrative Expense": "-1.00",
"Depreciation, Depletion, Amortization": "1.26",
"Operating Expenses": "4.52",
"Comprehensive Net Income": "6.71",
"Other Net Income": "15.3",
"Economic Capital Ratio": "-72.3"
},
"2010": {
"Long-term Debt": "-41.5",
"Liabilities": "-57.0",
"Stockholders Equity": "-41.9",
"ECR before LimitedLiability": "-62.5",
"Other Liabilities": "-20.2",
"Liabilities, Current": "7.36",
"Oil and Gas Property": "-15.5",
"Assets": "-3.21",
"Expenses": "10.3",
"Property, Plant and Equipment": "17.8",
"Other Assets": "-4.60",
"Assets, Current": "0.451",
"Revenues": "-27.9",
"Other Revenues": "-27.9",
"Operating Expenses": "3.93",
"Other Expenses": "5.33",
"General and Administrative Expense": "-0.0895",
"Depreciation, Depletion, Amortization": "0.831",
"Taxes": "0.635",
"Economic Capital Ratio": "-64.8",
"Other Net Income": "13.9"
},
"2011": {
"Liabilities, Current": "7.47",
"Liabilities": "-66.0",
"Stockholders Equity": "-41.6",
"ECR before LimitedLiability": "-34.7",
"Other Liabilities": "-24.6",
"Long-term Debt": "-44.6",
"Revenues": "-21.0",
"Net Income": "14.4",
"Other Revenues": "-20.9",
"Operating Expenses": "13.6",
"Expenses": "16.9",
"Taxes": "0.548",
"General and Administrative Expense": "6.28",
"Other Expenses": "-3.33",
"Other Assets": "-6.72",
"Assets, Current": "-0.354",
"Property, Plant and Equipment": "51.9",
"Oil and Gas Property": "-31.3",
"Comprehensive Net Income": "14.4",
"Other Net Income": "15.3",
"Economic Capital Ratio": "-57.5"
},
"2012": {
"Liabilities, Current": "12.8",
"Liabilities": "-49.1",
"Stockholders Equity": "-21.4",
"ECR before LimitedLiability": "-5.82",
"Long-term Debt": "-41.9",
"Other Liabilities": "-22.1",
"Assets, Current": "-3.38",
"Assets": "6.86",
"Property, Plant and Equipment": "58.5",
"Oil and Gas Property": "-34.0",
"Other Assets": "-3.78",
"Other Revenues": "-19.5",
"Revenues": "-19.6",
"Net Income": "18.5",
"Expenses": "20.0",
"Operating Expenses": "12.4",
"Other Expenses": "2.74",
"General and Administrative Expense": "6.72",
"Other Net Income": "15.3",
"Comprehensive Net Income": "17.4",
"Economic Capital Ratio": "-35.2"
},
"2013": {
"Other Liabilities": "-16.8",
"Liabilities": "-35.0",
"Assets": "8.72",
"Stockholders Equity": "-9.66",
"Economic Capital Ratio": "-30.1",
"Liabilities, Current": "17.9",
"Long-term Debt": "-41.1",
"Other Assets": "-3.37",
"Oil and Gas Property": "-35.0",
"Property, Plant and Equipment": "68.7",
"Revenues": "-20.7",
"Net Income": "17.3",
"Other Revenues": "-20.8",
"Expenses": "20.1",
"Operating Expenses": "12.3",
"Depreciation, Depletion, Amortization": "-2.35",
"Other Expenses": "4.39",
"General and Administrative Expense": "5.69",
"Comprehensive Net Income": "15.9",
"Other Net Income": "16.1",
"Other Compr. Net Income": "-1.51"
},
"2014": {
"Long-term Debt": "-41.0",
"Liabilities": "-36.8",
"Assets": "14.4",
"Stockholders Equity": "-1.48",
"ECR before LimitedLiability": "18.0",
"Liabilities, Current": "15.2",
"Other Liabilities": "-13.9",
"Oil and Gas Property": "-28.8",
"Property, Plant and Equipment": "65.9",
"Other Assets": "-4.76",
"Other Revenues": "-19.9",
"Revenues": "-20.6",
"Net Income": "26.0",
"Depreciation, Depletion, Amortization": "-1.30",
"Expenses": "26.0",
"General and Administrative Expense": "5.09",
"Operating Expenses": "13.6",
"Other Expenses": "9.11",
"Comprehensive Net Income": "26.3",
"Other Net Income": "19.4",
"Economic Capital Ratio": "-8.51"
},
"2015": {
"Liabilities": "-27.4",
"Assets": "36.6",
"Stockholders Equity": "32.2",
"ECR before LimitedLiability": "87.9",
"Liabilities, Current": "20.7",
"Other Liabilities": "-20.1",
"Long-term Debt": "-32.5",
"Property, Plant and Equipment": "81.0",
"Oil and Gas Property": "-26.2",
"Assets, Current": "3.73",
"Revenues": "-14.9",
"Net Income": "50.3",
"Other Revenues": "-14.0",
"General and Administrative Expense": "6.69",
"Expenses": "47.4",
"Other Expenses": "28.5",
"Operating Expenses": "16.7",
"Other Net Income": "18.3",
"Comprehensive Net Income": "48.1",
"Other Compr. Net Income": "-3.23",
"Economic Capital Ratio": "41.4"
},
"2016": {
"Liabilities": "-17.8",
"Stockholders Equity": "19.1",
"ECR before LimitedLiability": "27.1",
"Long-term Debt": "-26.0",
"Liabilities, Current": "19.8",
"Other Liabilities": "-15.7",
"Oil and Gas Property": "-29.1",
"Assets": "21.1",
"Other Assets": "4.97",
"Assets, Current": "-4.49",
"Property, Plant and Equipment": "70.1",
"Other Revenues": "-16.2",
"Revenues": "-15.7",
"Net Income": "20.9",
"Other Expenses": "8.49",
"Expenses": "25.9",
"General and Administrative Expense": "6.75",
"Operating Expenses": "12.2",
"Other Compr. Net Income": "-3.14",
"Comprehensive Net Income": "18.0",
"Other Net Income": "9.73",
"Economic Capital Ratio": "3.06"
},
"2017": {
"Liabilities, Current": "23.0",
"Liabilities": "-15.8",
"Stockholders Equity": "27.5",
"ECR before LimitedLiability": "31.5",
"Long-term Debt": "-42.8",
"Other Liabilities": "-2.26",
"Oil and Gas Property": "-24.6",
"Assets": "23.0",
"Property, Plant and Equipment": "64.3",
"Other Assets": "12.6",
"Assets, Current": "-7.27",
"Other Revenues": "-18.2",
"Revenues": "-18.8",
"Net Income": "19.3",
"General and Administrative Expense": "8.43",
"Expenses": "26.5",
"Operating Expenses": "14.8",
"Other Net Income": "11.3",
"Comprehensive Net Income": "17.6",
"Other Compr. Net Income": "-1.73",
"Economic Capital Ratio": "8.68"
},
"2018": {
"Liabilities": "-12.4",
"Stockholders Equity": "-10.1",
"ECR before LimitedLiability": "-18.0",
"Liabilities, Current": "-30.1",
"Long-term Debt": "13.5",
"Revenue from Contract with Customer": "11.0",
"Revenues": "-7.03",
"Net Income": "-6.60",
"Other Revenues": "-18.2",
"General and Administrative Expense": "5.80",
"Expenses": "-3.38",
"Operating Expenses": "15.5",
"Other Expenses": "-15.7",
"Cost of Goods and Services Sold": "-9.12",
"Other Assets": "8.48",
"Oil and Gas Property": "-35.8",
"Property, Plant and Equipment": "44.7",
"Assets, Current": "-6.31",
"Comprehensive Net Income": "-7.99",
"Other Net Income": "3.70",
"Economic Capital Ratio": "-42.1"
},
"2019": {
"Liabilities": "-22.2",
"Stockholders Equity": "-8.58",
"ECR before LimitedLiability": "-10.3",
"Liabilities, Current": "-26.5",
"Other Liabilities": "-23.2",
"Long-term Debt": "19.0",
"Oil and Gas Property": "-31.8",
"Assets": "4.55",
"Assets, Current": "-6.32",
"Property, Plant and Equipment": "47.4",
"Other Assets": "6.40",
"Other Revenues": "-14.8",
"Revenues": "-4.67",
"Expenses": "8.43",
"Comprehensive Net Income": "2.79",
"Revenue from Contract with Customer": "5.43",
"Gains/Losses on Derivatives": "4.07",
"Operating Expenses": "15.8",
"Cost of Goods and Services Sold": "-8.47",
"General and Administrative Expense": "3.88",
"Economic Capital Ratio": "-25.6"
},
"2020": {
"Other Liabilities": "9.15",
"Liabilities": "-25.3",
"Assets": "18.6",
"Stockholders Equity": "9.02",
"ECR before LimitedLiability": "24.3",
"Liabilities, Current": "-43.1",
"Deferred Tax Liab., Net": "-14.2",
"Long-term Debt": "14.6",
"Assets, Current": "-8.75",
"Other Assets": "4.56",
"Property, Plant and Equipment": "61.5",
"Oil and Gas Property": "-26.3",
"Revenues": "-6.43",
"Net Income": "16.7",
"Other Revenues": "-10.4",
"Expenses": "22.1",
"Operating Expenses": "15.5",
"Cost of Goods and Services Sold": "-9.03",
"General and Administrative Expense": "4.69",
"Other Expenses": "13.1",
"Comprehensive Net Income": "16.9",
"Economic Capital Ratio": "-1.13"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000033213_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "695,166",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "196,078",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "176,703",
"Liabilities, Current": "612,674",
"Long-term Debt": "2,049,844",
"Oil and Gas Property": "0",
"Operating Expenses": "81,362",
"Other Assets": "347,360",
"Other Compr. Net Income": "0",
"Other Expenses": "667,340",
"Other Liabilities": "1,143,709",
"Other Net Income": "1,276,336",
"Other Revenues": "2,076",
"Property, Plant and Equipment": "4,914,731",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,806,227",
"Assets": "5,957,257",
"Revenues": "2,076",
"Expenses": "1,121,483",
"Stockholders Equity": "2,151,030",
"Net Income": "156,929",
"Comprehensive Net Income": "156,929",
"BaseVar": "6,081,690",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "64%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "827,940",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "270,285",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "155,551",
"Liabilities, Current": "596,984",
"Long-term Debt": "2,062,284",
"Oil and Gas Property": "0",
"Operating Expenses": "72,782",
"Other Assets": "360,407",
"Other Compr. Net Income": "0",
"Other Expenses": "609,288",
"Other Liabilities": "1,360,474",
"Other Net Income": "1,334,459",
"Other Revenues": "1,147",
"Property, Plant and Equipment": "5,910,091",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,019,742",
"Assets": "7,098,438",
"Revenues": "1,147",
"Expenses": "1,107,906",
"Stockholders Equity": "3,078,696",
"Net Income": "227,700",
"Comprehensive Net Income": "227,700",
"BaseVar": "6,780,846",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "76%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,690,134",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "339,297",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "172,294",
"Liabilities, Current": "804,910",
"Long-term Debt": "2,693,835",
"Oil and Gas Property": "0",
"Operating Expenses": "85,843",
"Other Assets": "276,276",
"Other Compr. Net Income": "0",
"Other Expenses": "799,797",
"Other Liabilities": "1,680,144",
"Other Net Income": "1,842,862",
"Other Revenues": "34,138",
"Property, Plant and Equipment": "6,806,309",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,178,889",
"Assets": "8,772,719",
"Revenues": "34,138",
"Expenses": "1,397,231",
"Stockholders Equity": "3,593,830",
"Net Income": "479,769",
"Comprehensive Net Income": "479,769",
"BaseVar": "8,612,920",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "75%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "852,845",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "499,118",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "195,097",
"Liabilities, Current": "570,465",
"Long-term Debt": "2,675,543",
"Oil and Gas Property": "0",
"Operating Expenses": "106,525",
"Other Assets": "281,719",
"Other Compr. Net Income": "-101,610",
"Other Expenses": "660,422",
"Other Liabilities": "1,715,052",
"Other Net Income": "1,641,608",
"Other Revenues": "15,965",
"Property, Plant and Equipment": "7,715,298",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,961,060",
"Assets": "8,849,862",
"Revenues": "15,965",
"Expenses": "1,461,162",
"Stockholders Equity": "3,888,802",
"Net Income": "196,411",
"Comprehensive Net Income": "94,801",
"BaseVar": "8,515,634",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "75%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,255,425",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "653,132",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "200,849",
"Liabilities, Current": "523,410",
"Long-term Debt": "2,748,750",
"Oil and Gas Property": "0",
"Operating Expenses": "126,574",
"Other Assets": "202,866",
"Other Compr. Net Income": "-102,087",
"Other Expenses": "564,344",
"Other Liabilities": "1,655,765",
"Other Net Income": "1,973,472",
"Other Revenues": "9,242",
"Property, Plant and Equipment": "8,333,762",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,927,925",
"Assets": "9,792,053",
"Revenues": "9,242",
"Expenses": "1,544,899",
"Stockholders Equity": "4,864,128",
"Net Income": "437,815",
"Comprehensive Net Income": "335,728",
"BaseVar": "9,174,839",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "89%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,904,323",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "679,298",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "238,134",
"Liabilities, Current": "833,479",
"Long-term Debt": "3,107,488",
"Oil and Gas Property": "0",
"Operating Expenses": "263,487",
"Other Assets": "83,763",
"Other Compr. Net Income": "30,766",
"Other Expenses": "820,171",
"Other Liabilities": "1,750,870",
"Other Net Income": "2,505,227",
"Other Revenues": "6,853",
"Property, Plant and Equipment": "10,076,814",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,691,837",
"Assets": "12,064,900",
"Revenues": "6,853",
"Expenses": "2,001,090",
"Stockholders Equity": "6,373,063",
"Net Income": "510,990",
"Comprehensive Net Income": "541,756",
"BaseVar": "11,150,336",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "97%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,251,019",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "819,216",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "249,925",
"Liabilities, Current": "795,819",
"Long-term Debt": "3,180,141",
"Oil and Gas Property": "0",
"Operating Expenses": "309,665",
"Other Assets": "253,132",
"Other Compr. Net Income": "-389,831",
"Other Expenses": "649,023",
"Other Liabilities": "1,972,170",
"Other Net Income": "2,339,762",
"Other Revenues": "9,953",
"Property, Plant and Equipment": "11,472,021",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,948,130",
"Assets": "13,976,172",
"Revenues": "9,953",
"Expenses": "2,027,829",
"Stockholders Equity": "8,028,042",
"Net Income": "321,886",
"Comprehensive Net Income": "-67,945",
"BaseVar": "12,345,838",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "101%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,828,219",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "927,920",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "272,747",
"Liabilities, Current": "804,640",
"Long-term Debt": "3,789,031",
"Oil and Gas Property": "0",
"Operating Expenses": "261,502",
"Other Assets": "482,487",
"Other Compr. Net Income": "-366,256",
"Other Expenses": "316,960",
"Other Liabilities": "1,760,004",
"Other Net Income": "1,616,373",
"Other Revenues": "31,693",
"Property, Plant and Equipment": "13,162,216",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,353,675",
"Assets": "15,472,922",
"Revenues": "31,693",
"Expenses": "1,779,129",
"Stockholders Equity": "9,119,247",
"Net Income": "-131,063",
"Comprehensive Net Income": "-497,319",
"BaseVar": "12,810,024",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "101%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,163,055",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,077,559",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "262,664",
"Liabilities, Current": "1,232,237",
"Long-term Debt": "8,106,854",
"Oil and Gas Property": "0",
"Operating Expenses": "296,720",
"Other Assets": "3,474,534",
"Other Compr. Net Income": "-354,113",
"Other Expenses": "-104,756",
"Other Liabilities": "1,768,900",
"Other Net Income": "3,365,374",
"Other Revenues": "24,955",
"Property, Plant and Equipment": "24,885,015",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,107,991",
"Assets": "29,522,604",
"Revenues": "24,955",
"Expenses": "1,532,187",
"Stockholders Equity": "18,414,613",
"Net Income": "1,858,142",
"Comprehensive Net Income": "1,504,029",
"BaseVar": "22,953,612",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "122%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,969,664",
"Cost of Goods and Services Sold": "1,697,001",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,569,038",
"Gains/Losses on Derivatives": "-178,591",
"General and Administrative Expense": "284,220",
"Liabilities, Current": "6,237,933",
"Long-term Debt": "1,591,742",
"Oil and Gas Property": "0",
"Operating Expenses": "202,540",
"Other Assets": "1,359,173",
"Other Compr. Net Income": "-241,261",
"Other Expenses": "3,185,989",
"Other Liabilities": "1,933,440",
"Other Net Income": "373,762",
"Other Revenues": "27,075",
"Property, Plant and Equipment": "17,392,507",
"Revenue from Contract with Customer": "4,709,384",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,763,115",
"Assets": "20,721,344",
"Revenues": "4,557,868",
"Expenses": "6,938,788",
"Stockholders Equity": "10,958,229",
"Net Income": "-2,007,158",
"Comprehensive Net Income": "-2,248,419",
"BaseVar": "21,298,069",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "78%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,754,855",
"Cost of Goods and Services Sold": "1,752,752",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,538,745",
"Gains/Losses on Derivatives": "616,634",
"General and Administrative Expense": "253,006",
"Liabilities, Current": "5,224,268",
"Long-term Debt": "1,191,148",
"Oil and Gas Property": "0",
"Operating Expenses": "161,008",
"Other Assets": "898,882",
"Other Compr. Net Income": "207",
"Other Expenses": "1,687,158",
"Other Liabilities": "2,590,223",
"Other Net Income": "-245,510",
"Other Revenues": "8,436",
"Property, Plant and Equipment": "16,155,490",
"Revenue from Contract with Customer": "3,791,414",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,005,639",
"Assets": "18,809,227",
"Revenues": "4,416,484",
"Expenses": "5,392,669",
"Stockholders Equity": "9,803,588",
"Net Income": "-1,221,695",
"Comprehensive Net Income": "-1,221,488",
"BaseVar": "18,934,868",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "82%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,215,450",
"Cost of Goods and Services Sold": "1,710,734",
"Deferred Tax Liab., Net": "1,371,967",
"Depreciation, Depletion, Amortization": "1,393,465",
"Gains/Losses on Derivatives": "400,214",
"General and Administrative Expense": "174,769",
"Liabilities, Current": "6,133,877",
"Long-term Debt": "1,245,057",
"Oil and Gas Property": "0",
"Operating Expenses": "160,887",
"Other Assets": "843,754",
"Other Compr. Net Income": "-146",
"Other Expenses": "468,996",
"Other Liabilities": "99,838",
"Other Net Income": "-117,168",
"Other Revenues": "8,330",
"Property, Plant and Equipment": "16,054,265",
"Revenue from Contract with Customer": "2,650,299",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "8,850,739",
"Assets": "18,113,469",
"Revenues": "3,058,843",
"Expenses": "3,908,851",
"Stockholders Equity": "9,262,730",
"Net Income": "-967,176",
"Comprehensive Net Income": "-967,322",
"BaseVar": "17,024,608",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "81%"
}
}
},
"top_rated": false,
"trend": 21.0,
"value": 0.8117701688947324,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000033213.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000033213.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000033213.svg"
},
{
"company_id": "0000775057",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000775057.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000775057.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000775057.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000775057_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000775057_main_keyfigs.svg",
"name": "Altex Industries INC",
"rank": 36,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000775057.svg",
"report_text": "The relative strengths and weaknesses of Altex Industries 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 Altex Industries INC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 75% points.The greatest weakness of Altex Industries INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 91% points.
The company's Economic Capital Ratio, given in the ranking table, is 75%, being 7.3% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000775057_2021_Altex_Industries_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "12.7",
"Liabilities": "-35.8",
"Stockholders Equity": "13.9",
"ECR before LimitedLiability": "-5.30",
"Liabilities, Current": "-97.9",
"Long-term Debt": "22.4",
"Oil and Gas Property": "-27.5",
"Assets": "26.1",
"Revenues": "-24.7",
"Expenses": "19.6",
"Property, Plant and Equipment": "-27.8",
"Other Assets": "1.14",
"Assets, Current": "90.7",
"Revenue from Contract with Customer": "-13.0",
"Other Revenues": "-11.2",
"General and Administrative Expense": "-2.23",
"Operating Expenses": "5.36",
"Other Expenses": "11.7",
"Depreciation, Depletion, Amortization": "4.29",
"Economic Capital Ratio": "-29.5",
"Other Net Income": "3.37"
},
"2019": {
"Liabilities": "-40.5",
"Assets": "25.6",
"Stockholders Equity": "10.9",
"Economic Capital Ratio": "-16.4",
"Liabilities, Current": "-100",
"Other Liabilities": "6.10",
"Long-term Debt": "25.8",
"Oil and Gas Property": "-25.8",
"Assets, Current": "90.9",
"Property, Plant and Equipment": "-30.0",
"Other Revenues": "-5.70",
"Revenues": "-22.3",
"Net Income": "6.92",
"Revenue from Contract with Customer": "-16.5",
"Operating Expenses": "4.13",
"Expenses": "24.0",
"Other Expenses": "17.8",
"Depreciation, Depletion, Amortization": "3.94",
"General and Administrative Expense": "-4.07",
"Comprehensive Net Income": "7.25",
"Other Net Income": "2.68"
},
"2020": {
"Other Liabilities": "7.99",
"Liabilities": "-45.1",
"Stockholders Equity": "12.4",
"ECR before LimitedLiability": "18.2",
"Liabilities, Current": "-90.5",
"Long-term Debt": "14.1",
"Assets, Current": "75.0",
"Assets": "30.5",
"Other Assets": "4.87",
"Property, Plant and Equipment": "-27.9",
"Oil and Gas Property": "-22.9",
"Revenues": "-21.2",
"Net Income": "12.5",
"Other Revenues": "-6.87",
"Revenue from Contract with Customer": "-13.3",
"Depreciation, Depletion, Amortization": "4.89",
"Expenses": "27.5",
"Operating Expenses": "5.44",
"Other Expenses": "19.9",
"Comprehensive Net Income": "12.7",
"Economic Capital Ratio": "-7.27"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000775057_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "2,292",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "12",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "158",
"Liabilities, Current": "1,091",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "175",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-175",
"Other Liabilities": "0",
"Other Net Income": "38",
"Other Revenues": "64",
"Property, Plant and Equipment": "97",
"Revenue from Contract with Customer": "0",
"Taxes": "5.0"
},
"output_variables": {
"Liabilities": "1,091",
"Assets": "2,389",
"Revenues": "64",
"Expenses": "175",
"Stockholders Equity": "1,298",
"Net Income": "-73",
"Comprehensive Net Income": "-73",
"BaseVar": "1,878",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "91%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,286",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "39",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "161",
"Liabilities, Current": "1,091",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "204",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-204",
"Other Liabilities": "0",
"Other Net Income": "51",
"Other Revenues": "121",
"Property, Plant and Equipment": "58",
"Revenue from Contract with Customer": "0",
"Taxes": "4.0"
},
"output_variables": {
"Liabilities": "1,091",
"Assets": "2,344",
"Revenues": "121",
"Expenses": "204",
"Stockholders Equity": "1,253",
"Net Income": "-32",
"Comprehensive Net Income": "-32",
"BaseVar": "1,906",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "91%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,161",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8.0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "170",
"Liabilities, Current": "1,113",
"Long-term Debt": "97",
"Oil and Gas Property": "0",
"Operating Expenses": "179",
"Other Assets": "118",
"Other Compr. Net Income": "0",
"Other Expenses": "-179",
"Other Liabilities": "0",
"Other Net Income": "18",
"Other Revenues": "31",
"Property, Plant and Equipment": "50",
"Revenue from Contract with Customer": "0",
"Taxes": "1.0"
},
"output_variables": {
"Liabilities": "1,210",
"Assets": "2,329",
"Revenues": "31",
"Expenses": "179",
"Stockholders Equity": "1,119",
"Net Income": "-130",
"Comprehensive Net Income": "-130",
"BaseVar": "1,884",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "75%"
}
}
},
"top_rated": false,
"trend": 11.0,
"value": 0.7503163418409295,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000775057.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000775057.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000775057.svg"
},
{
"company_id": "0000077877",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000077877.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000077877.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000077877.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000077877_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000077877_main_keyfigs.svg",
"name": "PDC Energy INC",
"rank": 37,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of PDC Energy 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 PDC Energy INC compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 64% points.The greatest weakness of PDC Energy INC is the variable Long-term Debt, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 69%, being 13% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000077877_2021_PDC_Energy_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "4.57",
"Liabilities": "-61.3",
"Assets": "-5.49",
"Stockholders Equity": "-48.6",
"ECR before LimitedLiability": "-42.4",
"Other Liabilities": "-8.65",
"Long-term Debt": "-55.4",
"Assets, Current": "-9.64",
"Oil and Gas Property": "42.5",
"Property, Plant and Equipment": "-30.2",
"Revenues": "3.28",
"Net Income": "9.57",
"Other Revenues": "3.33",
"Operating Expenses": "13.6",
"Expenses": "11.0",
"General and Administrative Expense": "4.64",
"Depreciation, Depletion, Amortization": "3.91",
"Other Expenses": "-13.2",
"Comprehensive Net Income": "9.62",
"Other Net Income": "-5.10",
"Economic Capital Ratio": "-65.3"
},
"2012": {
"Liabilities, Current": "5.83",
"Liabilities": "-46.3",
"Stockholders Equity": "-32.0",
"ECR before LimitedLiability": "-22.3",
"Long-term Debt": "-61.7",
"Other Liabilities": "1.43",
"Other Revenues": "1.03",
"Revenues": "0.945",
"Net Income": "9.00",
"Expenses": "11.5",
"Operating Expenses": "11.0",
"Other Expenses": "-10.1",
"Depreciation, Depletion, Amortization": "4.10",
"General and Administrative Expense": "5.15",
"Oil and Gas Property": "43.5",
"Other Assets": "-4.86",
"Assets, Current": "-4.16",
"Property, Plant and Equipment": "-30.0",
"Other Net Income": "-3.68",
"Comprehensive Net Income": "8.95",
"Economic Capital Ratio": "-51.6"
},
"2013": {
"Other Liabilities": "7.04",
"Liabilities": "-34.1",
"Assets": "5.08",
"Stockholders Equity": "-15.2",
"ECR before LimitedLiability": "-10.3",
"Liabilities, Current": "8.73",
"Long-term Debt": "-59.0",
"Other Assets": "-3.37",
"Oil and Gas Property": "42.4",
"Property, Plant and Equipment": "-28.6",
"Revenues": "3.90",
"Net Income": "10.3",
"Other Revenues": "5.16",
"Expenses": "13.7",
"Operating Expenses": "12.7",
"Depreciation, Depletion, Amortization": "5.60",
"Other Expenses": "-10.1",
"General and Administrative Expense": "4.33",
"Comprehensive Net Income": "10.1",
"Other Net Income": "-7.98",
"Economic Capital Ratio": "-39.6"
},
"2014": {
"Long-term Debt": "-53.0",
"Liabilities": "-28.1",
"Assets": "-4.11",
"Stockholders Equity": "-25.8",
"ECR before LimitedLiability": "11.4",
"Liabilities, Current": "7.56",
"Other Liabilities": "10.2",
"Oil and Gas Property": "40.0",
"Property, Plant and Equipment": "-31.8",
"Assets, Current": "-3.70",
"Other Revenues": "6.39",
"Revenues": "20.7",
"Net Income": "30.1",
"Gains/Losses on Derivatives": "15.0",
"Depreciation, Depletion, Amortization": "6.79",
"Expenses": "15.9",
"Operating Expenses": "18.1",
"Other Expenses": "-13.1",
"Comprehensive Net Income": "30.2",
"Other Net Income": "-5.20",
"Economic Capital Ratio": "-15.0"
},
"2015": {
"Liabilities": "-22.9",
"Assets": "24.6",
"Stockholders Equity": "18.9",
"ECR before LimitedLiability": "77.5",
"Liabilities, Current": "9.36",
"Other Liabilities": "2.21",
"Long-term Debt": "-38.2",
"Property, Plant and Equipment": "-24.9",
"Oil and Gas Property": "59.9",
"Revenues": "15.8",
"Net Income": "46.2",
"Other Revenues": "6.34",
"Gains/Losses on Derivatives": "9.81",
"General and Administrative Expense": "4.87",
"Expenses": "37.3",
"Other Expenses": "11.4",
"Depreciation, Depletion, Amortization": "8.31",
"Operating Expenses": "17.5",
"Other Net Income": "-3.90",
"Comprehensive Net Income": "46.7",
"Economic Capital Ratio": "31.0"
},
"2016": {
"Liabilities": "-19.5",
"Stockholders Equity": "18.7",
"ECR before LimitedLiability": "22.9",
"Long-term Debt": "-30.0",
"Liabilities, Current": "17.4",
"Other Liabilities": "-10.7",
"Oil and Gas Property": "76.7",
"Assets": "22.1",
"Other Assets": "3.50",
"Assets, Current": "-7.28",
"Property, Plant and Equipment": "-28.6",
"Revenues": "-3.88",
"Net Income": "14.5",
"Gains/Losses on Derivatives": "-3.37",
"Other Expenses": "-1.57",
"Expenses": "22.0",
"General and Administrative Expense": "5.57",
"Operating Expenses": "12.2",
"Depreciation, Depletion, Amortization": "6.76",
"Comprehensive Net Income": "14.6",
"Other Net Income": "-4.38",
"Economic Capital Ratio": "-1.15"
},
"2017": {
"Liabilities, Current": "14.4",
"Liabilities": "-11.1",
"ECR before LimitedLiability": "6.15",
"Long-term Debt": "-33.9",
"Other Liabilities": "3.16",
"Oil and Gas Property": "65.4",
"Assets": "4.79",
"Property, Plant and Equipment": "-35.3",
"Other Assets": "2.71",
"Assets, Current": "-5.62",
"Other Revenues": "7.51",
"Revenues": "6.65",
"Net Income": "7.62",
"General and Administrative Expense": "7.16",
"Expenses": "7.32",
"Operating Expenses": "13.3",
"Depreciation, Depletion, Amortization": "-7.45",
"Other Expenses": "-5.53",
"Other Net Income": "-6.47",
"Comprehensive Net Income": "7.62",
"Economic Capital Ratio": "-16.6"
},
"2018": {
"Other Liabilities": "8.80",
"Liabilities": "-4.17",
"Stockholders Equity": "-9.85",
"Economic Capital Ratio": "-22.5",
"Liabilities, Current": "16.8",
"Long-term Debt": "-37.6",
"Oil and Gas Property": "57.5",
"Assets": "-4.08",
"Property, Plant and Equipment": "-37.9",
"Other Assets": "7.86",
"Assets, Current": "-9.89",
"Revenue from Contract with Customer": "-18.1",
"Revenues": "7.02",
"General and Administrative Expense": "3.78",
"Net Income": "5.83",
"Gains/Losses on Derivatives": "4.02",
"Other Revenues": "20.0",
"Comprehensive Net Income": "5.89",
"Other Expenses": "-12.3",
"Operating Expenses": "14.9",
"Depreciation, Depletion, Amortization": "-9.54"
},
"2019": {
"Liabilities": "-22.7",
"Stockholders Equity": "-7.99",
"ECR before LimitedLiability": "-3.05",
"Liabilities, Current": "15.7",
"Long-term Debt": "-45.1",
"Oil and Gas Property": "70.1",
"Assets": "4.85",
"Assets, Current": "-8.61",
"Property, Plant and Equipment": "-37.7",
"Other Assets": "2.47",
"Operating Expenses": "12.4",
"Expenses": "10.4",
"Other Revenues": "21.0",
"Net Income": "8.87",
"Cost of Goods and Services Sold": "3.10",
"Other Expenses": "5.61",
"Depreciation, Depletion, Amortization": "-11.1",
"Comprehensive Net Income": "9.26",
"Gains/Losses on Derivatives": "-4.49",
"Revenue from Contract with Customer": "-20.2",
"Economic Capital Ratio": "-18.4"
},
"2020": {
"Other Liabilities": "9.68",
"Liabilities": "-13.1",
"Assets": "5.45",
"ECR before LimitedLiability": "12.5",
"Liabilities, Current": "5.70",
"Long-term Debt": "-39.3",
"Assets, Current": "-11.5",
"Property, Plant and Equipment": "-38.5",
"Oil and Gas Property": "64.0",
"Depreciation, Depletion, Amortization": "-5.98",
"Expenses": "8.82",
"Net Income": "9.60",
"Operating Expenses": "12.2",
"Cost of Goods and Services Sold": "2.53",
"General and Administrative Expense": "2.73",
"Other Expenses": "-2.80",
"Gains/Losses on Derivatives": "3.03",
"Comprehensive Net Income": "9.77",
"Revenue from Contract with Customer": "-17.4",
"Other Revenues": "12.3",
"Economic Capital Ratio": "-13.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000077877_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "173,050",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "61,454",
"Liabilities, Current": "195,046",
"Long-term Debt": "625,140",
"Oil and Gas Property": "1,301,716",
"Operating Expenses": "6,253",
"Other Assets": "223,239",
"Other Compr. Net Income": "0",
"Other Expenses": "325,222",
"Other Liabilities": "213,707",
"Other Net Income": "10,406",
"Other Revenues": "395,960",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,033,893",
"Assets": "1,698,005",
"Revenues": "395,960",
"Expenses": "392,929",
"Stockholders Equity": "664,112",
"Net Income": "13,437",
"Comprehensive Net Income": "13,437",
"BaseVar": "1,765,596",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "67%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "171,949",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "58,815",
"Liabilities, Current": "203,349",
"Long-term Debt": "771,891",
"Oil and Gas Property": "1,616,706",
"Operating Expenses": "22,605",
"Other Assets": "38,193",
"Other Compr. Net Income": "0",
"Other Expenses": "396,224",
"Other Liabilities": "148,427",
"Other Net Income": "-9,201",
"Other Revenues": "356,133",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,123,667",
"Assets": "1,826,848",
"Revenues": "356,133",
"Expenses": "477,644",
"Stockholders Equity": "703,181",
"Net Income": "-130,712",
"Comprehensive Net Income": "-130,712",
"BaseVar": "1,896,746",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "59%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "325,813",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-23,905",
"General and Administrative Expense": "63,969",
"Liabilities, Current": "213,420",
"Long-term Debt": "723,361",
"Oil and Gas Property": "1,653,445",
"Operating Expenses": "7,039",
"Other Assets": "45,945",
"Other Compr. Net Income": "0",
"Other Expenses": "367,248",
"Other Liabilities": "120,828",
"Other Net Income": "470",
"Other Revenues": "435,219",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,057,609",
"Assets": "2,025,203",
"Revenues": "411,314",
"Expenses": "438,256",
"Stockholders Equity": "967,594",
"Net Income": "-26,472",
"Comprehensive Net Income": "-26,472",
"BaseVar": "1,966,426",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "79%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "340,719",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "310,304",
"General and Administrative Expense": "115,859",
"Liabilities, Current": "310,391",
"Long-term Debt": "766,948",
"Oil and Gas Property": "1,800,186",
"Operating Expenses": "947",
"Other Assets": "199,683",
"Other Compr. Net Income": "0",
"Other Expenses": "633,430",
"Other Liabilities": "125,890",
"Other Net Income": "49,464",
"Other Revenues": "545,903",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,203,229",
"Assets": "2,340,588",
"Revenues": "856,207",
"Expenses": "750,236",
"Stockholders Equity": "1,137,359",
"Net Income": "155,435",
"Comprehensive Net Income": "155,435",
"BaseVar": "2,599,862",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "91%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "332,049",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "203,183",
"General and Administrative Expense": "89,959",
"Liabilities, Current": "301,332",
"Long-term Debt": "637,867",
"Oil and Gas Property": "1,937,678",
"Operating Expenses": "58,094",
"Other Assets": "100,816",
"Other Compr. Net Income": "0",
"Other Expenses": "501,917",
"Other Liabilities": "144,147",
"Other Net Income": "4,807",
"Other Revenues": "392,143",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "18,443"
},
"output_variables": {
"Liabilities": "1,083,346",
"Assets": "2,370,543",
"Revenues": "595,326",
"Expenses": "668,413",
"Stockholders Equity": "1,287,197",
"Net Income": "-68,280",
"Comprehensive Net Income": "-68,280",
"BaseVar": "2,361,218",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "91%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "399,825",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-125,681",
"General and Administrative Expense": "112,470",
"Liabilities, Current": "270,578",
"Long-term Debt": "1,164,048",
"Oil and Gas Property": "4,008,266",
"Operating Expenses": "64,619",
"Other Assets": "77,751",
"Other Compr. Net Income": "0",
"Other Expenses": "421,307",
"Other Liabilities": "428,462",
"Other Net Income": "963",
"Other Revenues": "508,596",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "31,410"
},
"output_variables": {
"Liabilities": "1,863,088",
"Assets": "4,485,842",
"Revenues": "382,915",
"Expenses": "629,806",
"Stockholders Equity": "2,622,754",
"Net Income": "-245,928",
"Comprehensive Net Income": "-245,928",
"BaseVar": "3,681,307",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "97%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "401,224",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "469,084",
"Gains/Losses on Derivatives": "-3,936",
"General and Administrative Expense": "120,370",
"Liabilities, Current": "417,636",
"Long-term Debt": "1,280,271",
"Oil and Gas Property": "3,933,467",
"Operating Expenses": "150,132",
"Other Assets": "85,200",
"Other Compr. Net Income": "0",
"Other Expenses": "226,331",
"Other Liabilities": "214,335",
"Other Net Income": "-22,486",
"Other Revenues": "925,552",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "60,717"
},
"output_variables": {
"Liabilities": "1,912,242",
"Assets": "4,419,891",
"Revenues": "921,616",
"Expenses": "1,026,634",
"Stockholders Equity": "2,507,649",
"Net Income": "-127,504",
"Comprehensive Net Income": "-127,504",
"BaseVar": "4,151,434",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "96%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "274,460",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "559,793",
"Gains/Losses on Derivatives": "145,237",
"General and Administrative Expense": "170,504",
"Liabilities, Current": "441,014",
"Long-term Debt": "1,372,852",
"Oil and Gas Property": "4,002,862",
"Operating Expenses": "186,393",
"Other Assets": "266,823",
"Other Compr. Net Income": "0",
"Other Expenses": "540,002",
"Other Liabilities": "203,571",
"Other Net Income": "413",
"Other Revenues": "1,403,422",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "90,357"
},
"output_variables": {
"Liabilities": "2,017,437",
"Assets": "4,544,145",
"Revenues": "1,548,659",
"Expenses": "1,547,049",
"Stockholders Equity": "2,526,708",
"Net Income": "2,023",
"Comprehensive Net Income": "2,023",
"BaseVar": "4,828,852",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "98%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "304,030",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "644,152",
"Gains/Losses on Derivatives": "-162,844",
"General and Administrative Expense": "161,753",
"Liabilities, Current": "361,230",
"Long-term Debt": "1,555,410",
"Oil and Gas Property": "4,095,202",
"Operating Expenses": "203,972",
"Other Assets": "49,448",
"Other Compr. Net Income": "0",
"Other Expenses": "122,236",
"Other Liabilities": "196,533",
"Other Net Income": "72",
"Other Revenues": "1,318,967",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "80,754"
},
"output_variables": {
"Liabilities": "2,113,173",
"Assets": "4,448,680",
"Revenues": "1,156,123",
"Expenses": "1,212,867",
"Stockholders Equity": "2,335,507",
"Net Income": "-56,672",
"Comprehensive Net Income": "-56,672",
"BaseVar": "4,465,458",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "89%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "308,248",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "619,739",
"Gains/Losses on Derivatives": "180,270",
"General and Administrative Expense": "161,087",
"Liabilities, Current": "779,857",
"Long-term Debt": "1,842,578",
"Oil and Gas Property": "4,859,199",
"Operating Expenses": "240,557",
"Other Assets": "70,526",
"Other Compr. Net Income": "0",
"Other Expenses": "982,795",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,158,956",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "59,368"
},
"output_variables": {
"Liabilities": "2,622,435",
"Assets": "5,237,973",
"Revenues": "1,339,226",
"Expenses": "2,063,546",
"Stockholders Equity": "2,615,538",
"Net Income": "-724,320",
"Comprehensive Net Income": "-724,320",
"BaseVar": "5,631,590",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "69%"
}
}
},
"top_rated": false,
"trend": 13.0,
"value": 0.6931863605944116,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000077877.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000077877.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000077877.svg"
},
{
"company_id": "0001433270",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001433270.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001433270.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001433270.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001433270_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001433270_main_keyfigs.svg",
"name": "Antero Resources Corp",
"rank": 38,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001433270.svg",
"report_text": "The relative strengths and weaknesses of Antero Resources 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 Antero Resources Corp compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 31% points.The greatest weakness of Antero Resources Corp is the variable Long-term Debt, reducing the Economic Capital Ratio by 56% points.
The company's Economic Capital Ratio, given in the ranking table, is 68%, being 15% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001433270_2021_Antero_Resources_Corp.pdf",
"shrinked_graph_json": {
"2013": {
"Other Liabilities": "-75.3",
"Liabilities": "-24.9",
"Stockholders Equity": "-1.33",
"ECR before LimitedLiability": "4.81",
"Liabilities, Current": "11.4",
"Long-term Debt": "21.6",
"Other Assets": "5.84",
"Assets": "9.93",
"Oil and Gas Property": "-34.6",
"Assets, Current": "-7.81",
"Property, Plant and Equipment": "72.0",
"Revenues": "4.81",
"Net Income": "12.6",
"Other Revenues": "4.76",
"Expenses": "19.0",
"Operating Expenses": "-4.27",
"Depreciation, Depletion, Amortization": "1.56",
"Other Expenses": "21.2",
"Comprehensive Net Income": "12.4",
"Other Net Income": "-12.1",
"Economic Capital Ratio": "-24.5"
},
"2014": {
"Long-term Debt": "18.2",
"Liabilities": "-44.4",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "7.75",
"Liabilities, Current": "9.32",
"Other Liabilities": "-92.5",
"Oil and Gas Property": "-30.6",
"Assets": "9.42",
"Property, Plant and Equipment": "57.0",
"Assets, Current": "-5.06",
"Other Assets": "2.61",
"Other Revenues": "9.07",
"Revenues": "8.42",
"Net Income": "25.8",
"Expenses": "25.7",
"General and Administrative Expense": "5.15",
"Operating Expenses": "1.50",
"Other Expenses": "19.7",
"Comprehensive Net Income": "25.9",
"Other Net Income": "-8.63",
"Economic Capital Ratio": "-18.7"
},
"2020": {
"Other Liabilities": "7.69",
"Liabilities": "-19.4",
"Stockholders Equity": "-7.29",
"ECR before LimitedLiability": "10.9",
"Liabilities, Current": "15.3",
"Long-term Debt": "-55.6",
"Assets, Current": "-12.7",
"Assets": "4.71",
"Other Assets": "22.0",
"Property, Plant and Equipment": "31.1",
"Oil and Gas Property": "-29.6",
"Expenses": "16.4",
"Net Income": "13.2",
"Revenue from Contract with Customer": "10.3",
"Operating Expenses": "15.9",
"General and Administrative Expense": "4.68",
"Other Expenses": "-6.49",
"Comprehensive Net Income": "13.3",
"Other Revenues": "-10.5",
"Other Net Income": "-5.02",
"Economic Capital Ratio": "-14.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001433270_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "333,564",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "233,876",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "425,438",
"Liabilities, Current": "622,229",
"Long-term Debt": "35,113",
"Oil and Gas Property": "0",
"Operating Expenses": "971,927",
"Other Assets": "720,361",
"Other Compr. Net Income": "0",
"Other Expenses": "-523,585",
"Other Liabilities": "2,357,579",
"Other Net Income": "-173,927",
"Other Revenues": "1,313,134",
"Property, Plant and Equipment": "5,559,656",
"Revenue from Contract with Customer": "0",
"Taxes": "50,481"
},
"output_variables": {
"Liabilities": "3,014,921",
"Assets": "6,613,581",
"Revenues": "1,313,134",
"Expenses": "1,158,137",
"Stockholders Equity": "3,598,660",
"Net Income": "-18,930",
"Comprehensive Net Income": "-18,930",
"BaseVar": "6,136,850",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "94%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,252,160",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "477,896",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "216,533",
"Liabilities, Current": "1,155,105",
"Long-term Debt": "47,587",
"Oil and Gas Property": "0",
"Operating Expenses": "1,420,898",
"Other Assets": "968,883",
"Other Compr. Net Income": "0",
"Other Expenses": "-336,675",
"Other Liabilities": "4,896,973",
"Other Net Income": "-178,227",
"Other Revenues": "2,720,632",
"Property, Plant and Equipment": "9,352,452",
"Revenue from Contract with Customer": "0",
"Taxes": "87,918"
},
"output_variables": {
"Liabilities": "6,099,665",
"Assets": "11,573,495",
"Revenues": "2,720,632",
"Expenses": "1,866,570",
"Stockholders Equity": "5,473,830",
"Net Income": "675,835",
"Comprehensive Net Income": "675,835",
"BaseVar": "11,219,294",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "87%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "574,139",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "412,252",
"Depreciation, Depletion, Amortization": "861,870",
"Gains/Losses on Derivatives": "79,918",
"General and Administrative Expense": "134,482",
"Liabilities, Current": "983,054",
"Long-term Debt": "5,509,244",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,929,768",
"Other Compr. Net Income": "0",
"Other Expenses": "2,944,537",
"Other Liabilities": "156,024",
"Other Net Income": "-704,446",
"Other Revenues": "17,304",
"Property, Plant and Equipment": "9,646,938",
"Revenue from Contract with Customer": "3,394,477",
"Taxes": "106,775"
},
"output_variables": {
"Liabilities": "7,060,574",
"Assets": "13,150,845",
"Revenues": "3,491,699",
"Expenses": "4,047,664",
"Stockholders Equity": "6,090,271",
"Net Income": "-1,260,411",
"Comprehensive Net Income": "-1,260,411",
"BaseVar": "14,227,614",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "68%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.6775697343246999,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001433270.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001433270.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001433270.svg"
},
{
"company_id": "0001789832",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001789832.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001789832.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001789832.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001789832_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001789832_main_keyfigs.svg",
"name": "Hess Midstream LP",
"rank": 39,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001789832.svg",
"report_text": "The relative strengths and weaknesses of Hess Midstream 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 Hess Midstream LP compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 48% points.The greatest weakness of Hess Midstream LP is the variable Long-term Debt, reducing the Economic Capital Ratio by 96% points.
The company's Economic Capital Ratio, given in the ranking table, is 67%, being 15% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001789832_2021_Hess_Midstream_LP.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities": "-41.9",
"Stockholders Equity": "-27.2",
"ECR before LimitedLiability": "-21.5",
"Liabilities, Current": "15.9",
"Other Liabilities": "5.71",
"Long-term Debt": "-89.2",
"Operating Expenses": "6.81",
"Expenses": "20.7",
"Net Income": "17.1",
"Other Expenses": "3.23",
"Depreciation, Depletion, Amortization": "6.06",
"General and Administrative Expense": "3.18",
"Assets, Current": "-12.2",
"Property, Plant and Equipment": "50.4",
"Other Assets": "6.23",
"Oil and Gas Property": "-31.7",
"Other Revenues": "-13.3",
"Comprehensive Net Income": "10.8",
"Revenue from Contract with Customer": "9.39",
"Other Compr. Net Income": "-7.65",
"Economic Capital Ratio": "-36.8"
},
"2020": {
"Other Liabilities": "9.15",
"Liabilities": "-29.9",
"Stockholders Equity": "-19.4",
"ECR before LimitedLiability": "10.1",
"Liabilities, Current": "19.5",
"Long-term Debt": "-96.0",
"Revenues": "5.54",
"Net Income": "33.9",
"Other Revenues": "-10.4",
"Revenue from Contract with Customer": "14.8",
"Depreciation, Depletion, Amortization": "6.29",
"Expenses": "30.1",
"Operating Expenses": "7.11",
"General and Administrative Expense": "5.01",
"Other Expenses": "11.0",
"Oil and Gas Property": "-29.4",
"Assets, Current": "-14.0",
"Property, Plant and Equipment": "48.3",
"Comprehensive Net Income": "21.9",
"Other Compr. Net Income": "-14.1",
"Economic Capital Ratio": "-15.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001789832_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "95,900",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "52,400",
"Liabilities, Current": "176,100",
"Long-term Debt": "1,769,500",
"Oil and Gas Property": "0",
"Operating Expenses": "276,800",
"Other Assets": "171,700",
"Other Compr. Net Income": "-247,800",
"Other Expenses": "142,400",
"Other Liabilities": "0",
"Other Net Income": "-59,000",
"Other Revenues": "700",
"Property, Plant and Equipment": "3,010,100",
"Revenue from Contract with Customer": "847,600",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,945,600",
"Assets": "3,277,700",
"Revenues": "848,300",
"Expenses": "471,600",
"Stockholders Equity": "1,332,100",
"Net Income": "317,700",
"Comprehensive Net Income": "69,900",
"BaseVar": "3,425,000",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "71%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "101,400",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "21,100",
"Liabilities, Current": "125,000",
"Long-term Debt": "1,923,500",
"Oil and Gas Property": "0",
"Operating Expenses": "337,400",
"Other Assets": "161,800",
"Other Compr. Net Income": "-460,900",
"Other Expenses": "164,200",
"Other Liabilities": "0",
"Other Net Income": "-84,300",
"Other Revenues": "300",
"Property, Plant and Equipment": "3,111,300",
"Revenue from Contract with Customer": "1,091,600",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,048,500",
"Assets": "3,374,500",
"Revenues": "1,091,900",
"Expenses": "522,700",
"Stockholders Equity": "1,326,000",
"Net Income": "484,900",
"Comprehensive Net Income": "24,000",
"BaseVar": "3,791,400",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "67%"
}
}
},
"top_rated": false,
"trend": 25.0,
"value": 0.6700225421952196,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001789832.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001789832.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001789832.svg"
},
{
"company_id": "0001539838",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001539838.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001539838.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001539838.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001539838_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001539838_main_keyfigs.svg",
"name": "Diamondback Energy Inc",
"rank": 40,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001539838.svg",
"report_text": "The relative strengths and weaknesses of Diamondback Energy 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 Diamondback Energy Inc compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 56% points.The greatest weakness of Diamondback Energy Inc is the variable Long-term Debt, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 65%, being 17% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001539838_2021_Diamondback_Energy_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Liabilities": "5.71",
"Liabilities": "-32.9",
"Stockholders Equity": "9.82",
"ECR before LimitedLiability": "12.6",
"Liabilities, Current": "12.0",
"Long-term Debt": "-57.1",
"Other Assets": "-3.92",
"Assets": "20.4",
"Oil and Gas Property": "-30.7",
"Assets, Current": "-7.30",
"Property, Plant and Equipment": "87.8",
"Revenues": "-19.8",
"Net Income": "16.7",
"Other Revenues": "-19.9",
"Expenses": "25.6",
"Operating Expenses": "3.87",
"Other Expenses": "14.8",
"General and Administrative Expense": "7.12",
"Comprehensive Net Income": "16.5",
"Other Net Income": "9.67",
"Economic Capital Ratio": "-16.7"
},
"2014": {
"Long-term Debt": "23.7",
"Liabilities": "-17.5",
"Stockholders Equity": "28.2",
"ECR before LimitedLiability": "49.2",
"Liabilities, Current": "32.2",
"Other Liabilities": "-98.5",
"Oil and Gas Property": "-23.0",
"Assets": "22.9",
"Property, Plant and Equipment": "86.6",
"Assets, Current": "-4.94",
"Other Assets": "-2.95",
"Other Revenues": "-20.0",
"Revenues": "-20.8",
"Net Income": "31.5",
"Expenses": "31.3",
"General and Administrative Expense": "6.91",
"Operating Expenses": "3.73",
"Other Expenses": "22.2",
"Comprehensive Net Income": "31.6",
"Other Net Income": "20.8",
"Economic Capital Ratio": "22.7"
},
"2015": {
"Liabilities": "23.4",
"Assets": "41.7",
"Stockholders Equity": "70.8",
"ECR before LimitedLiability": "110",
"Liabilities, Current": "27.6",
"Other Liabilities": "17.9",
"Long-term Debt": "-25.6",
"Property, Plant and Equipment": "114",
"Oil and Gas Property": "-25.1",
"Assets, Current": "-8.22",
"Revenues": "-17.5",
"Net Income": "32.9",
"Other Revenues": "-16.4",
"General and Administrative Expense": "9.03",
"Expenses": "29.5",
"Other Expenses": "63.0",
"Depreciation, Depletion, Amortization": "-3.39",
"Operating Expenses": "-45.8",
"Other Net Income": "20.8",
"Comprehensive Net Income": "33.5",
"Economic Capital Ratio": "64.0"
},
"2016": {
"Liabilities": "14.8",
"Stockholders Equity": "66.3",
"ECR before LimitedLiability": "72.6",
"Long-term Debt": "-28.1",
"Liabilities, Current": "25.2",
"Other Liabilities": "14.1",
"Oil and Gas Property": "-20.2",
"Assets": "31.7",
"Other Assets": "3.90",
"Assets, Current": "19.3",
"Property, Plant and Equipment": "40.5",
"Other Revenues": "-16.5",
"Revenues": "-16.0",
"Net Income": "18.2",
"Expenses": "25.8",
"General and Administrative Expense": "8.08",
"Operating Expenses": "15.0",
"Depreciation, Depletion, Amortization": "1.77",
"Comprehensive Net Income": "18.3",
"Other Net Income": "8.34",
"Economic Capital Ratio": "48.6"
},
"2017": {
"Liabilities, Current": "16.4",
"Liabilities": "8.25",
"Stockholders Equity": "51.7",
"ECR before LimitedLiability": "61.4",
"Long-term Debt": "-21.7",
"Other Liabilities": "11.0",
"Oil and Gas Property": "-19.6",
"Assets": "22.9",
"Property, Plant and Equipment": "85.1",
"Other Assets": "1.10",
"Assets, Current": "-5.23",
"Other Revenues": "-19.0",
"Revenues": "-19.7",
"Net Income": "21.1",
"General and Administrative Expense": "9.16",
"Expenses": "24.1",
"Operating Expenses": "17.0",
"Other Expenses": "-1.39",
"Other Net Income": "16.7",
"Comprehensive Net Income": "21.1",
"Economic Capital Ratio": "38.6"
},
"2018": {
"Other Liabilities": "-6.66",
"Liabilities": "-11.9",
"Stockholders Equity": "40.1",
"ECR before LimitedLiability": "33.5",
"Liabilities, Current": "20.7",
"Long-term Debt": "-30.6",
"Oil and Gas Property": "-22.1",
"Assets": "29.0",
"Property, Plant and Equipment": "85.7",
"Other Assets": "2.25",
"Assets, Current": "-6.25",
"Revenues": "-15.4",
"Net Income": "11.1",
"Other Revenues": "-16.0",
"General and Administrative Expense": "6.96",
"Expenses": "24.1",
"Operating Expenses": "16.4",
"Other Expenses": "-6.22",
"Depreciation, Depletion, Amortization": "5.50",
"Comprehensive Net Income": "11.1",
"Economic Capital Ratio": "9.37"
},
"2020": {
"Other Liabilities": "8.96",
"Liabilities": "-6.45",
"Assets": "11.1",
"Stockholders Equity": "9.08",
"ECR before LimitedLiability": "8.51",
"Liabilities, Current": "14.8",
"Deferred Tax Liab., Net": "-5.91",
"Long-term Debt": "-36.0",
"Assets, Current": "-13.3",
"Other Assets": "4.33",
"Property, Plant and Equipment": "55.6",
"Oil and Gas Property": "-29.5",
"Revenues": "-8.87",
"Net Income": "-4.96",
"Other Revenues": "-9.94",
"Expenses": "4.71",
"Operating Expenses": "13.3",
"General and Administrative Expense": "5.00",
"Other Expenses": "-16.3",
"Comprehensive Net Income": "-4.77",
"Economic Capital Ratio": "-16.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001539838_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "61,968",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "66,597",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,870",
"Liabilities, Current": "121,320",
"Long-term Debt": "462,989",
"Oil and Gas Property": "0",
"Operating Expenses": "112,808",
"Other Assets": "13,309",
"Other Compr. Net Income": "0",
"Other Expenses": "-44,713",
"Other Liabilities": "91,764",
"Other Net Income": "199,149",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,446,337",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "676,073",
"Assets": "1,521,614",
"Revenues": "0",
"Expenses": "144,562",
"Stockholders Equity": "845,541",
"Net Income": "54,587",
"Comprehensive Net Income": "54,587",
"BaseVar": "1,270,699",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "102%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "251,711",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "170,005",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,921",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "283,048",
"Other Assets": "51,963",
"Other Compr. Net Income": "0",
"Other Expenses": "-80,941",
"Other Liabilities": "1,110,268",
"Other Net Income": "588,004",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,791,807",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,110,268",
"Assets": "3,095,481",
"Revenues": "0",
"Expenses": "392,033",
"Stockholders Equity": "1,985,213",
"Net Income": "195,971",
"Comprehensive Net Income": "195,971",
"BaseVar": "2,592,893",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "128%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "108,745",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "217,697",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "29,640",
"Liabilities, Current": "141,421",
"Long-term Debt": "508,018",
"Oil and Gas Property": "0",
"Operating Expenses": "1,187,002",
"Other Assets": "52,042",
"Other Compr. Net Income": "0",
"Other Expenses": "-448,647",
"Other Liabilities": "0",
"Other Net Income": "437,902",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,597,625",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "649,439",
"Assets": "2,758,412",
"Revenues": "0",
"Expenses": "985,692",
"Stockholders Equity": "2,108,973",
"Net Income": "-547,790",
"Comprehensive Net Income": "-547,790",
"BaseVar": "2,415,722",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "124%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,792,166",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "178,015",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "42,619",
"Liabilities, Current": "209,342",
"Long-term Debt": "1,122,046",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "166,657",
"Other Compr. Net Income": "0",
"Other Expenses": "340,826",
"Other Liabilities": "0",
"Other Net Income": "431,008",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,390,857",
"Revenue from Contract with Customer": "0",
"Taxes": "34,456"
},
"output_variables": {
"Liabilities": "1,331,388",
"Assets": "5,349,680",
"Revenues": "0",
"Expenses": "595,916",
"Stockholders Equity": "4,018,292",
"Net Income": "-164,908",
"Comprehensive Net Income": "-164,908",
"BaseVar": "3,853,996",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "147%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "358,601",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "326,759",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "48,669",
"Liabilities, Current": "577,428",
"Long-term Debt": "1,503,772",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "68,767",
"Other Compr. Net Income": "0",
"Other Expenses": "131,590",
"Other Liabilities": "108,048",
"Other Net Income": "1,097,280",
"Other Revenues": "0",
"Property, Plant and Equipment": "7,343,617",
"Revenue from Contract with Customer": "0",
"Taxes": "73,505"
},
"output_variables": {
"Liabilities": "2,189,248",
"Assets": "7,770,985",
"Revenues": "0",
"Expenses": "580,523",
"Stockholders Equity": "5,581,737",
"Net Income": "516,757",
"Comprehensive Net Income": "516,757",
"BaseVar": "5,819,018",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "152%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "925,021",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,019,612",
"Long-term Debt": "4,615,711",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "298,691",
"Other Compr. Net Income": "-74",
"Other Expenses": "1,333,830",
"Other Liabilities": "1,794,102",
"Other Net Income": "102,469",
"Other Revenues": "0",
"Property, Plant and Equipment": "20,371,975",
"Revenue from Contract with Customer": "2,176,256",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,429,425",
"Assets": "21,595,687",
"Revenues": "2,176,256",
"Expenses": "1,333,830",
"Stockholders Equity": "14,166,262",
"Net Income": "944,895",
"Comprehensive Net Income": "944,821",
"BaseVar": "16,318,870",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "130%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "602,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "783,000",
"Depreciation, Depletion, Amortization": "1,304,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "88,000",
"Liabilities, Current": "1,236,000",
"Long-term Debt": "5,796,000",
"Oil and Gas Property": "0",
"Operating Expenses": "429,000",
"Other Assets": "803,000",
"Other Compr. Net Income": "0",
"Other Expenses": "5,169,000",
"Other Liabilities": "0",
"Other Net Income": "-300,000",
"Other Revenues": "57,000",
"Property, Plant and Equipment": "16,214,000",
"Revenue from Contract with Customer": "2,756,000",
"Taxes": "195,000"
},
"output_variables": {
"Liabilities": "7,815,000",
"Assets": "17,619,000",
"Revenues": "2,813,000",
"Expenses": "7,185,000",
"Stockholders Equity": "9,804,000",
"Net Income": "-4,672,000",
"Comprehensive Net Income": "-4,672,000",
"BaseVar": "17,866,000",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "65%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.6537114815703818,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001539838.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001539838.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001539838.svg"
},
{
"company_id": "0001657788",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001657788.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001657788.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001657788.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001657788_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001657788_main_keyfigs.svg",
"name": "Kimbell Royalty Partners LP",
"rank": 41,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Kimbell Royalty Partners 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 Kimbell Royalty Partners LP compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 64% points.The greatest weakness of Kimbell Royalty Partners LP is the variable Other Expenses, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 64%, being 18% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001657788_2021_Kimbell_Royalty_Partners_LP.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "20.3",
"Liabilities": "53.2",
"Assets": "27.4",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "89.2",
"Liabilities, Current": "38.7",
"Long-term Debt": "-4.83",
"Deferred Tax Liab., Net": "1.56",
"Oil and Gas Property": "99.2",
"Property, Plant and Equipment": "-14.4",
"Assets, Current": "-3.13",
"Revenue from Contract with Customer": "-15.5",
"Revenues": "-16.6",
"Net Income": "-7.32",
"General and Administrative Expense": "3.65",
"Expenses": "7.62",
"Operating Expenses": "18.0",
"Other Expenses": "-14.8",
"Comprehensive Net Income": "-7.27",
"Other Net Income": "1.64",
"Economic Capital Ratio": "65.1"
},
"2019": {
"Deferred Tax Liab., Net": "2.33",
"Liabilities": "50.6",
"Assets": "23.6",
"Stockholders Equity": "80.8",
"ECR before LimitedLiability": "59.2",
"Liabilities, Current": "39.7",
"Other Liabilities": "10.0",
"Oil and Gas Property": "114",
"Assets, Current": "-6.70",
"Property, Plant and Equipment": "-24.7",
"Other Revenues": "8.33",
"Revenues": "-13.7",
"Net Income": "-24.8",
"Revenue from Contract with Customer": "-22.2",
"Operating Expenses": "21.1",
"Expenses": "-11.0",
"Cost of Goods and Services Sold": "3.54",
"Other Expenses": "-32.5",
"Depreciation, Depletion, Amortization": "-3.72",
"Comprehensive Net Income": "-24.3",
"Economic Capital Ratio": "43.8"
},
"2020": {
"Other Liabilities": "9.80",
"Liabilities": "14.1",
"Assets": "8.24",
"Stockholders Equity": "21.7",
"ECR before LimitedLiability": "7.25",
"Liabilities, Current": "23.5",
"Long-term Debt": "-33.3",
"Assets, Current": "-13.3",
"Property, Plant and Equipment": "-41.7",
"Oil and Gas Property": "63.7",
"Revenues": "-10.6",
"Net Income": "-29.3",
"Other Revenues": "7.09",
"Revenue from Contract with Customer": "-18.4",
"Depreciation, Depletion, Amortization": "-2.57",
"Expenses": "-17.9",
"Operating Expenses": "17.1",
"Cost of Goods and Services Sold": "2.63",
"Other Expenses": "-42.1",
"Comprehensive Net Income": "-29.0",
"Economic Capital Ratio": "-18.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001657788_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "37,615",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,213",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,847",
"Liabilities, Current": "3,800",
"Long-term Debt": "87,310",
"Oil and Gas Property": "710,815",
"Operating Expenses": "0",
"Other Assets": "4,425",
"Other Compr. Net Income": "0",
"Other Expenses": "76,105",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "70,258",
"Property, Plant and Equipment": "430",
"Revenue from Contract with Customer": "0",
"Taxes": "4,400"
},
"output_variables": {
"Liabilities": "91,110",
"Assets": "753,285",
"Revenues": "70,258",
"Expenses": "122,565",
"Stockholders Equity": "662,176",
"Net Income": "-52,307",
"Comprehensive Net Income": "-52,307",
"BaseVar": "518,609",
"ECR before LimitedLiability": "185%",
"Economic Capital Ratio": "185%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "34,140",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "52,118",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "22,667",
"Liabilities, Current": "5,439",
"Long-term Debt": "103,260",
"Oil and Gas Property": "704,442",
"Operating Expenses": "0",
"Other Assets": "8,686",
"Other Compr. Net Income": "0",
"Other Expenses": "184,009",
"Other Liabilities": "0",
"Other Net Income": "80",
"Other Revenues": "108,225",
"Property, Plant and Equipment": "1,327",
"Revenue from Contract with Customer": "0",
"Taxes": "7,720"
},
"output_variables": {
"Liabilities": "108,699",
"Assets": "748,594",
"Revenues": "108,225",
"Expenses": "266,514",
"Stockholders Equity": "639,895",
"Net Income": "-158,208",
"Comprehensive Net Income": "-158,208",
"BaseVar": "616,056",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "151%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "28,332",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "47,989",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "25,902",
"Liabilities, Current": "8,767",
"Long-term Debt": "177,566",
"Oil and Gas Property": "520,993",
"Operating Expenses": "0",
"Other Assets": "13,345",
"Other Compr. Net Income": "0",
"Other Expenses": "266,480",
"Other Liabilities": "0",
"Other Net Income": "188",
"Other Revenues": "90,482",
"Property, Plant and Equipment": "1,965",
"Revenue from Contract with Customer": "0",
"Taxes": "6,389"
},
"output_variables": {
"Liabilities": "186,333",
"Assets": "564,634",
"Revenues": "90,482",
"Expenses": "346,760",
"Stockholders Equity": "378,301",
"Net Income": "-256,091",
"Comprehensive Net Income": "-256,091",
"BaseVar": "594,199",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "64%"
}
}
},
"top_rated": false,
"trend": -8.0,
"value": 0.6410731878190866,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001657788.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001657788.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001657788.svg"
},
{
"company_id": "0000717423",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000717423.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000717423.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000717423.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000717423_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000717423_main_keyfigs.svg",
"name": "Murphy OIL CORP",
"rank": 42,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000717423.svg",
"report_text": "The relative strengths and weaknesses of Murphy OIL 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 Murphy OIL CORP compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 38% points.The greatest weakness of Murphy OIL CORP is the variable Long-term Debt, reducing the Economic Capital Ratio by 73% points.
The company's Economic Capital Ratio, given in the ranking table, is 58%, being 24% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000717423_2021_Murphy_OIL_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "126",
"Assets": "-28.5",
"Stockholders Equity": "-146",
"ECR before LimitedLiability": "64.1",
"Long-term Debt": "88.8",
"Other Liabilities": "47.3",
"Liabilities, Current": "17.9",
"Property, Plant and Equipment": "-20.0",
"Other Assets": "-9.20",
"Oil and Gas Property": "-12.9",
"Revenues": "150",
"Net Income": "26.5",
"Other Revenues": "150",
"Other Expenses": "-134",
"Expenses": "-127",
"General and Administrative Expense": "3.28",
"Depreciation, Depletion, Amortization": "3.83",
"Other Compr. Net Income": "6.79",
"Comprehensive Net Income": "33.3",
"Other Net Income": "-10.6",
"Economic Capital Ratio": "58.3"
},
"2012": {
"Liabilities, Current": "45.6",
"Liabilities": "132",
"Assets": "-35.0",
"Stockholders Equity": "-113",
"ECR before LimitedLiability": "99.3",
"Long-term Debt": "77.3",
"Other Liabilities": "60.8",
"Assets, Current": "-3.79",
"Oil and Gas Property": "-31.1",
"Other Assets": "-7.51",
"Other Revenues": "165",
"Revenues": "165",
"Net Income": "72.6",
"Expenses": "-122",
"Operating Expenses": "27.4",
"Other Expenses": "-185",
"Depreciation, Depletion, Amortization": "3.88",
"General and Administrative Expense": "29.6",
"Other Net Income": "-12.8",
"Comprehensive Net Income": "73.3",
"Economic Capital Ratio": "69.9"
},
"2013": {
"Other Liabilities": "30.7",
"Liabilities": "50.7",
"Assets": "8.68",
"Stockholders Equity": "61.1",
"ECR before LimitedLiability": "92.5",
"Liabilities, Current": "-16.3",
"Long-term Debt": "36.6",
"Oil and Gas Property": "-17.6",
"Assets, Current": "4.84",
"Property, Plant and Equipment": "46.9",
"Revenues": "25.9",
"Net Income": "27.3",
"Other Revenues": "25.8",
"Expenses": "9.54",
"Depreciation, Depletion, Amortization": "-7.34",
"Other Expenses": "7.95",
"General and Administrative Expense": "7.10",
"Comprehensive Net Income": "24.7",
"Other Net Income": "-8.16",
"Other Compr. Net Income": "-2.57",
"Economic Capital Ratio": "63.2"
},
"2014": {
"Long-term Debt": "33.0",
"Liabilities": "43.7",
"Assets": "10.9",
"Stockholders Equity": "60.6",
"ECR before LimitedLiability": "98.8",
"Liabilities, Current": "-18.8",
"Other Liabilities": "28.8",
"Oil and Gas Property": "-16.3",
"Property, Plant and Equipment": "51.3",
"Other Revenues": "30.3",
"Revenues": "29.4",
"Net Income": "37.2",
"Depreciation, Depletion, Amortization": "-11.5",
"Expenses": "17.6",
"General and Administrative Expense": "6.08",
"Operating Expenses": "15.0",
"Other Expenses": "7.21",
"Comprehensive Net Income": "33.8",
"Other Net Income": "-9.80",
"Other Compr. Net Income": "-3.37",
"Economic Capital Ratio": "72.3"
},
"2015": {
"Liabilities": "58.7",
"Assets": "29.2",
"Stockholders Equity": "90.2",
"ECR before LimitedLiability": "132",
"Liabilities, Current": "6.75",
"Other Liabilities": "22.3",
"Long-term Debt": "36.1",
"Property, Plant and Equipment": "99.7",
"Oil and Gas Property": "-23.8",
"Revenues": "25.3",
"Net Income": "42.9",
"Other Revenues": "26.6",
"General and Administrative Expense": "8.13",
"Expenses": "23.4",
"Other Expenses": "8.03",
"Depreciation, Depletion, Amortization": "-13.5",
"Operating Expenses": "20.0",
"Other Net Income": "-5.61",
"Comprehensive Net Income": "35.8",
"Other Compr. Net Income": "-7.31",
"Economic Capital Ratio": "85.5"
},
"2016": {
"Liabilities": "57.1",
"Assets": "17.8",
"Stockholders Equity": "89.7",
"ECR before LimitedLiability": "110",
"Long-term Debt": "46.5",
"Liabilities, Current": "-5.11",
"Other Liabilities": "17.9",
"Oil and Gas Property": "-14.7",
"Other Assets": "3.42",
"Property, Plant and Equipment": "52.6",
"Other Revenues": "12.5",
"Revenues": "13.1",
"Net Income": "22.4",
"Other Expenses": "1.94",
"Expenses": "14.7",
"General and Administrative Expense": "6.44",
"Operating Expenses": "15.0",
"Depreciation, Depletion, Amortization": "-9.58",
"Comprehensive Net Income": "23.8",
"Other Net Income": "-5.35",
"Economic Capital Ratio": "86.4"
},
"2017": {
"Liabilities, Current": "21.0",
"Liabilities": "84.2",
"Assets": "9.18",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "120",
"Long-term Debt": "51.3",
"Other Liabilities": "21.4",
"Oil and Gas Property": "-9.76",
"Property, Plant and Equipment": "32.6",
"Other Revenues": "17.9",
"Revenues": "17.0",
"Net Income": "7.66",
"General and Administrative Expense": "8.51",
"Expenses": "2.01",
"Operating Expenses": "18.4",
"Depreciation, Depletion, Amortization": "-10.00",
"Other Expenses": "-15.4",
"Other Net Income": "-11.4",
"Comprehensive Net Income": "10.8",
"Other Compr. Net Income": "3.10",
"Economic Capital Ratio": "97.0"
},
"2018": {
"Other Liabilities": "25.0",
"Liabilities": "82.5",
"Assets": "9.82",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "125",
"Liabilities, Current": "20.6",
"Long-term Debt": "45.3",
"Oil and Gas Property": "-6.77",
"Property, Plant and Equipment": "31.8",
"Revenue from Contract with Customer": "25.7",
"Revenues": "5.10",
"Net Income": "12.9",
"Other Revenues": "-19.7",
"General and Administrative Expense": "5.13",
"Expenses": "9.26",
"Operating Expenses": "19.5",
"Other Expenses": "-7.07",
"Depreciation, Depletion, Amortization": "-9.41",
"Comprehensive Net Income": "10.4",
"Other Compr. Net Income": "-2.42",
"Economic Capital Ratio": "101"
},
"2019": {
"Liabilities": "-30.4",
"Stockholders Equity": "-13.7",
"ECR before LimitedLiability": "6.06",
"Liabilities, Current": "17.0",
"Other Liabilities": "7.72",
"Long-term Debt": "-63.0",
"Other Revenues": "-15.3",
"Revenues": "-4.22",
"Net Income": "23.3",
"Revenue from Contract with Customer": "10.5",
"Operating Expenses": "11.2",
"Expenses": "19.2",
"Other Expenses": "6.35",
"Depreciation, Depletion, Amortization": "-4.96",
"Assets, Current": "-6.94",
"Property, Plant and Equipment": "44.9",
"Other Assets": "8.09",
"Oil and Gas Property": "-29.2",
"Comprehensive Net Income": "24.0",
"Other Net Income": "8.73",
"Economic Capital Ratio": "-9.30"
},
"2020": {
"Other Liabilities": "7.56",
"Liabilities": "-29.6",
"Stockholders Equity": "-9.85",
"Economic Capital Ratio": "-24.3",
"Liabilities, Current": "13.2",
"Long-term Debt": "-73.3",
"Assets, Current": "-6.81",
"Assets": "7.83",
"Other Assets": "11.5",
"Property, Plant and Equipment": "38.2",
"Oil and Gas Property": "-27.3",
"Revenues": "-5.47",
"Net Income": "9.06",
"Other Revenues": "-8.66",
"Depreciation, Depletion, Amortization": "-2.80",
"Expenses": "15.1",
"Operating Expenses": "8.38",
"Cost of Goods and Services Sold": "2.03",
"General and Administrative Expense": "3.61",
"Other Expenses": "3.83",
"Comprehensive Net Income": "8.99"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000717423_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "3,375,695",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "919,055",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "242,266",
"Liabilities, Current": "2,181,608",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,887,026",
"Other Assets": "315,576",
"Other Compr. Net Income": "374,884",
"Other Expenses": "15,223,528",
"Other Liabilities": "0",
"Other Net Income": "97,104",
"Other Revenues": "19,012,392",
"Property, Plant and Equipment": "9,065,088",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,181,608",
"Assets": "12,756,359",
"Revenues": "19,012,392",
"Expenses": "18,271,875",
"Stockholders Equity": "10,574,751",
"Net Income": "837,621",
"Comprehensive Net Income": "1,212,505",
"BaseVar": "26,347,111",
"ECR before LimitedLiability": "195%",
"Economic Capital Ratio": "195%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "4,108,583",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,375,577",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "354,493",
"Liabilities, Current": "3,409,081",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,508,427",
"Other Assets": "402,454",
"Other Compr. Net Income": "98,481",
"Other Expenses": "23,423,503",
"Other Liabilities": "0",
"Other Net Income": "6,830",
"Other Revenues": "28,626,046",
"Property, Plant and Equipment": "13,011,606",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,409,081",
"Assets": "17,522,643",
"Revenues": "28,626,046",
"Expenses": "27,662,000",
"Stockholders Equity": "14,113,562",
"Net Income": "970,876",
"Comprehensive Net Income": "1,069,357",
"BaseVar": "38,662,540",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "180%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,508,643",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,553,394",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "379,167",
"Liabilities, Current": "3,224,031",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,842,358",
"Other Assets": "519,786",
"Other Compr. Net Income": "-236,782",
"Other Expenses": "727,033",
"Other Liabilities": "0",
"Other Net Income": "235,336",
"Other Revenues": "5,390,089",
"Property, Plant and Equipment": "13,481,055",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,224,031",
"Assets": "17,509,484",
"Revenues": "5,390,089",
"Expenses": "4,501,952",
"Stockholders Equity": "14,285,453",
"Net Income": "1,123,473",
"Comprehensive Net Income": "886,691",
"BaseVar": "15,548,837",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "182%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,279,149",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,906,247",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "364,004",
"Liabilities, Current": "3,147,887",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "620,815",
"Other Assets": "132,111",
"Other Compr. Net Income": "-342,374",
"Other Expenses": "1,560,045",
"Other Liabilities": "0",
"Other Net Income": "-119,362",
"Other Revenues": "5,476,084",
"Property, Plant and Equipment": "13,331,047",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,147,887",
"Assets": "16,742,307",
"Revenues": "5,476,084",
"Expenses": "4,451,111",
"Stockholders Equity": "13,594,420",
"Net Income": "905,611",
"Comprehensive Net Income": "563,237",
"BaseVar": "15,139,562",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "178%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,448,416",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,619,824",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "306,663",
"Liabilities, Current": "1,674,629",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "536,718",
"Other Assets": "227,031",
"Other Compr. Net Income": "-534,287",
"Other Expenses": "2,825,647",
"Other Liabilities": "0",
"Other Net Income": "-15,061",
"Other Revenues": "3,033,080",
"Property, Plant and Equipment": "9,818,365",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,674,629",
"Assets": "11,493,812",
"Revenues": "3,033,080",
"Expenses": "5,288,852",
"Stockholders Equity": "9,819,183",
"Net Income": "-2,270,833",
"Comprehensive Net Income": "-2,805,120",
"BaseVar": "11,019,860",
"ECR before LimitedLiability": "145%",
"Economic Capital Ratio": "145%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,559,183",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,054,081",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "265,210",
"Liabilities, Current": "1,502,432",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "145,687",
"Other Assets": "420,489",
"Other Compr. Net Income": "76,330",
"Other Expenses": "683,094",
"Other Liabilities": "0",
"Other Net Income": "-2,027",
"Other Revenues": "1,874,129",
"Property, Plant and Equipment": "8,316,188",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,502,432",
"Assets": "10,295,860",
"Revenues": "1,874,129",
"Expenses": "2,148,072",
"Stockholders Equity": "8,793,428",
"Net Income": "-275,970",
"Comprehensive Net Income": "-199,640",
"BaseVar": "7,949,425",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "184%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,371,603",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "957,719",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "222,766",
"Liabilities, Current": "834,207",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "153,540",
"Other Assets": "269,308",
"Other Compr. Net Income": "165,969",
"Other Expenses": "908,651",
"Other Liabilities": "0",
"Other Net Income": "-250,624",
"Other Revenues": "2,225,129",
"Property, Plant and Equipment": "8,220,031",
"Revenue from Contract with Customer": "0",
"Taxes": "43,618"
},
"output_variables": {
"Liabilities": "834,207",
"Assets": "9,860,942",
"Revenues": "2,225,129",
"Expenses": "2,286,294",
"Stockholders Equity": "9,026,735",
"Net Income": "-311,789",
"Comprehensive Net Income": "-145,820",
"BaseVar": "7,811,582",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "210%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "879,814",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "971,901",
"Gains/Losses on Derivatives": "-41,975",
"General and Administrative Expense": "216,024",
"Liabilities, Current": "846,058",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "69,104",
"Other Assets": "415,209",
"Other Compr. Net Income": "-147,544",
"Other Expenses": "641,115",
"Other Liabilities": "0",
"Other Net Income": "-200,901",
"Other Revenues": "25,951",
"Property, Plant and Equipment": "9,757,564",
"Revenue from Contract with Customer": "2,586,627",
"Taxes": "52,072"
},
"output_variables": {
"Liabilities": "846,058",
"Assets": "11,052,587",
"Revenues": "2,570,603",
"Expenses": "1,950,216",
"Stockholders Equity": "10,206,529",
"Net Income": "419,486",
"Comprehensive Net Income": "271,942",
"BaseVar": "8,383,954",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "221%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "974,327",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "207,198",
"Depreciation, Depletion, Amortization": "1,147,842",
"Gains/Losses on Derivatives": "-856",
"General and Administrative Expense": "232,736",
"Liabilities, Current": "942,789",
"Long-term Debt": "4,763,906",
"Oil and Gas Property": "0",
"Operating Expenses": "700,285",
"Other Assets": "774,434",
"Other Compr. Net Income": "35,626",
"Other Expenses": "269,621",
"Other Liabilities": "0",
"Other Net Income": "822,692",
"Other Revenues": "12,798",
"Property, Plant and Equipment": "9,969,743",
"Revenue from Contract with Customer": "2,817,111",
"Taxes": "47,959"
},
"output_variables": {
"Liabilities": "5,913,893",
"Assets": "11,718,504",
"Revenues": "2,829,053",
"Expenses": "2,398,443",
"Stockholders Equity": "5,804,611",
"Net Income": "1,253,302",
"Comprehensive Net Income": "1,288,928",
"BaseVar": "11,859,106",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "98%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,000,292",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "180,341",
"Depreciation, Depletion, Amortization": "987,239",
"Gains/Losses on Derivatives": "202,661",
"General and Administrative Expense": "140,243",
"Liabilities, Current": "716,321",
"Long-term Debt": "5,330,043",
"Oil and Gas Property": "0",
"Operating Expenses": "686,555",
"Other Assets": "1,351,522",
"Other Compr. Net Income": "-27,172",
"Other Expenses": "1,193,346",
"Other Liabilities": "0",
"Other Net Income": "-193,877",
"Other Revenues": "12,971",
"Property, Plant and Equipment": "8,269,038",
"Revenue from Contract with Customer": "1,751,709",
"Taxes": "28,526"
},
"output_variables": {
"Liabilities": "6,226,705",
"Assets": "10,620,852",
"Revenues": "1,967,341",
"Expenses": "3,035,909",
"Stockholders Equity": "4,394,147",
"Net Income": "-1,262,445",
"Comprehensive Net Income": "-1,289,617",
"BaseVar": "11,035,928",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "58%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.5803477091723884,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000717423.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000717423.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000717423.svg"
},
{
"company_id": "0001282648",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001282648.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001282648.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001282648.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001282648_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001282648_main_keyfigs.svg",
"name": "Battalion OIL CORP",
"rank": 43,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001282648.svg",
"report_text": "The relative strengths and weaknesses of Battalion OIL 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 Battalion OIL CORP compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 47% points.The greatest weakness of Battalion OIL CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 90% points.
The company's Economic Capital Ratio, given in the ranking table, is 56%, being 26% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001282648_2021_Battalion_OIL_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "14.5",
"Liabilities": "71.9",
"Stockholders Equity": "53.1",
"ECR before LimitedLiability": "96.7",
"Other Liabilities": "26.5",
"Long-term Debt": "38.7",
"Revenues": "40.1",
"Net Income": "15.2",
"Other Revenues": "40.9",
"Operating Expenses": "26.1",
"Expenses": "-14.6",
"Taxes": "-2.99",
"General and Administrative Expense": "2.57",
"Depreciation, Depletion, Amortization": "-7.63",
"Other Expenses": "-32.7",
"Assets, Current": "-4.38",
"Property, Plant and Equipment": "36.3",
"Oil and Gas Property": "-11.3",
"Comprehensive Net Income": "15.3",
"Other Net Income": "-10.4",
"Economic Capital Ratio": "73.9"
},
"2012": {
"Liabilities, Current": "-16.2",
"Liabilities": "32.2",
"Assets": "33.4",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "110",
"Long-term Debt": "27.0",
"Other Liabilities": "20.5",
"Assets, Current": "-1.47",
"Property, Plant and Equipment": "-9.37",
"Oil and Gas Property": "73.4",
"Other Revenues": "-10.7",
"Revenues": "-10.8",
"Net Income": "17.0",
"Expenses": "32.9",
"Operating Expenses": "15.2",
"Other Expenses": "9.88",
"Depreciation, Depletion, Amortization": "1.89",
"General and Administrative Expense": "5.88",
"Other Net Income": "-5.11",
"Comprehensive Net Income": "16.9",
"Economic Capital Ratio": "80.2"
},
"2013": {
"Other Liabilities": "29.5",
"Liabilities": "62.6",
"Assets": "15.5",
"Stockholders Equity": "78.9",
"ECR before LimitedLiability": "66.1",
"Liabilities, Current": "4.74",
"Long-term Debt": "35.1",
"Oil and Gas Property": "77.0",
"Assets, Current": "-4.64",
"Property, Plant and Equipment": "-18.3",
"Revenues": "6.51",
"Net Income": "-23.8",
"Other Revenues": "6.43",
"Expenses": "-16.6",
"Operating Expenses": "18.9",
"Depreciation, Depletion, Amortization": "-7.57",
"Other Expenses": "-32.8",
"General and Administrative Expense": "6.61",
"Comprehensive Net Income": "-24.1",
"Other Net Income": "-13.6",
"Economic Capital Ratio": "36.8"
},
"2018": {
"Other Liabilities": "21.9",
"Liabilities": "69.9",
"Assets": "15.7",
"Stockholders Equity": "126",
"ECR before LimitedLiability": "124",
"Liabilities, Current": "13.5",
"Long-term Debt": "39.8",
"Deferred Tax Liab., Net": "1.68",
"Oil and Gas Property": "41.4",
"Property, Plant and Equipment": "-5.81",
"Revenue from Contract with Customer": "-15.5",
"Revenues": "-13.0",
"Net Income": "9.15",
"Other Revenues": "2.68",
"General and Administrative Expense": "2.09",
"Expenses": "16.1",
"Operating Expenses": "18.0",
"Other Expenses": "-4.86",
"Comprehensive Net Income": "9.20",
"Other Net Income": "6.05",
"Economic Capital Ratio": "99.6"
},
"2020": {
"Other Liabilities": "12.9",
"Liabilities": "38.2",
"Stockholders Equity": "7.60",
"Economic Capital Ratio": "-26.3",
"Long-term Debt": "35.7",
"Assets, Current": "-11.7",
"Assets": "-31.9",
"Property, Plant and Equipment": "-57.7",
"Oil and Gas Property": "46.8",
"Revenues": "8.71",
"Net Income": "-47.3",
"Other Revenues": "-15.6",
"Revenue from Contract with Customer": "24.4",
"Depreciation, Depletion, Amortization": "-10.8",
"Expenses": "-76.3",
"Operating Expenses": "11.7",
"Cost of Goods and Services Sold": "3.59",
"General and Administrative Expense": "2.66",
"Other Expenses": "-89.6",
"Other Net Income": "10.8",
"Comprehensive Net Income": "-46.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001282648_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "20,237",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,345",
"Gains/Losses on Derivatives": "-1,078",
"General and Administrative Expense": "17,179",
"Liabilities, Current": "26,336",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "31,046",
"Other Compr. Net Income": "0",
"Other Expenses": "63,801",
"Other Liabilities": "0",
"Other Net Income": "-1,218",
"Other Revenues": "108,958",
"Property, Plant and Equipment": "216,519",
"Revenue from Contract with Customer": "0",
"Taxes": "5,740"
},
"output_variables": {
"Liabilities": "26,336",
"Assets": "267,802",
"Revenues": "107,880",
"Expenses": "108,065",
"Stockholders Equity": "241,466",
"Net Income": "-1,403",
"Comprehensive Net Income": "-1,403",
"BaseVar": "255,650",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "206%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "287,857",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "90,284",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "111,349",
"Liabilities, Current": "677,968",
"Long-term Debt": "0",
"Oil and Gas Property": "4,407,636",
"Operating Expenses": "0",
"Other Assets": "293,903",
"Other Compr. Net Income": "0",
"Other Expenses": "43,595",
"Other Liabilities": "0",
"Other Net Income": "-37,349",
"Other Revenues": "247,945",
"Property, Plant and Equipment": "51,629",
"Revenue from Contract with Customer": "0",
"Taxes": "19,253"
},
"output_variables": {
"Liabilities": "677,968",
"Assets": "5,041,025",
"Revenues": "247,945",
"Expenses": "264,481",
"Stockholders Equity": "4,363,057",
"Net Income": "-53,885",
"Comprehensive Net Income": "-53,885",
"BaseVar": "3,134,384",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "190%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "338,626",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "463,655",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "132,410",
"Liabilities, Current": "664,382",
"Long-term Debt": "0",
"Oil and Gas Property": "4,798,996",
"Operating Expenses": "0",
"Other Assets": "101,493",
"Other Compr. Net Income": "0",
"Other Expenses": "1,448,050",
"Other Liabilities": "0",
"Other Net Income": "-89,431",
"Other Revenues": "999,506",
"Property, Plant and Equipment": "117,376",
"Revenue from Contract with Customer": "0",
"Taxes": "88,622"
},
"output_variables": {
"Liabilities": "664,382",
"Assets": "5,356,491",
"Revenues": "999,506",
"Expenses": "2,132,737",
"Stockholders Equity": "4,692,109",
"Net Income": "-1,222,662",
"Comprehensive Net Income": "-1,222,662",
"BaseVar": "4,621,274",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "156%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "144,652",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "77,527",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "62,056",
"Liabilities, Current": "161,742",
"Long-term Debt": "0",
"Oil and Gas Property": "1,802,476",
"Operating Expenses": "0",
"Other Assets": "14,618",
"Other Compr. Net Income": "0",
"Other Expenses": "90,677",
"Other Liabilities": "0",
"Other Net Income": "49,610",
"Other Revenues": "226,609",
"Property, Plant and Equipment": "121,863",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "161,742",
"Assets": "2,083,609",
"Revenues": "226,609",
"Expenses": "230,260",
"Stockholders Equity": "1,921,867",
"Net Income": "45,959",
"Comprehensive Net Income": "45,959",
"BaseVar": "1,375,915",
"ECR before LimitedLiability": "220%",
"Economic Capital Ratio": "220%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "47,836",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "62,053",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "18,456",
"Liabilities, Current": "83,176",
"Long-term Debt": "0",
"Oil and Gas Property": "289,605",
"Operating Expenses": "42,106",
"Other Assets": "6,670",
"Other Compr. Net Income": "0",
"Other Expenses": "287,506",
"Other Liabilities": "0",
"Other Net Income": "32,125",
"Other Revenues": "1,514",
"Property, Plant and Equipment": "2,386",
"Revenue from Contract with Customer": "146,775",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "83,176",
"Assets": "346,497",
"Revenues": "148,289",
"Expenses": "410,121",
"Stockholders Equity": "263,321",
"Net Income": "-229,707",
"Comprehensive Net Income": "-229,707",
"BaseVar": "510,104",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "56%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.5601493104666928,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001282648.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001282648.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001282648.svg"
},
{
"company_id": "0001520006",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001520006.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001520006.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001520006.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001520006_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001520006_main_keyfigs.svg",
"name": "Matador Resources Co",
"rank": 44,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001520006.svg",
"report_text": "The relative strengths and weaknesses of Matador Resources 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 Matador Resources Co compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 44% points.The greatest weakness of Matador Resources Co is the variable Long-term Debt, reducing the Economic Capital Ratio by 70% points.
The company's Economic Capital Ratio, given in the ranking table, is 55%, being 27% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001520006_2021_Matador_Resources_Co.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities": "-11.5",
"ECR before LimitedLiability": "20.0",
"Long-term Debt": "-35.8",
"Other Liabilities": "19.4",
"Assets, Current": "-7.44",
"Assets": "4.80",
"Property, Plant and Equipment": "81.6",
"Oil and Gas Property": "-33.8",
"Other Assets": "-6.88",
"Other Revenues": "8.88",
"Revenues": "11.7",
"Net Income": "15.8",
"Gains/Losses on Derivatives": "2.91",
"Expenses": "9.21",
"Operating Expenses": "18.4",
"Other Expenses": "-8.20",
"Depreciation, Depletion, Amortization": "-11.4",
"General and Administrative Expense": "8.89",
"Other Net Income": "-5.04",
"Comprehensive Net Income": "15.7",
"Economic Capital Ratio": "-9.34"
},
"2013": {
"Other Assets": "-4.67",
"Assets": "7.01",
"Other Liabilities": "21.7",
"Stockholders Equity": "13.7",
"ECR before LimitedLiability": "36.1",
"Oil and Gas Property": "-30.1",
"Assets, Current": "-7.37",
"Property, Plant and Equipment": "92.3",
"Revenues": "18.6",
"Net Income": "22.4",
"Other Revenues": "18.7",
"Expenses": "14.4",
"Operating Expenses": "17.0",
"Depreciation, Depletion, Amortization": "-9.11",
"Other Expenses": "-1.11",
"General and Administrative Expense": "6.53",
"Long-term Debt": "-36.3",
"Liabilities, Current": "10.2",
"Comprehensive Net Income": "22.2",
"Other Net Income": "-10.6",
"Economic Capital Ratio": "6.86"
},
"2016": {
"Liabilities": "-20.6",
"Assets": "-1.72",
"Stockholders Equity": "-17.5",
"ECR before LimitedLiability": "-1.68",
"Long-term Debt": "-53.3",
"Liabilities, Current": "9.77",
"Other Liabilities": "10.2",
"Oil and Gas Property": "-36.8",
"Other Assets": "1.98",
"Property, Plant and Equipment": "47.9",
"Other Revenues": "2.89",
"Revenues": "3.98",
"Net Income": "14.1",
"Other Expenses": "-8.60",
"Expenses": "9.29",
"General and Administrative Expense": "4.88",
"Operating Expenses": "13.5",
"Depreciation, Depletion, Amortization": "-2.18",
"Comprehensive Net Income": "14.2",
"Other Net Income": "1.40",
"Economic Capital Ratio": "-25.7"
},
"2017": {
"Liabilities, Current": "7.06",
"Liabilities": "-7.91",
"Stockholders Equity": "3.98",
"ECR before LimitedLiability": "22.7",
"Long-term Debt": "-34.6",
"Other Liabilities": "14.9",
"Oil and Gas Property": "-29.7",
"Assets": "5.33",
"Property, Plant and Equipment": "57.3",
"Other Assets": "0.935",
"Assets, Current": "-2.41",
"Other Revenues": "14.4",
"Revenues": "13.4",
"Net Income": "19.9",
"General and Administrative Expense": "6.96",
"Expenses": "15.2",
"Operating Expenses": "18.6",
"Depreciation, Depletion, Amortization": "-4.52",
"Other Expenses": "-7.20",
"Other Net Income": "-8.79",
"Comprehensive Net Income": "19.9",
"Economic Capital Ratio": "-0.101"
},
"2018": {
"Other Liabilities": "1.95",
"Liabilities": "-25.0",
"Assets": "6.22",
"Stockholders Equity": "-6.52",
"ECR before LimitedLiability": "3.54",
"Liabilities, Current": "13.5",
"Long-term Debt": "-47.2",
"Deferred Tax Liab., Net": "1.27",
"Oil and Gas Property": "-30.5",
"Property, Plant and Equipment": "56.9",
"Other Assets": "2.12",
"Assets, Current": "-5.57",
"General and Administrative Expense": "5.11",
"Expenses": "16.8",
"Net Income": "16.0",
"Other Revenues": "-15.5",
"Operating Expenses": "14.5",
"Depreciation, Depletion, Amortization": "-3.86",
"Comprehensive Net Income": "16.0",
"Revenue from Contract with Customer": "15.1",
"Economic Capital Ratio": "-20.6"
},
"2019": {
"Liabilities": "-34.0",
"Stockholders Equity": "-12.4",
"ECR before LimitedLiability": "-6.31",
"Liabilities, Current": "11.5",
"Other Liabilities": "-9.64",
"Long-term Debt": "-40.6",
"Oil and Gas Property": "-30.2",
"Assets": "6.64",
"Assets, Current": "-8.17",
"Property, Plant and Equipment": "55.3",
"Other Assets": "3.57",
"Other Revenues": "-16.1",
"Revenues": "-3.06",
"Net Income": "13.1",
"Revenue from Contract with Customer": "11.6",
"Operating Expenses": "13.4",
"Expenses": "17.9",
"Depreciation, Depletion, Amortization": "-3.45",
"General and Administrative Expense": "3.03",
"Comprehensive Net Income": "13.4",
"Economic Capital Ratio": "-21.7"
},
"2020": {
"Other Liabilities": "7.73",
"Liabilities": "-23.5",
"Assets": "2.59",
"Stockholders Equity": "-13.7",
"Economic Capital Ratio": "-27.2",
"Liabilities, Current": "12.9",
"Long-term Debt": "-70.2",
"Assets, Current": "-9.63",
"Property, Plant and Equipment": "43.7",
"Oil and Gas Property": "-28.5",
"Revenues": "-2.29",
"Net Income": "7.47",
"Other Revenues": "-9.73",
"Revenue from Contract with Customer": "6.39",
"Depreciation, Depletion, Amortization": "-2.81",
"Expenses": "10.9",
"Operating Expenses": "12.1",
"Cost of Goods and Services Sold": "2.09",
"General and Administrative Expense": "3.48",
"Other Expenses": "-4.68",
"Comprehensive Net Income": "7.62"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001520006_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "38,197",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "80,454",
"Gains/Losses on Derivatives": "13,960",
"General and Administrative Expense": "14,543",
"Liabilities, Current": "96,492",
"Long-term Debt": "156,433",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,742",
"Other Compr. Net Income": "0",
"Other Expenses": "102,157",
"Other Liabilities": "0",
"Other Net Income": "-1,263",
"Other Revenues": "151,196",
"Property, Plant and Equipment": "591,090",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "252,925",
"Assets": "632,029",
"Revenues": "165,156",
"Expenses": "197,154",
"Stockholders Equity": "379,104",
"Net Income": "-33,261",
"Comprehensive Net Income": "-33,261",
"BaseVar": "624,264",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "101%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "42,172",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "98,395",
"Gains/Losses on Derivatives": "-909",
"General and Administrative Expense": "20,779",
"Liabilities, Current": "100,327",
"Long-term Debt": "210,150",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,281",
"Other Compr. Net Income": "0",
"Other Expenses": "90,967",
"Other Liabilities": "10,929",
"Other Net Income": "-5,654",
"Other Revenues": "261,798",
"Property, Plant and Equipment": "845,877",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "321,406",
"Assets": "890,330",
"Revenues": "260,889",
"Expenses": "210,141",
"Stockholders Equity": "568,924",
"Net Income": "45,094",
"Comprehensive Net Income": "45,094",
"BaseVar": "844,210",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "126%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "279,182",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "122,048",
"Gains/Losses on Derivatives": "9,286",
"General and Administrative Expense": "55,089",
"Liabilities, Current": "169,505",
"Long-term Debt": "601,944",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "958",
"Other Compr. Net Income": "0",
"Other Expenses": "263,416",
"Other Liabilities": "1,771",
"Other Net Income": "78,674",
"Other Revenues": "255,136",
"Property, Plant and Equipment": "1,184,525",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "773,220",
"Assets": "1,464,665",
"Revenues": "264,422",
"Expenses": "440,553",
"Stockholders Equity": "691,445",
"Net Income": "-97,457",
"Comprehensive Net Income": "-97,457",
"BaseVar": "1,510,767",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "72%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "257,170",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "177,502",
"Gains/Losses on Derivatives": "-4,321",
"General and Administrative Expense": "66,016",
"Liabilities, Current": "282,606",
"Long-term Debt": "605,538",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,064",
"Other Compr. Net Income": "0",
"Other Expenses": "131,760",
"Other Liabilities": "0",
"Other Net Income": "-43,131",
"Other Revenues": "548,597",
"Property, Plant and Equipment": "1,881,456",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "888,144",
"Assets": "2,145,690",
"Revenues": "544,276",
"Expenses": "375,278",
"Stockholders Equity": "1,257,546",
"Net Income": "125,867",
"Comprehensive Net Income": "125,867",
"BaseVar": "1,998,260",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "113%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "305,685",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "265,142",
"Gains/Losses on Derivatives": "2,334",
"General and Administrative Expense": "69,308",
"Liabilities, Current": "330,022",
"Long-term Debt": "1,112,618",
"Oil and Gas Property": "0",
"Operating Expenses": "92,966",
"Other Assets": "26,969",
"Other Compr. Net Income": "0",
"Other Expenses": "101,221",
"Other Liabilities": "233,221",
"Other Net Income": "-71,198",
"Other Revenues": "67,574",
"Property, Plant and Equipment": "3,122,864",
"Revenue from Contract with Customer": "829,691",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,675,861",
"Assets": "3,455,518",
"Revenues": "899,599",
"Expenses": "528,637",
"Stockholders Equity": "1,779,657",
"Net Income": "299,764",
"Comprehensive Net Income": "299,764",
"BaseVar": "3,315,406",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "100%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "278,492",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "350,540",
"Gains/Losses on Derivatives": "9,482",
"General and Administrative Expense": "80,054",
"Liabilities, Current": "399,772",
"Long-term Debt": "1,375,123",
"Oil and Gas Property": "0",
"Operating Expenses": "117,305",
"Other Assets": "91,589",
"Other Compr. Net Income": "0",
"Other Expenses": "235,823",
"Other Liabilities": "325,329",
"Other Net Income": "-76,966",
"Other Revenues": "-52,016",
"Property, Plant and Equipment": "3,699,595",
"Revenue from Contract with Customer": "1,026,204",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,100,224",
"Assets": "4,069,676",
"Revenues": "983,670",
"Expenses": "783,722",
"Stockholders Equity": "1,969,452",
"Net Income": "122,982",
"Comprehensive Net Income": "122,982",
"BaseVar": "4,007,129",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "86%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "261,629",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "361,831",
"Gains/Losses on Derivatives": "38,937",
"General and Administrative Expense": "62,578",
"Liabilities, Current": "290,936",
"Long-term Debt": "1,883,319",
"Oil and Gas Property": "0",
"Operating Expenses": "104,953",
"Other Assets": "57,882",
"Other Compr. Net Income": "0",
"Other Expenses": "808,664",
"Other Liabilities": "0",
"Other Net Income": "-77,660",
"Other Revenues": "-27,946",
"Property, Plant and Equipment": "3,367,769",
"Revenue from Contract with Customer": "851,135",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,174,255",
"Assets": "3,687,280",
"Revenues": "862,126",
"Expenses": "1,338,026",
"Stockholders Equity": "1,513,025",
"Net Income": "-553,560",
"Comprehensive Net Income": "-553,560",
"BaseVar": "4,069,674",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "55%"
}
}
},
"top_rated": false,
"trend": 9.0,
"value": 0.5508745287338005,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001520006.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001520006.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001520006.svg"
},
{
"company_id": "0000023194",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000023194.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000023194.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000023194.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000023194_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000023194_main_keyfigs.svg",
"name": "Comstock Resources INC",
"rank": 45,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000023194.svg",
"report_text": "The relative strengths and weaknesses of Comstock Resources 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 Comstock Resources INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Comstock Resources INC is the variable Long-term Debt, reducing the Economic Capital Ratio by 78% points.
The company's Economic Capital Ratio, given in the ranking table, is 54%, being 28% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000023194_2021_Comstock_Resources_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Long-term Debt": "-43.0",
"Liabilities": "-38.5",
"Stockholders Equity": "-21.4",
"ECR before LimitedLiability": "-45.4",
"Other Liabilities": "-6.29",
"Liabilities, Current": "9.01",
"Oil and Gas Property": "-15.1",
"Assets": "2.29",
"Property, Plant and Equipment": "35.2",
"Other Assets": "-8.61",
"Assets, Current": "-3.76",
"Revenues": "-30.0",
"Net Income": "-5.40",
"Other Revenues": "-29.9",
"Operating Expenses": "-18.6",
"Expenses": "7.68",
"Other Expenses": "31.0",
"Depreciation, Depletion, Amortization": "-8.65",
"Comprehensive Net Income": "-5.30",
"Other Net Income": "15.3",
"Economic Capital Ratio": "-47.6"
},
"2011": {
"Liabilities, Current": "8.90",
"Liabilities": "-66.1",
"Stockholders Equity": "-40.6",
"ECR before LimitedLiability": "-44.1",
"Other Liabilities": "-1.17",
"Long-term Debt": "-83.9",
"Revenues": "-19.5",
"Net Income": "7.07",
"Other Revenues": "-19.4",
"Operating Expenses": "-3.34",
"Expenses": "13.6",
"General and Administrative Expense": "6.10",
"Depreciation, Depletion, Amortization": "-7.11",
"Other Expenses": "16.4",
"Other Assets": "-8.63",
"Assets, Current": "-13.6",
"Property, Plant and Equipment": "60.2",
"Oil and Gas Property": "-31.0",
"Comprehensive Net Income": "7.13",
"Other Net Income": "9.75",
"Economic Capital Ratio": "-67.0"
},
"2012": {
"Liabilities, Current": "11.8",
"Liabilities": "-52.5",
"Stockholders Equity": "-32.7",
"ECR before LimitedLiability": "-22.8",
"Long-term Debt": "-91.3",
"Other Liabilities": "4.00",
"Assets, Current": "-9.35",
"Assets": "1.29",
"Property, Plant and Equipment": "55.0",
"Oil and Gas Property": "-34.4",
"Other Assets": "-5.79",
"Expenses": "14.8",
"Net Income": "11.2",
"Other Net Income": "-3.65",
"Operating Expenses": "-7.88",
"Other Expenses": "23.5",
"Depreciation, Depletion, Amortization": "-8.64",
"General and Administrative Expense": "6.47",
"Comprehensive Net Income": "10.6",
"Other Compr. Net Income": "-0.585",
"Economic Capital Ratio": "-52.1"
},
"2013": {
"Other Liabilities": "3.19",
"Liabilities": "-38.9",
"Stockholders Equity": "-21.7",
"ECR before LimitedLiability": "-12.9",
"Liabilities, Current": "11.0",
"Long-term Debt": "-62.9",
"Other Assets": "-4.90",
"Assets": "2.87",
"Oil and Gas Property": "-37.4",
"Assets, Current": "-10.6",
"Property, Plant and Equipment": "68.8",
"Revenues": "2.62",
"Net Income": "13.3",
"Expenses": "15.0",
"Operating Expenses": "-12.5",
"Depreciation, Depletion, Amortization": "-12.4",
"Other Expenses": "28.5",
"General and Administrative Expense": "5.93",
"Comprehensive Net Income": "12.9",
"Other Net Income": "-4.77",
"Economic Capital Ratio": "-42.2"
},
"2014": {
"Long-term Debt": "-83.0",
"Liabilities": "-47.4",
"Stockholders Equity": "-31.6",
"ECR before LimitedLiability": "-16.7",
"Liabilities, Current": "11.5",
"Other Liabilities": "4.40",
"Other Revenues": "6.25",
"Revenues": "5.71",
"Net Income": "14.6",
"Depreciation, Depletion, Amortization": "-11.0",
"Expenses": "16.0",
"General and Administrative Expense": "4.80",
"Operating Expenses": "-10.7",
"Other Expenses": "30.4",
"Oil and Gas Property": "-33.0",
"Assets, Current": "-13.1",
"Other Assets": "-5.09",
"Property, Plant and Equipment": "57.2",
"Comprehensive Net Income": "14.6",
"Other Net Income": "-7.88",
"Economic Capital Ratio": "-43.2"
},
"2015": {
"Liabilities": "-7.75",
"Stockholders Equity": "-21.8",
"ECR before LimitedLiability": "-12.9",
"Liabilities, Current": "0.323",
"Other Liabilities": "0.226",
"Long-term Debt": "-23.7",
"Property, Plant and Equipment": "0.479",
"Assets": "-6.65",
"Other Assets": "-0.283",
"Oil and Gas Property": "-15.9",
"Assets, Current": "-1.09",
"Revenues": "-1.34",
"Net Income": "-0.405",
"Other Revenues": "-1.21",
"Other Net Income": "0.294",
"Comprehensive Net Income": "-0.359",
"General and Administrative Expense": "0.268",
"Other Expenses": "0.479",
"Depreciation, Depletion, Amortization": "-0.864",
"Operating Expenses": "-18.3",
"Economic Capital Ratio": "-59.4"
},
"2016": {
"Liabilities": "-43.1",
"Assets": "-15.3",
"Stockholders Equity": "-73.1",
"ECR before LimitedLiability": "-65.2",
"Long-term Debt": "-83.9",
"Liabilities, Current": "3.58",
"Other Liabilities": "2.16",
"Oil and Gas Property": "-25.8",
"Assets, Current": "-7.54",
"Property, Plant and Equipment": "8.07",
"Other Revenues": "-6.17",
"Revenues": "-6.00",
"Net Income": "3.58",
"Other Expenses": "6.48",
"Expenses": "3.68",
"General and Administrative Expense": "2.40",
"Operating Expenses": "-6.12",
"Depreciation, Depletion, Amortization": "-1.92",
"Comprehensive Net Income": "3.61",
"Other Net Income": "4.63",
"Economic Capital Ratio": "-89.3"
},
"2017": {
"Liabilities, Current": "1.31",
"Liabilities": "-52.6",
"Stockholders Equity": "-73.3",
"ECR before LimitedLiability": "-83.0",
"Long-term Debt": "-77.7",
"Other Liabilities": "1.76",
"Oil and Gas Property": "-19.9",
"Assets": "-12.7",
"Expenses": "3.46",
"Property, Plant and Equipment": "0.742",
"Other Assets": "1.10",
"Assets, Current": "3.46",
"Other Revenues": "-6.16",
"Revenues": "-6.40",
"General and Administrative Expense": "2.05",
"Operating Expenses": "-1.83",
"Depreciation, Depletion, Amortization": "-1.44",
"Taxes": "0.222",
"Other Expenses": "3.83",
"Economic Capital Ratio": "-106",
"Other Net Income": "1.62"
},
"2019": {
"Liabilities": "-58.8",
"Stockholders Equity": "-30.0",
"ECR before LimitedLiability": "-33.1",
"Liabilities, Current": "8.97",
"Long-term Debt": "-79.6",
"Oil and Gas Property": "-28.6",
"Assets": "4.97",
"Assets, Current": "-7.68",
"Property, Plant and Equipment": "40.0",
"Other Assets": "7.73",
"Other Revenues": "-10.6",
"Revenues": "-9.31",
"Net Income": "8.51",
"Operating Expenses": "3.32",
"Expenses": "19.5",
"Cost of Goods and Services Sold": "2.06",
"Other Expenses": "10.6",
"General and Administrative Expense": "3.25",
"Comprehensive Net Income": "8.76",
"Other Net Income": "-2.86",
"Economic Capital Ratio": "-48.4"
},
"2020": {
"Other Liabilities": "6.83",
"Liabilities": "-48.3",
"Assets": "7.66",
"Stockholders Equity": "-20.8",
"Economic Capital Ratio": "-27.9",
"Liabilities, Current": "9.13",
"Deferred Tax Liab., Net": "-4.01",
"Long-term Debt": "-77.9",
"Assets, Current": "-10.4",
"Other Assets": "5.96",
"Property, Plant and Equipment": "41.0",
"Oil and Gas Property": "-25.3",
"Revenues": "-4.81",
"Expenses": "26.7",
"Net Income": "17.1",
"Other Revenues": "-7.84",
"Revenue from Contract with Customer": "3.22",
"General and Administrative Expense": "3.77",
"Other Expenses": "20.8",
"Other Net Income": "-3.50",
"Comprehensive Net Income": "17.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000023194_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "135,731",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "213,809",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "37,200",
"Liabilities, Current": "155,064",
"Long-term Debt": "515,952",
"Oil and Gas Property": "0",
"Operating Expenses": "361,145",
"Other Assets": "12,235",
"Other Compr. Net Income": "0",
"Other Expenses": "-265,749",
"Other Liabilities": "224,667",
"Other Net Income": "336,713",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,816,248",
"Revenue from Contract with Customer": "0",
"Taxes": "9,894"
},
"output_variables": {
"Liabilities": "895,683",
"Assets": "1,964,214",
"Revenues": "0",
"Expenses": "356,299",
"Stockholders Equity": "1,068,531",
"Net Income": "-19,586",
"Comprehensive Net Income": "-19,586",
"BaseVar": "1,776,454",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "94%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "113,090",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "290,776",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "35,172",
"Liabilities, Current": "187,207",
"Long-term Debt": "1,213,347",
"Oil and Gas Property": "0",
"Operating Expenses": "475,683",
"Other Assets": "16,949",
"Other Compr. Net Income": "0",
"Other Expenses": "-340,572",
"Other Liabilities": "201,705",
"Other Net Income": "427,587",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,509,845",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,602,259",
"Assets": "2,639,884",
"Revenues": "0",
"Expenses": "461,059",
"Stockholders Equity": "1,037,625",
"Net Income": "-33,472",
"Comprehensive Net Income": "-33,472",
"BaseVar": "2,565,394",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "65%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "77,146",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "365,286",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "33,798",
"Liabilities, Current": "139,058",
"Long-term Debt": "1,344,650",
"Oil and Gas Property": "0",
"Operating Expenses": "587,854",
"Other Assets": "19,944",
"Other Compr. Net Income": "-16,058",
"Other Expenses": "-446,438",
"Other Liabilities": "149,901",
"Other Net Income": "-15,754",
"Other Revenues": "456,194",
"Property, Plant and Equipment": "2,470,053",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,633,609",
"Assets": "2,567,143",
"Revenues": "456,194",
"Expenses": "540,500",
"Stockholders Equity": "933,534",
"Net Income": "-100,060",
"Comprehensive Net Income": "-116,118",
"BaseVar": "2,614,629",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "58%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "57,134",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "337,134",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "34,767",
"Liabilities, Current": "194,995",
"Long-term Debt": "815,372",
"Oil and Gas Property": "0",
"Operating Expenses": "492,622",
"Other Assets": "15,529",
"Other Compr. Net Income": "-4,418",
"Other Expenses": "-428,058",
"Other Liabilities": "177,026",
"Other Net Income": "57,204",
"Other Revenues": "420,290",
"Property, Plant and Equipment": "2,066,735",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,187,393",
"Assets": "2,139,398",
"Revenues": "420,290",
"Expenses": "436,465",
"Stockholders Equity": "952,005",
"Net Income": "41,029",
"Comprehensive Net Income": "36,611",
"BaseVar": "2,122,584",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "77%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "61,217",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "378,275",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "32,379",
"Liabilities, Current": "162,171",
"Long-term Debt": "1,087,347",
"Oil and Gas Property": "0",
"Operating Expenses": "587,302",
"Other Assets": "14,951",
"Other Compr. Net Income": "0",
"Other Expenses": "-435,343",
"Other Liabilities": "154,547",
"Other Net Income": "-49,729",
"Other Revenues": "555,231",
"Property, Plant and Equipment": "2,198,169",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,404,065",
"Assets": "2,274,337",
"Revenues": "555,231",
"Expenses": "562,613",
"Stockholders Equity": "870,272",
"Net Income": "-57,111",
"Comprehensive Net Income": "-57,111",
"BaseVar": "2,422,988",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "62%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "156,238",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "321,323",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "23,541",
"Liabilities, Current": "95,720",
"Long-term Debt": "1,269,423",
"Oil and Gas Property": "0",
"Operating Expenses": "1,418,076",
"Other Assets": "1,192",
"Other Compr. Net Income": "0",
"Other Expenses": "-499,309",
"Other Liabilities": "1,965",
"Other Net Income": "216,522",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,038,420",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,367,108",
"Assets": "1,195,850",
"Revenues": "0",
"Expenses": "1,263,631",
"Stockholders Equity": "-171,258",
"Net Income": "-1,047,109",
"Comprehensive Net Income": "-1,047,109",
"BaseVar": "2,021,556",
"ECR before LimitedLiability": "-99%",
"Economic Capital Ratio": "0.48%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "90,172",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "141,487",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "23,963",
"Liabilities, Current": "91,707",
"Long-term Debt": "1,060,310",
"Oil and Gas Property": "0",
"Operating Expenses": "359,496",
"Other Assets": "1,040",
"Other Compr. Net Income": "0",
"Other Expenses": "-158,281",
"Other Liabilities": "9,126",
"Other Net Income": "231,531",
"Other Revenues": "0",
"Property, Plant and Equipment": "798,662",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,161,143",
"Assets": "889,874",
"Revenues": "0",
"Expenses": "366,665",
"Stockholders Equity": "-271,269",
"Net Income": "-135,134",
"Comprehensive Net Income": "-135,134",
"BaseVar": "1,324,606",
"ECR before LimitedLiability": "-47%",
"Economic Capital Ratio": "8.8%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "302,505",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "123,557",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "26,137",
"Liabilities, Current": "168,489",
"Long-term Debt": "1,120,936",
"Oil and Gas Property": "0",
"Operating Expenses": "255,514",
"Other Assets": "19,985",
"Other Compr. Net Income": "0",
"Other Expenses": "-167,638",
"Other Liabilities": "10,266",
"Other Net Income": "126,165",
"Other Revenues": "0",
"Property, Plant and Equipment": "607,929",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,299,691",
"Assets": "930,419",
"Revenues": "0",
"Expenses": "237,570",
"Stockholders Equity": "-369,272",
"Net Income": "-111,405",
"Comprehensive Net Income": "-111,405",
"BaseVar": "1,296,922",
"ECR before LimitedLiability": "-52%",
"Economic Capital Ratio": "7.2%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "289,685",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "276,526",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "29,244",
"Liabilities, Current": "392,376",
"Long-term Debt": "2,530,369",
"Oil and Gas Property": "0",
"Operating Expenses": "493,803",
"Other Assets": "358,634",
"Other Compr. Net Income": "0",
"Other Expenses": "-277,967",
"Other Liabilities": "211,772",
"Other Net Income": "-150,194",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,008,803",
"Revenue from Contract with Customer": "768,689",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,134,517",
"Assets": "4,657,122",
"Revenues": "768,689",
"Expenses": "521,606",
"Stockholders Equity": "1,522,605",
"Net Income": "96,889",
"Comprehensive Net Income": "96,889",
"BaseVar": "4,616,064",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "59%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "199,810",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "200,583",
"Depreciation, Depletion, Amortization": "417,112",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "32,040",
"Liabilities, Current": "441,592",
"Long-term Debt": "2,540,035",
"Oil and Gas Property": "0",
"Operating Expenses": "695,163",
"Other Assets": "339,623",
"Other Compr. Net Income": "0",
"Other Expenses": "-458,362",
"Other Liabilities": "0",
"Other Net Income": "-224,659",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,084,550",
"Revenue from Contract with Customer": "858,195",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,182,210",
"Assets": "4,623,983",
"Revenues": "858,195",
"Expenses": "685,953",
"Stockholders Equity": "1,441,773",
"Net Income": "-52,417",
"Comprehensive Net Income": "-52,417",
"BaseVar": "4,787,500",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "54%"
}
}
},
"top_rated": false,
"trend": 23.0,
"value": 0.54434779849505,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000023194.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000023194.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000023194.svg"
},
{
"company_id": "0000893538",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000893538.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000893538.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000893538.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000893538_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000893538_main_keyfigs.svg",
"name": "SM Energy Co",
"rank": 46,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000893538.svg",
"report_text": "The relative strengths and weaknesses of SM Energy 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 SM Energy Co compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 44% points.The greatest weakness of SM Energy Co is the variable Other Liabilities, reducing the Economic Capital Ratio by 77% points.
The company's Economic Capital Ratio, given in the ranking table, is 54%, being 28% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000893538_2021_SM_Energy_Co.pdf",
"shrinked_graph_json": {
"2010": {
"Long-term Debt": "11.5",
"Liabilities": "-38.8",
"Stockholders Equity": "-64.1",
"ECR before LimitedLiability": "-55.2",
"Other Liabilities": "-48.4",
"Liabilities, Current": "-5.99",
"Oil and Gas Property": "-18.2",
"Assets": "-21.3",
"Property, Plant and Equipment": "10.3",
"Other Assets": "-9.96",
"Assets, Current": "-3.33",
"Revenues": "12.8",
"Net Income": "3.72",
"Other Revenues": "12.0",
"Operating Expenses": "3.64",
"Expenses": "-2.48",
"Other Expenses": "-12.1",
"Depreciation, Depletion, Amortization": "6.24",
"Comprehensive Net Income": "4.75",
"Other Net Income": "-7.36",
"Economic Capital Ratio": "-57.5"
},
"2011": {
"Liabilities, Current": "5.47",
"Liabilities": "-50.5",
"Stockholders Equity": "-67.9",
"ECR before LimitedLiability": "-38.6",
"Other Liabilities": "-85.6",
"Long-term Debt": "11.9",
"Other Assets": "-5.79",
"Assets": "-19.9",
"Assets, Current": "-10.8",
"Oil and Gas Property": "-37.0",
"Property, Plant and Equipment": "45.6",
"Revenues": "17.5",
"Net Income": "15.5",
"Other Revenues": "18.0",
"Comprehensive Net Income": "15.6",
"Other Net Income": "-6.88",
"Operating Expenses": "14.9",
"General and Administrative Expense": "6.55",
"Depreciation, Depletion, Amortization": "4.68",
"Other Expenses": "-26.9",
"Economic Capital Ratio": "-61.4"
},
"2012": {
"Liabilities, Current": "6.30",
"Liabilities": "-41.6",
"Stockholders Equity": "-51.5",
"ECR before LimitedLiability": "-23.6",
"Long-term Debt": "11.2",
"Other Liabilities": "-82.4",
"Assets, Current": "-6.93",
"Assets": "-13.2",
"Property, Plant and Equipment": "42.6",
"Oil and Gas Property": "-39.1",
"Other Assets": "-3.79",
"Other Revenues": "11.8",
"Revenues": "11.8",
"Net Income": "15.5",
"Expenses": "7.18",
"Operating Expenses": "11.5",
"Other Expenses": "-18.2",
"Depreciation, Depletion, Amortization": "4.52",
"General and Administrative Expense": "6.37",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "-52.9"
},
"2013": {
"Other Liabilities": "-2.68",
"Liabilities": "-28.0",
"Stockholders Equity": "-59.7",
"ECR before LimitedLiability": "-27.3",
"Liabilities, Current": "-53.9",
"Long-term Debt": "15.1",
"Other Assets": "-2.91",
"Assets": "-22.9",
"Oil and Gas Property": "-45.3",
"Assets, Current": "-3.77",
"Property, Plant and Equipment": "42.1",
"Revenues": "21.5",
"Net Income": "14.8",
"Other Revenues": "21.5",
"Comprehensive Net Income": "14.7",
"Operating Expenses": "11.6",
"Depreciation, Depletion, Amortization": "5.71",
"Other Net Income": "-8.47",
"Other Expenses": "-27.3",
"General and Administrative Expense": "5.31",
"Economic Capital Ratio": "-56.6"
},
"2014": {
"Long-term Debt": "13.8",
"Liabilities": "-49.2",
"Assets": "-7.97",
"Stockholders Equity": "-45.8",
"ECR before LimitedLiability": "-9.44",
"Liabilities, Current": "-61.3",
"Other Liabilities": "-9.59",
"Oil and Gas Property": "-35.0",
"Property, Plant and Equipment": "49.5",
"Assets, Current": "-6.93",
"Other Revenues": "17.5",
"Revenues": "16.9",
"Net Income": "27.0",
"Depreciation, Depletion, Amortization": "-6.00",
"Expenses": "16.9",
"General and Administrative Expense": "4.64",
"Operating Expenses": "12.8",
"Other Expenses": "5.15",
"Comprehensive Net Income": "27.0",
"Other Net Income": "-6.67",
"Economic Capital Ratio": "-35.9"
},
"2015": {
"Liabilities": "-41.6",
"Assets": "8.49",
"Stockholders Equity": "-16.9",
"ECR before LimitedLiability": "37.7",
"Liabilities, Current": "16.0",
"Other Liabilities": "-102",
"Long-term Debt": "7.77",
"Property, Plant and Equipment": "47.6",
"Oil and Gas Property": "-31.4",
"Assets, Current": "-5.87",
"Revenues": "10.8",
"Net Income": "32.3",
"Other Revenues": "11.5",
"General and Administrative Expense": "4.74",
"Expenses": "30.8",
"Other Expenses": "18.0",
"Depreciation, Depletion, Amortization": "-7.14",
"Operating Expenses": "13.5",
"Other Net Income": "-3.20",
"Comprehensive Net Income": "32.4",
"Economic Capital Ratio": "-8.81"
},
"2016": {
"Liabilities": "-28.6",
"Assets": "-3.69",
"Stockholders Equity": "-26.6",
"ECR before LimitedLiability": "-18.8",
"Long-term Debt": "17.1",
"Liabilities, Current": "13.4",
"Other Liabilities": "-103",
"Oil and Gas Property": "-35.8",
"Assets, Current": "-14.8",
"Property, Plant and Equipment": "49.0",
"Other Revenues": "3.31",
"Revenues": "3.66",
"Net Income": "7.75",
"Other Expenses": "-4.25",
"Expenses": "7.37",
"General and Administrative Expense": "5.49",
"Operating Expenses": "10.2",
"Depreciation, Depletion, Amortization": "-5.12",
"Comprehensive Net Income": "7.83",
"Other Net Income": "-3.39",
"Economic Capital Ratio": "-42.8"
},
"2017": {
"Liabilities, Current": "10.5",
"Liabilities": "-38.3",
"Stockholders Equity": "-29.3",
"ECR before LimitedLiability": "-27.1",
"Long-term Debt": "18.3",
"Other Liabilities": "-109",
"Oil and Gas Property": "-34.7",
"Assets": "-1.77",
"Property, Plant and Equipment": "44.8",
"Other Assets": "1.68",
"Assets, Current": "-6.04",
"General and Administrative Expense": "6.03",
"Expenses": "8.61",
"Other Revenues": "1.84",
"Net Income": "5.95",
"Operating Expenses": "11.9",
"Depreciation, Depletion, Amortization": "-3.40",
"Other Expenses": "-7.75",
"Comprehensive Net Income": "5.96",
"Other Net Income": "-4.30",
"Economic Capital Ratio": "-49.9"
},
"2020": {
"Other Liabilities": "-76.8",
"Liabilities": "-20.0",
"Stockholders Equity": "-17.4",
"ECR before LimitedLiability": "-2.73",
"Liabilities, Current": "9.50",
"Long-term Debt": "15.5",
"Revenues": "-3.99",
"Net Income": "8.06",
"Other Revenues": "-9.31",
"Revenue from Contract with Customer": "5.36",
"Depreciation, Depletion, Amortization": "-7.84",
"Expenses": "6.76",
"Operating Expenses": "14.5",
"Cost of Goods and Services Sold": "-4.58",
"General and Administrative Expense": "3.43",
"Oil and Gas Property": "-29.6",
"Assets, Current": "-12.9",
"Property, Plant and Equipment": "44.2",
"Other Net Income": "5.16",
"Comprehensive Net Income": "8.22",
"Economic Capital Ratio": "-28.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000893538_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "274,645",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "23,465",
"General and Administrative Expense": "106,663",
"Liabilities, Current": "502,053",
"Long-term Debt": "166,965",
"Oil and Gas Property": "0",
"Operating Expenses": "66,887",
"Other Assets": "35,624",
"Other Compr. Net Income": "22,472",
"Other Expenses": "722,768",
"Other Liabilities": "856,777",
"Other Net Income": "321",
"Other Revenues": "1,069,369",
"Property, Plant and Equipment": "2,434,052",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,525,795",
"Assets": "2,744,321",
"Revenues": "1,092,834",
"Expenses": "896,318",
"Stockholders Equity": "1,218,526",
"Net Income": "196,837",
"Comprehensive Net Income": "219,309",
"BaseVar": "3,141,030",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "84%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "463,204",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-20,707",
"General and Administrative Expense": "118,526",
"Liabilities, Current": "505,805",
"Long-term Debt": "167,895",
"Oil and Gas Property": "0",
"Operating Expenses": "71,104",
"Other Assets": "239,140",
"Other Compr. Net Income": "0",
"Other Expenses": "1,198,738",
"Other Liabilities": "1,662,340",
"Other Net Income": "466",
"Other Revenues": "1,624,025",
"Property, Plant and Equipment": "3,096,636",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,336,040",
"Assets": "3,798,980",
"Revenues": "1,603,318",
"Expenses": "1,388,368",
"Stockholders Equity": "1,462,940",
"Net Income": "215,416",
"Comprehensive Net Income": "215,416",
"BaseVar": "4,563,586",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "71%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "340,564",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "3,866",
"General and Administrative Expense": "119,815",
"Liabilities, Current": "541,546",
"Long-term Debt": "185,914",
"Oil and Gas Property": "0",
"Operating Expenses": "97,241",
"Other Assets": "181,768",
"Other Compr. Net Income": "-4,734",
"Other Expenses": "1,342,515",
"Other Liabilities": "2,057,603",
"Other Net Income": "220",
"Other Revenues": "1,501,236",
"Property, Plant and Equipment": "3,677,197",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,785,063",
"Assets": "4,199,529",
"Revenues": "1,505,102",
"Expenses": "1,559,571",
"Stockholders Equity": "1,414,466",
"Net Income": "-54,249",
"Comprehensive Net Income": "-58,983",
"BaseVar": "5,027,110",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "57%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "647,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-1,777",
"General and Administrative Expense": "149,551",
"Liabilities, Current": "2,239,131",
"Long-term Debt": "149,070",
"Oil and Gas Property": "0",
"Operating Expenses": "104,180",
"Other Assets": "197,872",
"Other Compr. Net Income": "3,598",
"Other Expenses": "1,868,775",
"Other Liabilities": "710,143",
"Other Net Income": "67",
"Other Revenues": "2,295,151",
"Property, Plant and Equipment": "3,859,792",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,098,344",
"Assets": "4,705,165",
"Revenues": "2,293,374",
"Expenses": "2,122,506",
"Stockholders Equity": "1,606,821",
"Net Income": "170,935",
"Comprehensive Net Income": "174,533",
"BaseVar": "6,111,527",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "62%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "745,043",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "767,532",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "167,103",
"Liabilities, Current": "2,984,660",
"Long-term Debt": "160,568",
"Oil and Gas Property": "0",
"Operating Expenses": "134,515",
"Other Assets": "267,754",
"Other Compr. Net Income": "-5,896",
"Other Expenses": "784,545",
"Other Liabilities": "1,084,817",
"Other Net Income": "-2,561",
"Other Revenues": "2,522,307",
"Property, Plant and Equipment": "5,503,903",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,230,045",
"Assets": "6,516,700",
"Revenues": "2,522,307",
"Expenses": "1,853,695",
"Stockholders Equity": "2,286,655",
"Net Income": "666,051",
"Comprehensive Net Income": "660,155",
"BaseVar": "7,565,602",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "70%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "518,989",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "921,009",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "157,668",
"Liabilities, Current": "302,525",
"Long-term Debt": "384,857",
"Oil and Gas Property": "0",
"Operating Expenses": "151,181",
"Other Assets": "152,374",
"Other Compr. Net Income": "-2,090",
"Other Expenses": "758,888",
"Other Liabilities": "3,081,860",
"Other Net Income": "-15,929",
"Other Revenues": "1,556,965",
"Property, Plant and Equipment": "4,950,280",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,769,242",
"Assets": "5,621,643",
"Revenues": "1,556,965",
"Expenses": "1,988,746",
"Stockholders Equity": "1,852,401",
"Net Income": "-447,710",
"Comprehensive Net Income": "-449,800",
"BaseVar": "6,477,308",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "51%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "224,642",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "790,745",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "126,428",
"Liabilities, Current": "415,172",
"Long-term Debt": "241,718",
"Oil and Gas Property": "0",
"Operating Expenses": "83,613",
"Other Assets": "87,515",
"Other Compr. Net Income": "-1,154",
"Other Expenses": "990,492",
"Other Liabilities": "3,239,488",
"Other Net Income": "16,084",
"Other Revenues": "1,217,450",
"Property, Plant and Equipment": "6,081,354",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,896,378",
"Assets": "6,393,511",
"Revenues": "1,217,450",
"Expenses": "1,991,278",
"Stockholders Equity": "2,497,133",
"Net Income": "-757,744",
"Comprehensive Net Income": "-758,898",
"BaseVar": "6,757,928",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "55%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "549,115",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "557,036",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "120,585",
"Liabilities, Current": "559,212",
"Long-term Debt": "119,802",
"Oil and Gas Property": "0",
"Operating Expenses": "56,179",
"Other Assets": "72,869",
"Other Compr. Net Income": "767",
"Other Expenses": "560,352",
"Other Liabilities": "3,103,154",
"Other Net Income": "3,933",
"Other Revenues": "1,129,376",
"Property, Plant and Equipment": "5,554,792",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,782,168",
"Assets": "6,176,776",
"Revenues": "1,129,376",
"Expenses": "1,294,152",
"Stockholders Equity": "2,394,608",
"Net Income": "-160,843",
"Comprehensive Net Income": "-160,076",
"BaseVar": "6,193,586",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "63%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "203,669",
"Cost of Goods and Services Sold": "391,217",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "784,987",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "99,160",
"Liabilities, Current": "583,739",
"Long-term Debt": "255,213",
"Oil and Gas Property": "0",
"Operating Expenses": "40,997",
"Other Assets": "70,896",
"Other Compr. Net Income": "0",
"Other Expenses": "851,063",
"Other Liabilities": "2,121,319",
"Other Net Income": "276,137",
"Other Revenues": "485",
"Property, Plant and Equipment": "4,701,866",
"Revenue from Contract with Customer": "1,126,188",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,960,271",
"Assets": "4,976,431",
"Revenues": "1,126,673",
"Expenses": "2,167,424",
"Stockholders Equity": "2,016,160",
"Net Income": "-764,614",
"Comprehensive Net Income": "-764,614",
"BaseVar": "5,753,468",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "54%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.5412829432917738,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000893538.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000893538.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000893538.svg"
},
{
"company_id": "0001724965",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001724965.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001724965.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001724965.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001724965_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001724965_main_keyfigs.svg",
"name": "Talos Energy INC",
"rank": 47,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001724965.svg",
"report_text": "The relative strengths and weaknesses of Talos Energy 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 Talos Energy INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 35% points.The greatest weakness of Talos Energy INC is the variable Long-term Debt, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 44%, being 38% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001724965_2021_Talos_Energy_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "14.2",
"Liabilities": "-29.0",
"Assets": "-10.5",
"Stockholders Equity": "-37.5",
"ECR before LimitedLiability": "-18.3",
"Liabilities, Current": "5.90",
"Long-term Debt": "-64.3",
"Oil and Gas Property": "-36.5",
"Property, Plant and Equipment": "32.4",
"Revenue from Contract with Customer": "-16.4",
"Revenues": "5.54",
"Net Income": "13.9",
"Other Revenues": "19.5",
"General and Administrative Expense": "3.87",
"Expenses": "4.72",
"Operating Expenses": "14.3",
"Other Expenses": "-9.89",
"Depreciation, Depletion, Amortization": "-6.76",
"Comprehensive Net Income": "13.9",
"Other Net Income": "4.27",
"Economic Capital Ratio": "-42.5"
},
"2019": {
"Liabilities": "-31.5",
"Stockholders Equity": "-34.5",
"ECR before LimitedLiability": "-19.7",
"Liabilities, Current": "6.49",
"Other Liabilities": "6.39",
"Long-term Debt": "-55.2",
"Oil and Gas Property": "-34.2",
"Assets": "-7.74",
"Assets, Current": "-5.89",
"Property, Plant and Equipment": "35.9",
"Other Assets": "3.97",
"Other Revenues": "20.9",
"Revenues": "5.06",
"Net Income": "11.7",
"Revenue from Contract with Customer": "-19.8",
"Operating Expenses": "16.0",
"Expenses": "10.5",
"Other Expenses": "-5.80",
"Depreciation, Depletion, Amortization": "-7.21",
"Comprehensive Net Income": "12.0",
"Economic Capital Ratio": "-35.1"
},
"2020": {
"Other Liabilities": "7.67",
"Liabilities": "-28.7",
"Stockholders Equity": "-23.9",
"ECR before LimitedLiability": "-12.8",
"Liabilities, Current": "4.58",
"Long-term Debt": "-54.9",
"Revenues": "-5.19",
"Net Income": "7.25",
"Other Revenues": "8.66",
"Revenue from Contract with Customer": "-13.0",
"Depreciation, Depletion, Amortization": "-4.70",
"Expenses": "9.72",
"Operating Expenses": "16.4",
"General and Administrative Expense": "2.68",
"Other Expenses": "-5.75",
"Oil and Gas Property": "-27.6",
"Assets, Current": "-8.54",
"Property, Plant and Equipment": "35.0",
"Other Net Income": "3.12",
"Comprehensive Net Income": "7.42",
"Economic Capital Ratio": "-38.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001724965_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "416,846",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "288,719",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "85,816",
"Liabilities, Current": "380,418",
"Long-term Debt": "1,092,072",
"Oil and Gas Property": "0",
"Operating Expenses": "64,961",
"Other Assets": "11,919",
"Other Compr. Net Income": "0",
"Other Expenses": "291,699",
"Other Liabilities": "0",
"Other Net Income": "61,447",
"Other Revenues": "891,288",
"Property, Plant and Equipment": "2,051,221",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,472,490",
"Assets": "2,479,986",
"Revenues": "891,288",
"Expenses": "731,195",
"Stockholders Equity": "1,007,496",
"Net Income": "221,540",
"Comprehensive Net Income": "221,540",
"BaseVar": "2,818,203",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "78%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "293,984",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "345,931",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "77,209",
"Liabilities, Current": "370,452",
"Long-term Debt": "1,140,753",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "69,886",
"Other Compr. Net Income": "0",
"Other Expenses": "353,092",
"Other Liabilities": "0",
"Other Net Income": "-92,659",
"Other Revenues": "927,620",
"Property, Plant and Equipment": "2,225,612",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,511,205",
"Assets": "2,589,482",
"Revenues": "927,620",
"Expenses": "776,232",
"Stockholders Equity": "1,078,277",
"Net Income": "58,729",
"Comprehensive Net Income": "58,729",
"BaseVar": "2,948,599",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "72%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "247,392",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "364,346",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "79,175",
"Liabilities, Current": "447,534",
"Long-term Debt": "1,460,411",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "50,985",
"Other Compr. Net Income": "0",
"Other Expenses": "700,273",
"Other Liabilities": "0",
"Other Net Income": "90,703",
"Other Revenues": "587,486",
"Property, Plant and Equipment": "2,536,169",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,907,945",
"Assets": "2,834,546",
"Revenues": "587,486",
"Expenses": "1,143,794",
"Stockholders Equity": "926,601",
"Net Income": "-465,605",
"Comprehensive Net Income": "-465,605",
"BaseVar": "3,282,237",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "44%"
}
}
},
"top_rated": false,
"trend": 16.0,
"value": 0.44085892788030384,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001724965.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001724965.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001724965.svg"
},
{
"company_id": "0000894627",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000894627.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000894627.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000894627.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000894627_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000894627_main_keyfigs.svg",
"name": "Vaalco Energy INC DE",
"rank": 48,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000894627.svg",
"report_text": "The relative strengths and weaknesses of Vaalco Energy INC DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Vaalco Energy INC DE compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Vaalco Energy INC DE is the variable Oil and Gas Property, reducing the Economic Capital Ratio by 37% points.
The company's Economic Capital Ratio, given in the ranking table, is 42%, being 40% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000894627_2021_Vaalco_Energy_INC_DE.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "32.8",
"Liabilities": "82.9",
"Assets": "-8.44",
"Stockholders Equity": "-10.1",
"ECR before LimitedLiability": "102",
"Other Liabilities": "33.5",
"Long-term Debt": "27.9",
"Other Assets": "-2.94",
"Assets, Current": "17.0",
"Oil and Gas Property": "-12.0",
"Revenues": "-42.2",
"Net Income": "46.1",
"Other Revenues": "-42.1",
"Operating Expenses": "29.5",
"Expenses": "-33.2",
"General and Administrative Expense": "11.5",
"Depreciation, Depletion, Amortization": "-7.40",
"Other Expenses": "-68.2",
"Comprehensive Net Income": "46.2",
"Other Net Income": "121",
"Economic Capital Ratio": "78.8"
},
"2012": {
"Liabilities, Current": "11.2",
"Liabilities": "76.0",
"Stockholders Equity": "-2.50",
"ECR before LimitedLiability": "88.1",
"Long-term Debt": "37.6",
"Other Liabilities": "37.3",
"Assets, Current": "37.6",
"Assets": "-15.7",
"Property, Plant and Equipment": "-3.78",
"Oil and Gas Property": "-25.9",
"Other Assets": "-3.42",
"Other Revenues": "-38.7",
"Revenues": "-38.9",
"Net Income": "41.0",
"Expenses": "-33.5",
"Operating Expenses": "5.12",
"Other Expenses": "-50.0",
"General and Administrative Expense": "12.3",
"Other Net Income": "107",
"Comprehensive Net Income": "40.9",
"Economic Capital Ratio": "58.7"
},
"2013": {
"Other Liabilities": "37.7",
"Liabilities": "71.6",
"Stockholders Equity": "37.4",
"ECR before LimitedLiability": "107",
"Liabilities, Current": "8.12",
"Long-term Debt": "33.1",
"Other Assets": "27.6",
"Assets": "-2.22",
"Oil and Gas Property": "-16.0",
"Assets, Current": "27.6",
"Property, Plant and Equipment": "-12.8",
"Revenues": "-31.4",
"Net Income": "43.4",
"Other Revenues": "-31.5",
"Expenses": "-5.18",
"Operating Expenses": "7.39",
"Other Expenses": "-20.7",
"General and Administrative Expense": "6.81",
"Comprehensive Net Income": "43.1",
"Other Net Income": "79.9",
"Economic Capital Ratio": "77.6"
},
"2014": {
"Long-term Debt": "5.63",
"Liabilities": "37.7",
"Assets": "-22.9",
"Stockholders Equity": "-6.20",
"ECR before LimitedLiability": "16.0",
"Liabilities, Current": "10.9",
"Other Liabilities": "27.0",
"Oil and Gas Property": "-42.6",
"Assets, Current": "31.5",
"Other Assets": "4.00",
"Other Revenues": "-32.7",
"Revenues": "-33.9",
"Net Income": "-10.8",
"Depreciation, Depletion, Amortization": "-2.30",
"Expenses": "-44.6",
"General and Administrative Expense": "3.92",
"Operating Expenses": "17.3",
"Other Expenses": "-66.3",
"Comprehensive Net Income": "-10.7",
"Other Net Income": "53.5",
"Economic Capital Ratio": "-10.5"
},
"2015": {
"Property, Plant and Equipment": "-5.57",
"Assets": "-19.2",
"Liabilities, Current": "-0.312",
"Stockholders Equity": "-18.4",
"ECR before LimitedLiability": "-13.2",
"Other Assets": "0.139",
"Oil and Gas Property": "-19.9",
"Assets, Current": "0.141",
"Revenues": "-1.22",
"Net Income": "-1.34",
"Other Revenues": "-1.07",
"Gains/Losses on Derivatives": "-0.0246",
"General and Administrative Expense": "0.0517",
"Expenses": "-7.47",
"Other Expenses": "-4.47",
"Depreciation, Depletion, Amortization": "-0.301",
"Operating Expenses": "-0.0589",
"Other Liabilities": "0.0901",
"Other Net Income": "0.142",
"Comprehensive Net Income": "-1.24",
"Economic Capital Ratio": "-59.7"
},
"2016": {
"Liabilities": "-10.1",
"Stockholders Equity": "-80.4",
"ECR before LimitedLiability": "-60.8",
"Liabilities, Current": "-23.4",
"Other Liabilities": "3.87",
"Oil and Gas Property": "-39.0",
"Assets": "-39.0",
"Other Assets": "9.66",
"Assets, Current": "6.53",
"Property, Plant and Equipment": "-15.1",
"Other Revenues": "-6.50",
"Revenues": "-6.41",
"Net Income": "0.747",
"Other Expenses": "-22.4",
"Expenses": "-6.43",
"General and Administrative Expense": "0.796",
"Operating Expenses": "6.74",
"Depreciation, Depletion, Amortization": "0.738",
"Comprehensive Net Income": "0.811",
"Other Net Income": "11.9",
"Economic Capital Ratio": "-84.8"
},
"2017": {
"Liabilities, Current": "-35.0",
"Liabilities": "-12.0",
"Stockholders Equity": "-118",
"ECR before LimitedLiability": "-45.6",
"Long-term Debt": "2.94",
"Other Liabilities": "12.5",
"Oil and Gas Property": "-50.6",
"Assets": "-56.7",
"Property, Plant and Equipment": "-37.4",
"Other Assets": "24.6",
"Assets, Current": "16.7",
"Other Revenues": "-22.3",
"Revenues": "-23.2",
"Net Income": "24.3",
"General and Administrative Expense": "2.12",
"Expenses": "-20.8",
"Operating Expenses": "22.0",
"Other Expenses": "-51.5",
"Other Net Income": "40.4",
"Comprehensive Net Income": "24.3",
"Economic Capital Ratio": "-68.4"
},
"2018": {
"Other Liabilities": "26.7",
"Liabilities": "24.2",
"Stockholders Equity": "12.3",
"ECR before LimitedLiability": "116",
"Liabilities, Current": "-28.1",
"Long-term Debt": "20.6",
"Revenue from Contract with Customer": "-19.4",
"Revenues": "52.6",
"Net Income": "94.4",
"Other Revenues": "72.2",
"Expenses": "36.2",
"Operating Expenses": "-13.6",
"Other Expenses": "45.9",
"Depreciation, Depletion, Amortization": "2.53",
"Other Assets": "13.7",
"Oil and Gas Property": "-9.18",
"Property, Plant and Equipment": "-3.85",
"Assets, Current": "6.80",
"Comprehensive Net Income": "94.5",
"Other Net Income": "5.69",
"Economic Capital Ratio": "92.2"
},
"2019": {
"Deferred Tax Liab., Net": "1.97",
"Liabilities": "-11.7",
"Assets": "-8.06",
"Stockholders Equity": "-21.8",
"Economic Capital Ratio": "-16.6",
"Liabilities, Current": "-28.6",
"Other Liabilities": "8.32",
"Long-term Debt": "3.59",
"Oil and Gas Property": "-33.8",
"Assets, Current": "16.8",
"Property, Plant and Equipment": "-18.1",
"Other Assets": "41.5",
"Other Revenues": "30.2",
"Revenues": "11.2",
"Net Income": "13.2",
"Cost of Goods and Services Sold": "3.53",
"Revenue from Contract with Customer": "-23.0",
"Comprehensive Net Income": "13.7",
"Other Expenses": "-3.47",
"Depreciation, Depletion, Amortization": "4.18",
"General and Administrative Expense": "-2.32"
},
"2020": {
"Other Liabilities": "10.7",
"Liabilities": "2.82",
"Stockholders Equity": "-30.4",
"ECR before LimitedLiability": "-14.9",
"Liabilities, Current": "-15.7",
"Long-term Debt": "5.29",
"Assets, Current": "22.3",
"Assets": "-24.3",
"Other Assets": "25.3",
"Property, Plant and Equipment": "-27.9",
"Oil and Gas Property": "-36.7",
"Revenues": "12.6",
"Net Income": "-2.03",
"Other Revenues": "23.9",
"Revenue from Contract with Customer": "-17.7",
"Expenses": "-17.0",
"Operating Expenses": "-2.98",
"Cost of Goods and Services Sold": "2.91",
"Other Expenses": "-19.6",
"Other Net Income": "3.96",
"Economic Capital Ratio": "-40.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000894627_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "162,923",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,596",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,417",
"Liabilities, Current": "25,090",
"Long-term Debt": "16,858",
"Oil and Gas Property": "0",
"Operating Expenses": "5,708",
"Other Assets": "12,244",
"Other Compr. Net Income": "0",
"Other Expenses": "129,622",
"Other Liabilities": "0",
"Other Net Income": "211,905",
"Other Revenues": "0",
"Property, Plant and Equipment": "99,848",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "41,948",
"Assets": "275,015",
"Revenues": "0",
"Expenses": "171,343",
"Stockholders Equity": "233,067",
"Net Income": "40,562",
"Comprehensive Net Income": "40,562",
"BaseVar": "350,106",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "211%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "149,125",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "19,913",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,779",
"Liabilities, Current": "45,063",
"Long-term Debt": "10,368",
"Oil and Gas Property": "0",
"Operating Expenses": "41,037",
"Other Assets": "12,223",
"Other Compr. Net Income": "0",
"Other Expenses": "117,778",
"Other Liabilities": "0",
"Other Net Income": "195,846",
"Other Revenues": "0",
"Property, Plant and Equipment": "106,608",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "55,431",
"Assets": "267,956",
"Revenues": "0",
"Expenses": "190,507",
"Stockholders Equity": "212,525",
"Net Income": "5,339",
"Comprehensive Net Income": "5,339",
"BaseVar": "354,870",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "169%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "167,464",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "16,929",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,254",
"Liabilities, Current": "45,829",
"Long-term Debt": "11,464",
"Oil and Gas Property": "0",
"Operating Expenses": "27,254",
"Other Assets": "140,703",
"Other Compr. Net Income": "0",
"Other Expenses": "70,730",
"Other Liabilities": "0",
"Other Net Income": "169,239",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57,293",
"Assets": "308,167",
"Revenues": "0",
"Expenses": "126,167",
"Stockholders Equity": "250,874",
"Net Income": "43,072",
"Comprehensive Net Income": "43,072",
"BaseVar": "330,433",
"ECR before LimitedLiability": "197%",
"Economic Capital Ratio": "197%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "113,050",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "20,086",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,194",
"Liabilities, Current": "38,540",
"Long-term Debt": "29,846",
"Oil and Gas Property": "0",
"Operating Expenses": "15,358",
"Other Assets": "27,675",
"Other Compr. Net Income": "0",
"Other Expenses": "154,945",
"Other Liabilities": "0",
"Other Net Income": "127,033",
"Other Revenues": "0",
"Property, Plant and Equipment": "108,124",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "68,386",
"Assets": "248,849",
"Revenues": "0",
"Expenses": "204,583",
"Stockholders Equity": "180,463",
"Net Income": "-77,550",
"Comprehensive Net Income": "-77,550",
"BaseVar": "324,426",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "95%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "63,742",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "33,010",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,829",
"Liabilities, Current": "66,716",
"Long-term Debt": "31,166",
"Oil and Gas Property": "0",
"Operating Expenses": "49,421",
"Other Assets": "26,843",
"Other Compr. Net Income": "0",
"Other Expenses": "138,377",
"Other Liabilities": "0",
"Other Net Income": "76,981",
"Other Revenues": "0",
"Property, Plant and Equipment": "33,373",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "97,882",
"Assets": "123,958",
"Revenues": "0",
"Expenses": "235,637",
"Stockholders Equity": "26,076",
"Net Income": "-158,656",
"Comprehensive Net Income": "-158,656",
"BaseVar": "267,229",
"ECR before LimitedLiability": "-113%",
"Economic Capital Ratio": "0.14%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "38,475",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,926",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,561",
"Liabilities, Current": "55,554",
"Long-term Debt": "25,836",
"Oil and Gas Property": "0",
"Operating Expenses": "1,227",
"Other Assets": "14,538",
"Other Compr. Net Income": "0",
"Other Expenses": "55,443",
"Other Liabilities": "0",
"Other Net Income": "46,607",
"Other Revenues": "0",
"Property, Plant and Equipment": "28,019",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "81,390",
"Assets": "81,032",
"Revenues": "0",
"Expenses": "73,157",
"Stockholders Equity": "-358",
"Net Income": "-26,550",
"Comprehensive Net Income": "-26,550",
"BaseVar": "141,093",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "13%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "36,452",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,457",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,377",
"Liabilities, Current": "46,588",
"Long-term Debt": "22,756",
"Oil and Gas Property": "0",
"Operating Expenses": "459",
"Other Assets": "19,960",
"Other Compr. Net Income": "0",
"Other Expenses": "50,075",
"Other Liabilities": "0",
"Other Net Income": "77,019",
"Other Revenues": "0",
"Property, Plant and Equipment": "23,221",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "69,344",
"Assets": "79,633",
"Revenues": "0",
"Expenses": "67,368",
"Stockholders Equity": "10,289",
"Net Income": "9,651",
"Comprehensive Net Income": "9,651",
"BaseVar": "146,682",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "45%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "58,794",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,596",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,398",
"Liabilities, Current": "41,044",
"Long-term Debt": "15,441",
"Oil and Gas Property": "0",
"Operating Expenses": "40,352",
"Other Assets": "54,794",
"Other Compr. Net Income": "0",
"Other Expenses": "-46,579",
"Other Liabilities": "0",
"Other Net Income": "4,056",
"Other Revenues": "104,943",
"Property, Plant and Equipment": "52,724",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "56,485",
"Assets": "166,312",
"Revenues": "104,943",
"Expenses": "10,767",
"Stockholders Equity": "109,827",
"Net Income": "98,232",
"Comprehensive Net Income": "98,232",
"BaseVar": "171,282",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "212%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "69,758",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "7,083",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,855",
"Liabilities, Current": "63,750",
"Long-term Debt": "38,067",
"Oil and Gas Property": "0",
"Operating Expenses": "37,689",
"Other Assets": "73,521",
"Other Compr. Net Income": "0",
"Other Expenses": "23,170",
"Other Liabilities": "0",
"Other Net Income": "839",
"Other Revenues": "84,521",
"Property, Plant and Equipment": "68,258",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "101,817",
"Assets": "211,537",
"Revenues": "84,521",
"Expenses": "82,797",
"Stockholders Equity": "109,720",
"Net Income": "2,563",
"Comprehensive Net Income": "2,563",
"BaseVar": "240,756",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "91%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "63,978",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "9,382",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,695",
"Liabilities, Current": "52,576",
"Long-term Debt": "27,198",
"Oil and Gas Property": "0",
"Operating Expenses": "37,315",
"Other Assets": "40,218",
"Other Compr. Net Income": "0",
"Other Expenses": "63,059",
"Other Liabilities": "0",
"Other Net Income": "5,094",
"Other Revenues": "67,176",
"Property, Plant and Equipment": "37,036",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "79,774",
"Assets": "141,232",
"Revenues": "67,176",
"Expenses": "120,451",
"Stockholders Equity": "61,458",
"Net Income": "-48,181",
"Comprehensive Net Income": "-48,181",
"BaseVar": "206,864",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "42%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.41973628698749144,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000894627.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000894627.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000894627.svg"
},
{
"company_id": "0000315852",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000315852.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000315852.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000315852.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000315852_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000315852_main_keyfigs.svg",
"name": "Range Resources CORP",
"rank": 49,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000315852.svg",
"report_text": "The relative strengths and weaknesses of Range Resources 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 Range Resources CORP compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 39% points.The greatest weakness of Range Resources CORP is the variable Liabilities, Current, reducing the Economic Capital Ratio by 40% points.
The company's Economic Capital Ratio, given in the ranking table, is 41%, being 41% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000315852_2021_Range_Resources_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "63.7",
"Assets": "10.4",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "89.4",
"Long-term Debt": "40.8",
"Other Liabilities": "20.3",
"Liabilities, Current": "7.57",
"Property, Plant and Equipment": "-9.46",
"Oil and Gas Property": "95.4",
"Gains/Losses on Derivatives": "2.22",
"Revenues": "-2.44",
"Net Income": "3.91",
"Other Revenues": "-4.66",
"Other Expenses": "12.9",
"Expenses": "10.9",
"Depreciation, Depletion, Amortization": "-6.99",
"Operating Expenses": "6.76",
"Comprehensive Net Income": "2.09",
"Other Net Income": "-4.53",
"Other Compr. Net Income": "-1.82",
"Economic Capital Ratio": "83.5"
},
"2010": {
"Long-term Debt": "8.05",
"Liabilities": "-53.2",
"Stockholders Equity": "-50.0",
"ECR before LimitedLiability": "-74.0",
"Other Liabilities": "-88.1",
"Liabilities, Current": "7.89",
"Oil and Gas Property": "64.4",
"Assets": "-8.81",
"Property, Plant and Equipment": "-52.6",
"Other Assets": "-5.57",
"Assets, Current": "-6.52",
"Revenues": "-6.10",
"Net Income": "-7.85",
"Other Revenues": "-6.99",
"Operating Expenses": "3.61",
"Expenses": "3.57",
"Other Expenses": "1.93",
"Depreciation, Depletion, Amortization": "-1.70",
"Comprehensive Net Income": "-6.61",
"Other Net Income": "-5.44",
"Economic Capital Ratio": "-76.2"
},
"2011": {
"Liabilities, Current": "19.3",
"Liabilities": "-62.1",
"Stockholders Equity": "-44.1",
"ECR before LimitedLiability": "-37.8",
"Other Liabilities": "-138",
"Long-term Debt": "11.1",
"Other Assets": "-4.79",
"Assets": "-2.71",
"Assets, Current": "-13.6",
"Oil and Gas Property": "53.3",
"Property, Plant and Equipment": "-29.0",
"Operating Expenses": "13.2",
"Expenses": "13.5",
"Other Net Income": "-5.61",
"Net Income": "10.1",
"General and Administrative Expense": "5.70",
"Depreciation, Depletion, Amortization": "-1.92",
"Other Expenses": "-3.81",
"Comprehensive Net Income": "11.5",
"Other Compr. Net Income": "1.62",
"Economic Capital Ratio": "-60.7"
},
"2012": {
"Liabilities, Current": "10.9",
"Liabilities": "-54.8",
"Stockholders Equity": "-37.0",
"ECR before LimitedLiability": "-20.4",
"Long-term Debt": "1.71",
"Other Liabilities": "-84.6",
"Assets, Current": "-8.05",
"Assets": "-0.559",
"Property, Plant and Equipment": "-29.1",
"Oil and Gas Property": "45.0",
"Other Assets": "-3.25",
"Other Revenues": "2.33",
"Revenues": "2.77",
"Net Income": "14.9",
"Expenses": "15.2",
"Operating Expenses": "11.1",
"Depreciation, Depletion, Amortization": "-1.61",
"General and Administrative Expense": "5.69",
"Other Net Income": "-3.23",
"Comprehensive Net Income": "14.8",
"Economic Capital Ratio": "-49.8"
},
"2013": {
"Other Liabilities": "-94.9",
"Liabilities": "-46.6",
"Stockholders Equity": "-40.6",
"ECR before LimitedLiability": "-31.5",
"Liabilities, Current": "12.0",
"Long-term Debt": "7.71",
"Other Assets": "-2.34",
"Assets": "-5.41",
"Oil and Gas Property": "40.9",
"Assets, Current": "-9.89",
"Property, Plant and Equipment": "-28.9",
"Revenues": "5.43",
"Net Income": "10.9",
"Other Revenues": "6.06",
"Expenses": "11.6",
"Operating Expenses": "10.1",
"General and Administrative Expense": "3.16",
"Other Compr. Net Income": "-1.08",
"Comprehensive Net Income": "9.89",
"Other Net Income": "-6.64",
"Economic Capital Ratio": "-60.8"
},
"2014": {
"Long-term Debt": "5.61",
"Liabilities": "-48.7",
"Stockholders Equity": "-33.5",
"ECR before LimitedLiability": "-5.22",
"Liabilities, Current": "11.9",
"Other Liabilities": "-82.0",
"Other Revenues": "9.10",
"Revenues": "12.6",
"Net Income": "24.8",
"Depreciation, Depletion, Amortization": "5.51",
"Expenses": "19.2",
"General and Administrative Expense": "4.56",
"Operating Expenses": "13.9",
"Other Expenses": "-4.14",
"Oil and Gas Property": "55.1",
"Assets, Current": "-10.4",
"Other Assets": "-4.31",
"Property, Plant and Equipment": "-30.9",
"Comprehensive Net Income": "24.8",
"Other Net Income": "-6.55",
"Economic Capital Ratio": "-31.7"
},
"2015": {
"Liabilities": "-37.5",
"Assets": "13.9",
"Stockholders Equity": "-6.48",
"ECR before LimitedLiability": "44.4",
"Liabilities, Current": "3.71",
"Other Liabilities": "-81.5",
"Long-term Debt": "15.2",
"Property, Plant and Equipment": "-25.3",
"Oil and Gas Property": "51.6",
"Assets, Current": "-7.93",
"Revenues": "8.25",
"Net Income": "37.4",
"Other Revenues": "3.93",
"Gains/Losses on Derivatives": "4.46",
"General and Administrative Expense": "4.68",
"Expenses": "30.0",
"Other Expenses": "2.67",
"Depreciation, Depletion, Amortization": "6.09",
"Operating Expenses": "15.0",
"Other Net Income": "-3.11",
"Comprehensive Net Income": "37.5",
"Economic Capital Ratio": "-2.07"
},
"2016": {
"Liabilities": "-35.1",
"Stockholders Equity": "-3.75",
"Economic Capital Ratio": "-22.2",
"Long-term Debt": "22.6",
"Liabilities, Current": "-36.8",
"Other Liabilities": "-32.7",
"Oil and Gas Property": "55.7",
"Assets": "13.5",
"Other Assets": "17.5",
"Assets, Current": "-14.2",
"Property, Plant and Equipment": "-31.0",
"Revenues": "-2.81",
"Net Income": "13.7",
"Gains/Losses on Derivatives": "-2.23",
"Other Expenses": "-3.87",
"Expenses": "19.3",
"General and Administrative Expense": "6.04",
"Operating Expenses": "11.8",
"Depreciation, Depletion, Amortization": "5.94",
"Comprehensive Net Income": "13.8",
"Other Net Income": "-3.98"
},
"2017": {
"Liabilities, Current": "-34.1",
"Liabilities": "-25.9",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "-3.00",
"Long-term Debt": "11.6",
"Other Liabilities": "-6.96",
"Other Revenues": "5.81",
"Revenues": "7.27",
"Net Income": "13.7",
"General and Administrative Expense": "7.62",
"Expenses": "11.9",
"Operating Expenses": "15.7",
"Depreciation, Depletion, Amortization": "6.27",
"Other Expenses": "-19.7",
"Oil and Gas Property": "48.0",
"Property, Plant and Equipment": "-36.1",
"Other Assets": "16.4",
"Assets, Current": "-10.9",
"Other Net Income": "-5.45",
"Comprehensive Net Income": "13.7",
"Economic Capital Ratio": "-25.8"
},
"2018": {
"Liabilities": "-13.3",
"Stockholders Equity": "-36.9",
"ECR before LimitedLiability": "-42.5",
"Liabilities, Current": "-27.8",
"Long-term Debt": "10.2",
"Oil and Gas Property": "42.3",
"Assets": "-16.7",
"Property, Plant and Equipment": "-44.2",
"Other Assets": "2.17",
"Assets, Current": "-10.8",
"General and Administrative Expense": "4.55",
"Expenses": "-14.2",
"Net Income": "-11.7",
"Other Revenues": "-16.2",
"Operating Expenses": "14.9",
"Other Expenses": "-42.2",
"Depreciation, Depletion, Amortization": "5.02",
"Cost of Goods and Services Sold": "-3.69",
"Comprehensive Net Income": "-11.7",
"Revenue from Contract with Customer": "16.2",
"Economic Capital Ratio": "-66.6"
},
"2019": {
"Liabilities": "-14.9",
"Stockholders Equity": "-50.9",
"ECR before LimitedLiability": "-52.6",
"Liabilities, Current": "-38.4",
"Other Liabilities": "-3.71",
"Long-term Debt": "19.2",
"Oil and Gas Property": "33.6",
"Assets": "-25.1",
"Assets, Current": "-12.7",
"Property, Plant and Equipment": "-47.7",
"Other Assets": "3.98",
"Other Revenues": "-13.2",
"Revenues": "4.80",
"Net Income": "-11.7",
"Revenue from Contract with Customer": "18.2",
"Operating Expenses": "19.1",
"Expenses": "-15.9",
"Other Expenses": "-44.9",
"Depreciation, Depletion, Amortization": "7.43",
"Comprehensive Net Income": "-11.3",
"Economic Capital Ratio": "-68.0"
},
"2020": {
"Other Liabilities": "-2.43",
"Liabilities": "-30.6",
"Assets": "-7.89",
"Stockholders Equity": "-34.5",
"ECR before LimitedLiability": "-15.6",
"Liabilities, Current": "-39.7",
"Long-term Debt": "8.93",
"Assets, Current": "-12.6",
"Property, Plant and Equipment": "-37.5",
"Oil and Gas Property": "39.4",
"Revenues": "2.20",
"Net Income": "13.8",
"Other Revenues": "-8.66",
"Revenue from Contract with Customer": "9.98",
"Depreciation, Depletion, Amortization": "6.20",
"Expenses": "10.4",
"Operating Expenses": "17.5",
"General and Administrative Expense": "3.23",
"Other Expenses": "-14.1",
"Comprehensive Net Income": "14.0",
"Economic Capital Ratio": "-41.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000315852_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "175,280",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "374,432",
"Gains/Losses on Derivatives": "66,446",
"General and Administrative Expense": "116,749",
"Liabilities, Current": "314,104",
"Long-term Debt": "0",
"Oil and Gas Property": "4,898,819",
"Operating Expenses": "46,899",
"Other Assets": "229,947",
"Other Compr. Net Income": "-71,086",
"Other Expenses": "390,962",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "840,895",
"Property, Plant and Equipment": "91,835",
"Revenue from Contract with Customer": "0",
"Taxes": "32,169"
},
"output_variables": {
"Liabilities": "314,104",
"Assets": "5,395,881",
"Revenues": "907,341",
"Expenses": "961,211",
"Stockholders Equity": "5,081,777",
"Net Income": "-53,870",
"Comprehensive Net Income": "-124,956",
"BaseVar": "3,824,812",
"ECR before LimitedLiability": "220%",
"Economic Capital Ratio": "220%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "261,714",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "363,507",
"Gains/Losses on Derivatives": "51,634",
"General and Administrative Expense": "140,571",
"Liabilities, Current": "430,562",
"Long-term Debt": "287,412",
"Oil and Gas Property": "4,922,057",
"Operating Expenses": "61,087",
"Other Assets": "240,082",
"Other Compr. Net Income": "61,049",
"Other Expenses": "679,414",
"Other Liabilities": "2,556,851",
"Other Net Income": "0",
"Other Revenues": "987,341",
"Property, Plant and Equipment": "74,733",
"Revenue from Contract with Customer": "0",
"Taxes": "33,652"
},
"output_variables": {
"Liabilities": "3,274,825",
"Assets": "5,498,586",
"Revenues": "1,038,975",
"Expenses": "1,278,231",
"Stockholders Equity": "2,223,761",
"Net Income": "-239,256",
"Comprehensive Net Income": "-178,207",
"BaseVar": "5,575,833",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "65%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "315,263",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "341,221",
"Gains/Losses on Derivatives": "40,087",
"General and Administrative Expense": "151,191",
"Liabilities, Current": "0",
"Long-term Debt": "187,173",
"Oil and Gas Property": "5,157,566",
"Operating Expenses": "81,367",
"Other Assets": "319,963",
"Other Compr. Net Income": "89,157",
"Other Expenses": "574,505",
"Other Liabilities": "3,265,877",
"Other Net Income": "15,320",
"Other Revenues": "1,178,569",
"Property, Plant and Equipment": "52,678",
"Revenue from Contract with Customer": "0",
"Taxes": "27,666"
},
"output_variables": {
"Liabilities": "3,453,050",
"Assets": "5,845,470",
"Revenues": "1,218,656",
"Expenses": "1,175,950",
"Stockholders Equity": "2,392,420",
"Net Income": "58,026",
"Comprehensive Net Income": "147,183",
"BaseVar": "5,898,802",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "71%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "327,614",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "445,228",
"Gains/Losses on Derivatives": "41,437",
"General and Administrative Expense": "173,813",
"Liabilities, Current": "455,143",
"Long-term Debt": "742,463",
"Oil and Gas Property": "6,096,184",
"Operating Expenses": "69,807",
"Other Assets": "263,370",
"Other Compr. Net Income": "0",
"Other Expenses": "688,734",
"Other Liabilities": "3,173,737",
"Other Net Income": "0",
"Other Revenues": "1,416,267",
"Property, Plant and Equipment": "41,567",
"Revenue from Contract with Customer": "0",
"Taxes": "67,120"
},
"output_variables": {
"Liabilities": "4,371,343",
"Assets": "6,728,735",
"Revenues": "1,457,704",
"Expenses": "1,444,702",
"Stockholders Equity": "2,357,392",
"Net Income": "13,002",
"Comprehensive Net Income": "13,002",
"BaseVar": "7,001,242",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "60%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "248,301",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "492,397",
"Gains/Losses on Derivatives": "-61,825",
"General and Administrative Expense": "291,171",
"Liabilities, Current": "495,561",
"Long-term Debt": "500,025",
"Oil and Gas Property": "6,758,437",
"Operating Expenses": "64,409",
"Other Assets": "259,564",
"Other Compr. Net Income": "-77,673",
"Other Expenses": "853,780",
"Other Liabilities": "3,889,048",
"Other Net Income": "0",
"Other Revenues": "1,924,544",
"Property, Plant and Equipment": "32,784",
"Revenue from Contract with Customer": "0",
"Taxes": "45,240"
},
"output_variables": {
"Liabilities": "4,884,634",
"Assets": "7,299,086",
"Revenues": "1,862,719",
"Expenses": "1,746,997",
"Stockholders Equity": "2,414,452",
"Net Income": "115,722",
"Comprehensive Net Income": "38,049",
"BaseVar": "7,935,554",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "58%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "570,292",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "383,520",
"General and Administrative Expense": "213,426",
"Liabilities, Current": "755,264",
"Long-term Debt": "723,000",
"Oil and Gas Property": "7,977,573",
"Operating Expenses": "63,548",
"Other Assets": "161,334",
"Other Compr. Net Income": "-6,236",
"Other Expenses": "1,755,784",
"Other Liabilities": "3,811,087",
"Other Net Income": "0",
"Other Revenues": "2,328,175",
"Property, Plant and Equipment": "37,581",
"Revenue from Contract with Customer": "0",
"Taxes": "44,555"
},
"output_variables": {
"Liabilities": "5,289,351",
"Assets": "8,746,780",
"Revenues": "2,711,695",
"Expenses": "2,077,313",
"Stockholders Equity": "3,457,429",
"Net Income": "634,382",
"Comprehensive Net Income": "628,146",
"BaseVar": "9,415,688",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "74%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "439,074",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "416,364",
"General and Administrative Expense": "194,015",
"Liabilities, Current": "1,089,821",
"Long-term Debt": "21",
"Oil and Gas Property": "6,361,305",
"Operating Expenses": "21,406",
"Other Assets": "80,197",
"Other Compr. Net Income": "0",
"Other Expenses": "2,062,472",
"Other Liabilities": "3,050,531",
"Other Net Income": "0",
"Other Revenues": "1,181,704",
"Property, Plant and Equipment": "19,455",
"Revenue from Contract with Customer": "0",
"Taxes": "33,860"
},
"output_variables": {
"Liabilities": "4,140,373",
"Assets": "6,900,031",
"Revenues": "1,598,068",
"Expenses": "2,311,753",
"Stockholders Equity": "2,759,658",
"Net Income": "-713,685",
"Comprehensive Net Income": "-713,685",
"BaseVar": "7,475,112",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "58%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "281,883",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-261,391",
"General and Administrative Expense": "184,772",
"Liabilities, Current": "3,551,244",
"Long-term Debt": "24,491",
"Oil and Gas Property": "9,256,337",
"Operating Expenses": "32,325",
"Other Assets": "1,727,152",
"Other Compr. Net Income": "0",
"Other Expenses": "1,378,787",
"Other Liabilities": "2,298,142",
"Other Net Income": "0",
"Other Revenues": "1,361,330",
"Property, Plant and Equipment": "16,873",
"Revenue from Contract with Customer": "0",
"Taxes": "25,443"
},
"output_variables": {
"Liabilities": "5,873,877",
"Assets": "11,282,245",
"Revenues": "1,099,939",
"Expenses": "1,621,327",
"Stockholders Equity": "5,408,368",
"Net Income": "-521,388",
"Comprehensive Net Income": "-521,388",
"BaseVar": "9,938,694",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "76%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "429,234",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "213,350",
"General and Administrative Expense": "233,406",
"Liabilities, Current": "3,607,227",
"Long-term Debt": "1,218,256",
"Oil and Gas Property": "9,566,737",
"Operating Expenses": "53,662",
"Other Assets": "1,718,204",
"Other Compr. Net Income": "-1,332",
"Other Expenses": "1,947,934",
"Other Liabilities": "1,129,086",
"Other Net Income": "0",
"Other Revenues": "2,397,680",
"Property, Plant and Equipment": "14,666",
"Revenue from Contract with Customer": "0",
"Taxes": "42,882"
},
"output_variables": {
"Liabilities": "5,954,569",
"Assets": "11,728,841",
"Revenues": "2,611,030",
"Expenses": "2,277,884",
"Stockholders Equity": "5,774,272",
"Net Income": "333,146",
"Comprehensive Net Income": "331,814",
"BaseVar": "11,286,828",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "87%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "602,185",
"Cost of Goods and Services Sold": "496,047",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-51,192",
"General and Administrative Expense": "209,812",
"Liabilities, Current": "3,610,977",
"Long-term Debt": "935,480",
"Oil and Gas Property": "9,023,185",
"Operating Expenses": "34,117",
"Other Assets": "73,008",
"Other Compr. Net Income": "674",
"Other Expenses": "4,243,001",
"Other Liabilities": "1,102,266",
"Other Net Income": "0",
"Other Revenues": "1.0",
"Property, Plant and Equipment": "9,776",
"Revenue from Contract with Customer": "3,333,836",
"Taxes": "46,149"
},
"output_variables": {
"Liabilities": "5,648,723",
"Assets": "9,708,154",
"Revenues": "3,282,645",
"Expenses": "5,029,126",
"Stockholders Equity": "4,059,431",
"Net Income": "-1,746,481",
"Comprehensive Net Income": "-1,745,807",
"BaseVar": "11,834,661",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "54%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "427,802",
"Cost of Goods and Services Sold": "359,892",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "226,681",
"General and Administrative Expense": "181,109",
"Liabilities, Current": "3,226,388",
"Long-term Debt": "506,336",
"Oil and Gas Property": "6,041,035",
"Operating Expenses": "36,683",
"Other Assets": "138,191",
"Other Compr. Net Income": "-130",
"Other Expenses": "3,928,261",
"Other Liabilities": "532,191",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,375",
"Revenue from Contract with Customer": "2,600,934",
"Taxes": "37,967"
},
"output_variables": {
"Liabilities": "4,264,915",
"Assets": "6,612,403",
"Revenues": "2,827,615",
"Expenses": "4,543,912",
"Stockholders Equity": "2,347,488",
"Net Income": "-1,716,297",
"Comprehensive Net Income": "-1,716,427",
"BaseVar": "9,124,488",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "39%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "289,840",
"Cost of Goods and Services Sold": "188,316",
"Deferred Tax Liab., Net": "135,267",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "187,711",
"General and Administrative Expense": "159,415",
"Liabilities, Current": "3,036,586",
"Long-term Debt": "746,024",
"Oil and Gas Property": "5,686,809",
"Operating Expenses": "32,654",
"Other Assets": "156,126",
"Other Compr. Net Income": "309",
"Other Expenses": "2,275,472",
"Other Liabilities": "581,524",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,161",
"Revenue from Contract with Customer": "1,780,986",
"Taxes": "24,617"
},
"output_variables": {
"Liabilities": "4,499,401",
"Assets": "6,136,936",
"Revenues": "1,968,697",
"Expenses": "2,680,474",
"Stockholders Equity": "1,637,535",
"Net Income": "-711,777",
"Comprehensive Net Income": "-711,468",
"BaseVar": "7,642,908",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "41%"
}
}
},
"top_rated": false,
"trend": 28.0,
"value": 0.4124854062343323,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000315852.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000315852.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000315852.svg"
},
{
"company_id": "0001384195",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001384195.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001384195.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001384195.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001384195_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001384195_main_keyfigs.svg",
"name": "RING Energy INC",
"rank": 50,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001384195.svg",
"report_text": "The relative strengths and weaknesses of RING Energy 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 RING Energy INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 38% points.The greatest weakness of RING Energy INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 89% points.
The company's Economic Capital Ratio, given in the ranking table, is 39%, being 43% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001384195_2021_RING_Energy_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Long-term Debt": "25.1",
"Liabilities": "26.8",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "116",
"Other Liabilities": "2.44",
"Oil and Gas Property": "-9.54",
"Assets": "32.0",
"Property, Plant and Equipment": "86.9",
"Assets, Current": "-0.639",
"Other Assets": "-1.79",
"Other Revenues": "-17.7",
"Revenues": "-18.3",
"Net Income": "28.8",
"Depreciation, Depletion, Amortization": "5.46",
"Expenses": "40.2",
"General and Administrative Expense": "6.96",
"Operating Expenses": "15.2",
"Other Expenses": "12.0",
"Comprehensive Net Income": "28.9",
"Other Net Income": "6.99",
"Economic Capital Ratio": "89.5"
},
"2017": {
"Liabilities, Current": "-5.67",
"Liabilities": "38.1",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "101",
"Long-term Debt": "36.5",
"Other Liabilities": "6.79",
"Oil and Gas Property": "-10.8",
"Assets": "32.0",
"Property, Plant and Equipment": "75.4",
"Other Assets": "1.72",
"Assets, Current": "-1.18",
"Other Revenues": "-17.0",
"Revenues": "-17.6",
"Net Income": "10.4",
"General and Administrative Expense": "9.09",
"Expenses": "27.7",
"Operating Expenses": "15.2",
"Depreciation, Depletion, Amortization": "5.67",
"Other Expenses": "-3.29",
"Comprehensive Net Income": "10.4",
"Economic Capital Ratio": "78.3"
},
"2018": {
"Other Liabilities": "-11.0",
"Liabilities": "43.8",
"Assets": "17.3",
"Stockholders Equity": "75.3",
"ECR before LimitedLiability": "80.3",
"Liabilities, Current": "14.0",
"Long-term Debt": "39.3",
"Oil and Gas Property": "-15.8",
"Property, Plant and Equipment": "77.1",
"Assets, Current": "-5.44",
"General and Administrative Expense": "4.53",
"Expenses": "9.26",
"Net Income": "8.23",
"Other Revenues": "-19.2",
"Operating Expenses": "19.7",
"Other Expenses": "-13.5",
"Depreciation, Depletion, Amortization": "6.61",
"Cost of Goods and Services Sold": "-7.35",
"Comprehensive Net Income": "8.28",
"Revenue from Contract with Customer": "18.8",
"Economic Capital Ratio": "56.1"
},
"2019": {
"Liabilities": "-29.4",
"Assets": "14.0",
"ECR before LimitedLiability": "5.39",
"Liabilities, Current": "18.2",
"Other Liabilities": "-115",
"Long-term Debt": "30.2",
"Oil and Gas Property": "-27.7",
"Assets, Current": "-9.80",
"Property, Plant and Equipment": "71.0",
"Other Revenues": "-14.4",
"Revenues": "-6.27",
"Net Income": "13.8",
"Revenue from Contract with Customer": "7.68",
"Operating Expenses": "17.0",
"Expenses": "21.7",
"Cost of Goods and Services Sold": "-3.59",
"Other Expenses": "6.65",
"General and Administrative Expense": "2.80",
"Comprehensive Net Income": "14.1",
"Other Net Income": "-2.38",
"Economic Capital Ratio": "-9.96"
},
"2020": {
"Other Liabilities": "-88.9",
"Liabilities": "-11.7",
"Stockholders Equity": "-11.6",
"Oil and Gas Property": "-29.6",
"ECR before LimitedLiability": "-17.4",
"Liabilities, Current": "19.2",
"Deferred Tax Liab., Net": "1.55",
"Long-term Debt": "19.5",
"Revenues": "-8.80",
"Net Income": "-11.4",
"Other Revenues": "-9.03",
"Expenses": "-4.48",
"Operating Expenses": "19.2",
"Cost of Goods and Services Sold": "-2.67",
"General and Administrative Expense": "3.30",
"Other Expenses": "-20.6",
"Assets, Current": "-14.2",
"Property, Plant and Equipment": "38.1",
"Other Net Income": "1.88",
"Comprehensive Net Income": "-11.2",
"Economic Capital Ratio": "-42.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001384195_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "15,083",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "16,263",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,236",
"Other Liabilities": "8,836",
"Other Net Income": "12,656",
"Other Revenues": "0",
"Property, Plant and Equipment": "152,558",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "25,099",
"Assets": "167,641",
"Revenues": "0",
"Expenses": "4,236",
"Stockholders Equity": "142,543",
"Net Income": "8,420",
"Comprehensive Net Income": "8,420",
"BaseVar": "104,816",
"ECR before LimitedLiability": "195%",
"Economic Capital Ratio": "195%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "29,124",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "48,443",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "11,368",
"Other Compr. Net Income": "0",
"Other Expenses": "10,416",
"Other Liabilities": "9,056",
"Other Net Income": "12,170",
"Other Revenues": "0",
"Property, Plant and Equipment": "373,611",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57,499",
"Assets": "414,102",
"Revenues": "0",
"Expenses": "10,416",
"Stockholders Equity": "356,603",
"Net Income": "1,754",
"Comprehensive Net Income": "1,754",
"BaseVar": "247,094",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "191%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "16,844",
"Cost of Goods and Services Sold": "27,802",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "12,868",
"Liabilities, Current": "51,910",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "8,211",
"Other Compr. Net Income": "0",
"Other Expenses": "57,249",
"Other Liabilities": "52,556",
"Other Net Income": "-7,515",
"Other Revenues": "0",
"Property, Plant and Equipment": "542,011",
"Revenue from Contract with Customer": "120,065",
"Taxes": "5,631"
},
"output_variables": {
"Liabilities": "104,466",
"Assets": "567,066",
"Revenues": "120,065",
"Expenses": "103,550",
"Stockholders Equity": "462,599",
"Net Income": "9,000",
"Comprehensive Net Income": "9,000",
"BaseVar": "451,331",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "176%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "38,709",
"Cost of Goods and Services Sold": "48,496",
"Deferred Tax Liab., Net": "6,001",
"Depreciation, Depletion, Amortization": "56,204",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,867",
"Liabilities, Current": "59,093",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "925",
"Other Assets": "5,081",
"Other Compr. Net Income": "0",
"Other Expenses": "14,731",
"Other Liabilities": "384,402",
"Other Net Income": "-16,852",
"Other Revenues": "0",
"Property, Plant and Equipment": "929,216",
"Revenue from Contract with Customer": "195,703",
"Taxes": "9,130"
},
"output_variables": {
"Liabilities": "449,496",
"Assets": "973,006",
"Revenues": "195,703",
"Expenses": "149,354",
"Stockholders Equity": "523,510",
"Net Income": "29,497",
"Comprehensive Net Income": "29,497",
"BaseVar": "892,206",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "97%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "20,800",
"Cost of Goods and Services Sold": "36,969",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "43,011",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,874",
"Liabilities, Current": "36,942",
"Long-term Debt": "869",
"Oil and Gas Property": "0",
"Operating Expenses": "1,196",
"Other Assets": "3,874",
"Other Compr. Net Income": "0",
"Other Expenses": "272,407",
"Other Liabilities": "330,879",
"Other Net Income": "9,248",
"Other Revenues": "0",
"Property, Plant and Equipment": "638,783",
"Revenue from Contract with Customer": "113,025",
"Taxes": "5,228"
},
"output_variables": {
"Liabilities": "368,690",
"Assets": "663,456",
"Revenues": "113,025",
"Expenses": "375,685",
"Stockholders Equity": "294,766",
"Net Income": "-253,412",
"Comprehensive Net Income": "-253,412",
"BaseVar": "765,053",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "39%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 0.3946487235426609,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001384195.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001384195.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001384195.svg"
},
{
"company_id": "0000943861",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000943861.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000943861.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000943861.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000943861_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000943861_main_keyfigs.svg",
"name": "Goodrich Petroleum CORP",
"rank": 51,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Goodrich Petroleum 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 Goodrich Petroleum CORP compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Goodrich Petroleum CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 52% points.
The company's Economic Capital Ratio, given in the ranking table, is 25%, being 58% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000943861_2021_Goodrich_Petroleum_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Long-term Debt": "-16.1",
"Liabilities": "-32.4",
"Stockholders Equity": "-76.8",
"Other Liabilities": "3.28",
"Liabilities, Current": "-29.1",
"Oil and Gas Property": "-20.8",
"Assets": "-34.0",
"Property, Plant and Equipment": "-7.19",
"Other Assets": "-5.21",
"Assets, Current": "-0.196",
"Revenues": "-6.24",
"Net Income": "-34.7",
"Other Revenues": "-6.15",
"Operating Expenses": "-46.6",
"Expenses": "-23.6",
"Other Expenses": "12.8",
"Depreciation, Depletion, Amortization": "-5.88",
"ECR before LimitedLiability": "-119",
"Comprehensive Net Income": "-34.6",
"Other Net Income": "-0.218",
"Economic Capital Ratio": "-121"
},
"2011": {
"Liabilities, Current": "3.46",
"Liabilities": "-73.9",
"Stockholders Equity": "-72.3",
"ECR before LimitedLiability": "-72.6",
"Other Liabilities": "9.46",
"Long-term Debt": "-106",
"Other Assets": "-6.72",
"Assets": "-14.9",
"Assets, Current": "-9.62",
"Oil and Gas Property": "-31.4",
"Property, Plant and Equipment": "30.3",
"Operating Expenses": "-6.00",
"Expenses": "13.1",
"Other Net Income": "-6.26",
"Net Income": "6.13",
"General and Administrative Expense": "5.20",
"Depreciation, Depletion, Amortization": "-8.11",
"Other Expenses": "17.1",
"Comprehensive Net Income": "6.20",
"Other Revenues": "0.854",
"Economic Capital Ratio": "-95.5"
},
"2012": {
"Liabilities, Current": "0.350",
"Liabilities": "-61.9",
"Stockholders Equity": "-69.0",
"Long-term Debt": "-98.3",
"Other Liabilities": "1.47",
"Assets, Current": "-13.1",
"Assets": "-19.8",
"Property, Plant and Equipment": "19.5",
"Oil and Gas Property": "-39.3",
"Other Assets": "-7.44",
"Expenses": "2.38",
"Net Income": "1.11",
"Other Revenues": "0.0454",
"Operating Expenses": "-12.5",
"Other Expenses": "8.57",
"Depreciation, Depletion, Amortization": "-10.9",
"General and Administrative Expense": "0.590",
"ECR before LimitedLiability": "-60.5",
"Comprehensive Net Income": "1.10",
"Other Net Income": "-5.89",
"Economic Capital Ratio": "-89.9"
},
"2013": {
"Other Liabilities": "11.8",
"Liabilities": "-37.9",
"Assets": "-4.38",
"Stockholders Equity": "-33.8",
"ECR before LimitedLiability": "-35.7",
"Liabilities, Current": "1.56",
"Long-term Debt": "-68.2",
"Other Assets": "-3.76",
"Oil and Gas Property": "-38.7",
"Property, Plant and Equipment": "44.4",
"Revenues": "1.79",
"Net Income": "1.66",
"Other Revenues": "1.75",
"Expenses": "10.8",
"Operating Expenses": "-9.87",
"Depreciation, Depletion, Amortization": "-7.21",
"Other Expenses": "24.3",
"General and Administrative Expense": "3.44",
"Comprehensive Net Income": "1.50",
"Other Net Income": "-11.9",
"Economic Capital Ratio": "-65.0"
},
"2014": {
"Long-term Debt": "-43.3",
"Liabilities": "-22.0",
"Stockholders Equity": "-60.5",
"ECR before LimitedLiability": "-71.7",
"Other Liabilities": "3.26",
"Oil and Gas Property": "-26.8",
"Assets": "-16.9",
"Property, Plant and Equipment": "7.20",
"Assets, Current": "-6.73",
"Other Assets": "-2.37",
"Other Revenues": "1.03",
"Revenues": "0.787",
"Net Income": "-6.62",
"Depreciation, Depletion, Amortization": "-3.48",
"Expenses": "-4.70",
"General and Administrative Expense": "1.43",
"Operating Expenses": "-17.4",
"Other Expenses": "6.89",
"Comprehensive Net Income": "-6.59",
"Other Net Income": "-2.64",
"Economic Capital Ratio": "-98.2"
},
"2018": {
"Other Liabilities": "12.1",
"Liabilities": "-22.6",
"Stockholders Equity": "-54.8",
"ECR before LimitedLiability": "-35.9",
"Long-term Debt": "-44.5",
"Oil and Gas Property": "-40.2",
"Assets": "-22.3",
"Property, Plant and Equipment": "31.2",
"Other Assets": "2.18",
"Assets, Current": "-7.23",
"Revenue from Contract with Customer": "-15.5",
"Revenues": "9.85",
"Net Income": "5.29",
"Other Revenues": "23.4",
"General and Administrative Expense": "-2.15",
"Comprehensive Net Income": "5.33",
"Other Expenses": "23.1",
"Other Net Income": "-5.85",
"Operating Expenses": "-17.9",
"Depreciation, Depletion, Amortization": "-7.20",
"Economic Capital Ratio": "-60.1"
},
"2019": {
"Liabilities": "-28.6",
"Assets": "-20.3",
"Stockholders Equity": "-55.1",
"ECR before LimitedLiability": "-26.6",
"Liabilities, Current": "4.27",
"Other Liabilities": "6.29",
"Long-term Debt": "-49.5",
"Oil and Gas Property": "-37.2",
"Assets, Current": "-9.15",
"Property, Plant and Equipment": "29.7",
"Other Revenues": "-15.4",
"Revenues": "12.3",
"Net Income": "14.2",
"Revenue from Contract with Customer": "24.6",
"Operating Expenses": "-27.0",
"Comprehensive Net Income": "14.5",
"Cost of Goods and Services Sold": "2.94",
"Other Expenses": "33.6",
"Depreciation, Depletion, Amortization": "-13.6",
"General and Administrative Expense": "-2.60",
"Economic Capital Ratio": "-41.9"
},
"2020": {
"Other Liabilities": "4.71",
"Liabilities": "-25.2",
"Assets": "-25.4",
"Stockholders Equity": "-52.0",
"Liabilities, Current": "4.34",
"Deferred Tax Liab., Net": "2.10",
"Long-term Debt": "-46.9",
"Assets, Current": "-17.1",
"Property, Plant and Equipment": "17.0",
"Oil and Gas Property": "-35.8",
"Revenues": "4.81",
"Net Income": "4.68",
"Other Revenues": "-12.2",
"Revenue from Contract with Customer": "8.25",
"ECR before LimitedLiability": "-32.2",
"Comprehensive Net Income": "4.71",
"Cost of Goods and Services Sold": "3.48",
"Depreciation, Depletion, Amortization": "-12.8",
"Operating Expenses": "-34.9",
"Other Expenses": "18.3",
"Economic Capital Ratio": "-57.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000943861_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "85,849",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "105,913",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "30,918",
"Liabilities, Current": "285,384",
"Long-term Debt": "195,221",
"Oil and Gas Property": "0",
"Operating Expenses": "428,751",
"Other Assets": "40,985",
"Other Compr. Net Income": "0",
"Other Expenses": "-140,543",
"Other Liabilities": "0",
"Other Net Income": "18,213",
"Other Revenues": "148,333",
"Property, Plant and Equipment": "537,743",
"Revenue from Contract with Customer": "0",
"Taxes": "3,627"
},
"output_variables": {
"Liabilities": "480,605",
"Assets": "664,577",
"Revenues": "148,333",
"Expenses": "428,666",
"Stockholders Equity": "183,972",
"Net Income": "-262,120",
"Comprehensive Net Income": "-262,120",
"BaseVar": "870,197",
"ECR before LimitedLiability": "-5.3%",
"Economic Capital Ratio": "20%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "101,129",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "131,811",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "29,799",
"Liabilities, Current": "114,865",
"Long-term Debt": "603,538",
"Oil and Gas Property": "0",
"Operating Expenses": "218,136",
"Other Assets": "37,808",
"Other Compr. Net Income": "0",
"Other Expenses": "-167,060",
"Other Liabilities": "0",
"Other Net Income": "-14,691",
"Other Revenues": "201,069",
"Property, Plant and Equipment": "723,166",
"Revenue from Contract with Customer": "0",
"Taxes": "5,450"
},
"output_variables": {
"Liabilities": "718,403",
"Assets": "862,103",
"Revenues": "201,069",
"Expenses": "218,136",
"Stockholders Equity": "143,700",
"Net Income": "-31,758",
"Comprehensive Net Income": "-31,758",
"BaseVar": "1,007,201",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "37%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "32,573",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "141,222",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "28,930",
"Liabilities, Current": "111,883",
"Long-term Debt": "590,796",
"Oil and Gas Property": "0",
"Operating Expenses": "244,530",
"Other Assets": "16,063",
"Other Compr. Net Income": "0",
"Other Expenses": "-170,152",
"Other Liabilities": "5,461",
"Other Net Income": "-20,517",
"Other Revenues": "180,845",
"Property, Plant and Equipment": "719,749",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "708,140",
"Assets": "768,385",
"Revenues": "180,845",
"Expenses": "244,530",
"Stockholders Equity": "60,245",
"Net Income": "-84,202",
"Comprehensive Net Income": "-84,202",
"BaseVar": "961,208",
"ECR before LimitedLiability": "-1.1%",
"Economic Capital Ratio": "20%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "133,145",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "135,357",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "34,069",
"Liabilities, Current": "153,922",
"Long-term Debt": "458,994",
"Oil and Gas Property": "0",
"Operating Expenses": "239,605",
"Other Assets": "17,751",
"Other Compr. Net Income": "0",
"Other Expenses": "-169,426",
"Other Liabilities": "4,774",
"Other Net Income": "-58,876",
"Other Revenues": "203,295",
"Property, Plant and Equipment": "823,317",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "617,690",
"Assets": "974,213",
"Revenues": "203,295",
"Expenses": "239,605",
"Stockholders Equity": "356,523",
"Net Income": "-95,186",
"Comprehensive Net Income": "-95,186",
"BaseVar": "1,046,840",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "54%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "78,296",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "135,716",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "33,728",
"Liabilities, Current": "157,701",
"Long-term Debt": "576,084",
"Oil and Gas Property": "0",
"Operating Expenses": "563,373",
"Other Assets": "29,237",
"Other Compr. Net Income": "0",
"Other Expenses": "-169,444",
"Other Liabilities": "4,127",
"Other Net Income": "1,684",
"Other Revenues": "208,553",
"Property, Plant and Equipment": "614,605",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "737,912",
"Assets": "722,138",
"Revenues": "208,553",
"Expenses": "563,373",
"Stockholders Equity": "-15,774",
"Net Income": "-353,136",
"Comprehensive Net Income": "-353,136",
"BaseVar": "1,116,830",
"ECR before LimitedLiability": "-51%",
"Economic Capital Ratio": "7.4%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "21,208",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "26,809",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,663",
"Liabilities, Current": "42,252",
"Long-term Debt": "81,082",
"Oil and Gas Property": "0",
"Operating Expenses": "70,576",
"Other Assets": "1,366",
"Other Compr. Net Income": "0",
"Other Expenses": "-46,224",
"Other Liabilities": "0",
"Other Net Income": "-15,422",
"Other Revenues": "87,996",
"Property, Plant and Equipment": "165,190",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "123,334",
"Assets": "187,764",
"Revenues": "87,996",
"Expenses": "70,824",
"Stockholders Equity": "64,430",
"Net Income": "1,750",
"Comprehensive Net Income": "1,750",
"BaseVar": "242,670",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "60%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "23,248",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "50,722",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "20,775",
"Liabilities, Current": "42,963",
"Long-term Debt": "112,190",
"Oil and Gas Property": "0",
"Operating Expenses": "107,250",
"Other Assets": "2,762",
"Other Compr. Net Income": "0",
"Other Expenses": "-71,497",
"Other Liabilities": "0",
"Other Net Income": "2,188",
"Other Revenues": "0",
"Property, Plant and Equipment": "213,308",
"Revenue from Contract with Customer": "118,350",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "155,153",
"Assets": "239,318",
"Revenues": "118,350",
"Expenses": "107,250",
"Stockholders Equity": "84,165",
"Net Income": "13,288",
"Comprehensive Net Income": "13,288",
"BaseVar": "311,130",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "65%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "14,024",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "46,603",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "17,989",
"Liabilities, Current": "41,951",
"Long-term Debt": "121,556",
"Oil and Gas Property": "0",
"Operating Expenses": "135,479",
"Other Assets": "1,835",
"Other Compr. Net Income": "0",
"Other Expenses": "-64,592",
"Other Liabilities": "0",
"Other Net Income": "-2,488",
"Other Revenues": "0",
"Property, Plant and Equipment": "189,218",
"Revenue from Contract with Customer": "93,826",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "163,507",
"Assets": "205,077",
"Revenues": "93,826",
"Expenses": "135,479",
"Stockholders Equity": "41,570",
"Net Income": "-44,141",
"Comprehensive Net Income": "-44,141",
"BaseVar": "300,188",
"ECR before LimitedLiability": "4.5%",
"Economic Capital Ratio": "25%"
}
}
},
"top_rated": false,
"trend": 15.0,
"value": 0.2462452787536344,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000943861.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000943861.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000943861.svg"
},
{
"company_id": "0001509991",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001509991.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001509991.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001509991.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001509991_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001509991_main_keyfigs.svg",
"name": "Kosmos Energy Ltd",
"rank": 52,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001509991.svg",
"report_text": "The relative strengths and weaknesses of Kosmos Energy 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 Kosmos Energy Ltd compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 23% points.The greatest weakness of Kosmos Energy Ltd is the variable Other Assets, reducing the Economic Capital Ratio by 57% points.
The company's Economic Capital Ratio, given in the ranking table, is 24%, being 58% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001509991_2021_Kosmos_Energy_Ltd.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-58.1",
"Stockholders Equity": "-50.3",
"ECR before LimitedLiability": "-40.9",
"Other Liabilities": "8.14",
"Long-term Debt": "-79.8",
"Other Assets": "-48.6",
"Assets": "-7.54",
"Assets, Current": "21.6",
"Oil and Gas Property": "13.1",
"Property, Plant and Equipment": "17.0",
"Revenues": "5.98",
"Net Income": "10.0",
"Other Revenues": "6.03",
"Operating Expenses": "10.3",
"Expenses": "9.69",
"General and Administrative Expense": "4.12",
"Depreciation, Depletion, Amortization": "4.08",
"Other Expenses": "-10.1",
"Comprehensive Net Income": "10.2",
"Other Net Income": "-5.98",
"Economic Capital Ratio": "-63.7"
},
"2012": {
"Liabilities, Current": "12.2",
"Liabilities": "-37.1",
"Stockholders Equity": "-32.5",
"ECR before LimitedLiability": "-10.7",
"Long-term Debt": "-75.8",
"Other Liabilities": "7.93",
"Assets, Current": "16.6",
"Assets": "-4.36",
"Property, Plant and Equipment": "27.7",
"Oil and Gas Property": "18.8",
"Other Assets": "-52.5",
"Other Revenues": "9.18",
"Revenues": "9.09",
"Net Income": "15.0",
"Expenses": "10.1",
"Operating Expenses": "10.6",
"Depreciation, Depletion, Amortization": "-3.01",
"General and Administrative Expense": "2.93",
"Other Net Income": "-3.96",
"Comprehensive Net Income": "15.0",
"Economic Capital Ratio": "-40.0"
},
"2013": {
"Other Liabilities": "6.78",
"Liabilities": "-24.1",
"Stockholders Equity": "-39.6",
"ECR before LimitedLiability": "-22.6",
"Liabilities, Current": "12.7",
"Long-term Debt": "-59.7",
"Other Assets": "-52.3",
"Assets": "-13.5",
"Oil and Gas Property": "10.9",
"Assets, Current": "14.3",
"Property, Plant and Equipment": "26.2",
"Revenues": "14.6",
"Net Income": "8.48",
"Other Revenues": "14.5",
"Comprehensive Net Income": "8.22",
"Operating Expenses": "4.49",
"Depreciation, Depletion, Amortization": "-3.56",
"Other Net Income": "-8.46",
"Other Expenses": "-2.49",
"General and Administrative Expense": "1.62",
"Economic Capital Ratio": "-51.9"
},
"2014": {
"Long-term Debt": "-41.2",
"Liabilities": "-44.3",
"Stockholders Equity": "-22.6",
"ECR before LimitedLiability": "7.40",
"Other Liabilities": "-3.46",
"Oil and Gas Property": "22.8",
"Assets": "3.89",
"Property, Plant and Equipment": "26.4",
"Assets, Current": "17.8",
"Other Assets": "-45.2",
"Other Revenues": "14.7",
"Revenues": "14.1",
"Net Income": "29.7",
"Depreciation, Depletion, Amortization": "-1.81",
"Expenses": "23.5",
"General and Administrative Expense": "2.37",
"Operating Expenses": "12.7",
"Other Expenses": "10.9",
"Comprehensive Net Income": "29.7",
"Other Net Income": "-6.98",
"Economic Capital Ratio": "-19.1"
},
"2015": {
"Liabilities": "-51.8",
"Stockholders Equity": "1.61",
"ECR before LimitedLiability": "54.0",
"Liabilities, Current": "3.27",
"Other Liabilities": "-15.9",
"Long-term Debt": "-34.4",
"Property, Plant and Equipment": "48.7",
"Assets": "25.0",
"Other Assets": "-53.5",
"Oil and Gas Property": "46.8",
"Assets, Current": "8.88",
"Revenues": "2.89",
"Net Income": "37.8",
"Other Revenues": "3.59",
"General and Administrative Expense": "2.93",
"Expenses": "37.9",
"Other Expenses": "23.0",
"Operating Expenses": "10.4",
"Other Net Income": "-3.09",
"Comprehensive Net Income": "38.3",
"Economic Capital Ratio": "7.51"
},
"2016": {
"Liabilities": "-43.9",
"Stockholders Equity": "-28.0",
"ECR before LimitedLiability": "-24.1",
"Long-term Debt": "-39.3",
"Liabilities, Current": "6.69",
"Other Liabilities": "-10.1",
"Other Revenues": "-2.12",
"Revenues": "-1.80",
"Net Income": "9.16",
"Other Expenses": "2.23",
"Expenses": "14.5",
"General and Administrative Expense": "4.30",
"Operating Expenses": "5.41",
"Depreciation, Depletion, Amortization": "1.51",
"Assets, Current": "-4.39",
"Property, Plant and Equipment": "36.3",
"Other Assets": "-54.4",
"Oil and Gas Property": "34.9",
"Comprehensive Net Income": "9.25",
"Other Net Income": "-3.11",
"Economic Capital Ratio": "-48.1"
},
"2017": {
"Liabilities, Current": "5.83",
"Liabilities": "-40.6",
"Assets": "-8.93",
"Stockholders Equity": "-43.5",
"ECR before LimitedLiability": "-43.8",
"Long-term Debt": "-36.4",
"Other Liabilities": "7.88",
"Deferred Tax Liab., Net": "-18.4",
"Oil and Gas Property": "26.6",
"Property, Plant and Equipment": "26.1",
"Other Assets": "-44.9",
"General and Administrative Expense": "5.77",
"Expenses": "5.16",
"Other Revenues": "1.69",
"Net Income": "2.41",
"Operating Expenses": "7.23",
"Depreciation, Depletion, Amortization": "-1.59",
"Other Expenses": "-6.81",
"Comprehensive Net Income": "2.41",
"Other Net Income": "-3.83",
"Economic Capital Ratio": "-66.6"
},
"2018": {
"Other Liabilities": "9.52",
"Liabilities": "-49.1",
"Assets": "-7.37",
"Stockholders Equity": "-45.8",
"ECR before LimitedLiability": "-51.5",
"Liabilities, Current": "9.76",
"Long-term Debt": "-65.9",
"Deferred Tax Liab., Net": "-12.5",
"Oil and Gas Property": "32.0",
"Property, Plant and Equipment": "28.1",
"Other Assets": "-55.1",
"Assets, Current": "-3.69",
"Revenue from Contract with Customer": "-10.6",
"Revenues": "-6.21",
"Comprehensive Net Income": "1.79",
"Other Revenues": "4.58",
"General and Administrative Expense": "3.45",
"Expenses": "7.02",
"Operating Expenses": "2.69",
"Depreciation, Depletion, Amortization": "-1.93",
"Economic Capital Ratio": "-75.7"
},
"2019": {
"Deferred Tax Liab., Net": "-15.8",
"Liabilities": "-47.3",
"Assets": "-14.8",
"Stockholders Equity": "-58.1",
"ECR before LimitedLiability": "-50.5",
"Liabilities, Current": "8.51",
"Other Liabilities": "4.76",
"Long-term Debt": "-43.5",
"Oil and Gas Property": "29.6",
"Assets, Current": "-5.13",
"Property, Plant and Equipment": "22.7",
"Other Assets": "-54.3",
"Operating Expenses": "3.92",
"Expenses": "6.89",
"Other Revenues": "17.6",
"Net Income": "7.53",
"Depreciation, Depletion, Amortization": "-4.23",
"General and Administrative Expense": "2.48",
"Comprehensive Net Income": "7.88",
"Revenue from Contract with Customer": "-14.4",
"Economic Capital Ratio": "-65.9"
},
"2020": {
"Other Liabilities": "4.03",
"Liabilities": "-50.1",
"Assets": "-8.75",
"Stockholders Equity": "-46.6",
"Liabilities, Current": "4.29",
"Deferred Tax Liab., Net": "-15.9",
"Long-term Debt": "-55.4",
"Assets, Current": "-10.5",
"Other Assets": "-56.9",
"Property, Plant and Equipment": "17.6",
"Oil and Gas Property": "22.5",
"Revenues": "-7.57",
"Expenses": "6.30",
"Net Income": "5.09",
"Other Revenues": "4.11",
"Revenue from Contract with Customer": "-14.9",
"Depreciation, Depletion, Amortization": "-4.98",
"Other Expenses": "4.15",
"ECR before LimitedLiability": "-32.7",
"Comprehensive Net Income": "5.13",
"Economic Capital Ratio": "-58.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001509991_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,112,481",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "113,579",
"Liabilities, Current": "339,607",
"Long-term Debt": "1,143,993",
"Oil and Gas Property": "1,367,265",
"Operating Expenses": "126,409",
"Other Assets": "-1,304,853",
"Other Compr. Net Income": "1,907",
"Other Expenses": "414,435",
"Other Liabilities": "47,608",
"Other Net Income": "0",
"Other Revenues": "676,780",
"Property, Plant and Equipment": "1,377,041",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,531,208",
"Assets": "2,551,934",
"Revenues": "676,780",
"Expenses": "654,423",
"Stockholders Equity": "1,020,726",
"Net Income": "22,357",
"Comprehensive Net Income": "24,264",
"BaseVar": "2,708,126",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "68%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "750,118",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "185,707",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "160,027",
"Liabilities, Current": "190,253",
"Long-term Debt": "1,042,827",
"Oil and Gas Property": "1,510,312",
"Operating Expenses": "97,712",
"Other Assets": "-1,420,069",
"Other Compr. Net Income": "1,190",
"Other Expenses": "295,791",
"Other Liabilities": "104,137",
"Other Net Income": "0",
"Other Revenues": "672,209",
"Property, Plant and Equipment": "1,525,762",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,337,217",
"Assets": "2,366,123",
"Revenues": "672,209",
"Expenses": "739,237",
"Stockholders Equity": "1,028,906",
"Net Income": "-67,028",
"Comprehensive Net Income": "-65,838",
"BaseVar": "2,557,988",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "70%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "734,961",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "222,544",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "158,421",
"Liabilities, Current": "219,324",
"Long-term Debt": "963,941",
"Oil and Gas Property": "1,508,062",
"Operating Expenses": "230,314",
"Other Assets": "-1,420,159",
"Other Compr. Net Income": "-1,527",
"Other Expenses": "332,193",
"Other Liabilities": "170,226",
"Other Net Income": "0",
"Other Revenues": "852,428",
"Property, Plant and Equipment": "1,522,962",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,353,491",
"Assets": "2,345,826",
"Revenues": "852,428",
"Expenses": "943,472",
"Stockholders Equity": "992,335",
"Net Income": "-91,044",
"Comprehensive Net Income": "-92,571",
"BaseVar": "2,748,372",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "67%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,010,476",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "198,080",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "135,231",
"Liabilities, Current": "448,771",
"Long-term Debt": "847,075",
"Oil and Gas Property": "1,773,186",
"Operating Expenses": "93,519",
"Other Assets": "-1,595,742",
"Other Compr. Net Income": "-1,391",
"Other Expenses": "176,538",
"Other Liabilities": "337,961",
"Other Net Income": "0",
"Other Revenues": "882,738",
"Property, Plant and Equipment": "1,784,846",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,633,807",
"Assets": "2,972,766",
"Revenues": "882,738",
"Expenses": "603,368",
"Stockholders Equity": "1,338,959",
"Net Income": "279,370",
"Comprehensive Net Income": "277,979",
"BaseVar": "3,047,035",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "87%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "734,148",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "155,966",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "136,809",
"Liabilities, Current": "456,741",
"Long-term Debt": "918,607",
"Oil and Gas Property": "2,314,226",
"Operating Expenses": "156,203",
"Other Assets": "-2,168,163",
"Other Compr. Net Income": "-767",
"Other Expenses": "92,414",
"Other Liabilities": "502,189",
"Other Net Income": "0",
"Other Revenues": "471,556",
"Property, Plant and Equipment": "2,322,839",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,877,537",
"Assets": "3,203,050",
"Revenues": "471,556",
"Expenses": "541,392",
"Stockholders Equity": "1,325,513",
"Net Income": "-69,836",
"Comprehensive Net Income": "-70,603",
"BaseVar": "3,047,151",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "67%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "475,187",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "140,404",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "87,623",
"Liabilities, Current": "370,025",
"Long-term Debt": "1,408,020",
"Oil and Gas Property": "2,700,889",
"Operating Expenses": "202,280",
"Other Assets": "-2,543,503",
"Other Compr. Net Income": "0",
"Other Expenses": "238,828",
"Other Liabilities": "482,221",
"Other Net Income": "0",
"Other Revenues": "385,355",
"Property, Plant and Equipment": "2,708,892",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,260,266",
"Assets": "3,341,465",
"Revenues": "385,355",
"Expenses": "669,135",
"Stockholders Equity": "1,081,199",
"Net Income": "-283,780",
"Comprehensive Net Income": "-283,780",
"BaseVar": "3,328,110",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "50%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "533,602",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "476,548",
"Depreciation, Depletion, Amortization": "255,203",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "68,302",
"Liabilities, Current": "428,730",
"Long-term Debt": "1,390,213",
"Oil and Gas Property": "2,310,973",
"Operating Expenses": "216,050",
"Other Assets": "-1,969,800",
"Other Compr. Net Income": "0",
"Other Expenses": "320,073",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "636,836",
"Property, Plant and Equipment": "2,317,828",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,295,491",
"Assets": "3,192,603",
"Revenues": "636,836",
"Expenses": "859,628",
"Stockholders Equity": "897,112",
"Net Income": "-222,792",
"Comprehensive Net Income": "-222,792",
"BaseVar": "3,492,279",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "46%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "509,700",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "477,179",
"Depreciation, Depletion, Amortization": "329,835",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "99,856",
"Liabilities, Current": "384,308",
"Long-term Debt": "2,285,224",
"Oil and Gas Property": "3,444,864",
"Operating Expenses": "526,219",
"Other Assets": "-3,326,076",
"Other Compr. Net Income": "0",
"Other Expenses": "40,450",
"Other Liabilities": "0",
"Other Net Income": "7,666",
"Other Revenues": "894,703",
"Property, Plant and Equipment": "3,459,701",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,146,711",
"Assets": "4,088,189",
"Revenues": "894,703",
"Expenses": "996,360",
"Stockholders Equity": "941,478",
"Net Income": "-93,991",
"Comprehensive Net Income": "-93,991",
"BaseVar": "4,566,814",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "44%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "566,557",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "653,221",
"Depreciation, Depletion, Amortization": "563,861",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "110,010",
"Liabilities, Current": "539,101",
"Long-term Debt": "2,283,208",
"Oil and Gas Property": "3,624,751",
"Operating Expenses": "583,568",
"Other Assets": "-3,516,408",
"Other Compr. Net Income": "0",
"Other Expenses": "308,247",
"Other Liabilities": "0",
"Other Net Income": "10,493",
"Other Revenues": "1,499,416",
"Property, Plant and Equipment": "3,642,332",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,475,530",
"Assets": "4,317,232",
"Revenues": "1,499,416",
"Expenses": "1,565,686",
"Stockholders Equity": "841,702",
"Net Income": "-55,777",
"Comprehensive Net Income": "-55,777",
"BaseVar": "5,434,178",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "42%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "400,291",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "573,619",
"Depreciation, Depletion, Amortization": "485,862",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "72,142",
"Liabilities, Current": "460,199",
"Long-term Debt": "2,393,621",
"Oil and Gas Property": "3,310,276",
"Operating Expenses": "423,093",
"Other Assets": "-3,163,887",
"Other Compr. Net Income": "0",
"Other Expenses": "326,687",
"Other Liabilities": "0",
"Other Net Income": "92,165",
"Other Revenues": "804,033",
"Property, Plant and Equipment": "3,320,913",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,427,439",
"Assets": "3,867,593",
"Revenues": "804,033",
"Expenses": "1,307,784",
"Stockholders Equity": "440,154",
"Net Income": "-411,586",
"Comprehensive Net Income": "-411,586",
"BaseVar": "4,749,507",
"ECR before LimitedLiability": "3.9%",
"Economic Capital Ratio": "24%"
}
}
},
"top_rated": false,
"trend": 24.0,
"value": 0.24111424792068822,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001509991.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001509991.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001509991.svg"
},
{
"company_id": "0001341726",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001341726.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001341726.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001341726.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001341726_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001341726_main_keyfigs.svg",
"name": "Gulfslope Energy INC",
"rank": 53,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001341726.svg",
"report_text": "The relative strengths and weaknesses of Gulfslope Energy 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 Gulfslope Energy INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Gulfslope Energy INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 126% points.
The company's Economic Capital Ratio, given in the ranking table, is 22%, being 60% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001341726_2021_Gulfslope_Energy_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "33.1",
"Liabilities": "64.2",
"Stockholders Equity": "57.5",
"ECR before LimitedLiability": "-1.79",
"Other Liabilities": "21.8",
"Long-term Debt": "31.1",
"Revenues": "-9.90",
"Net Income": "-114",
"Other Revenues": "-9.81",
"Operating Expenses": "27.3",
"Expenses": "-93.3",
"General and Administrative Expense": "-112",
"Depreciation, Depletion, Amortization": "7.44",
"Other Expenses": "-19.1",
"Other Assets": "-13.1",
"Assets, Current": "107",
"Property, Plant and Equipment": "-35.5",
"Oil and Gas Property": "-38.2",
"Comprehensive Net Income": "-114",
"Other Net Income": "-10.5",
"Economic Capital Ratio": "-24.6"
},
"2012": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-80.8",
"Long-term Debt": "0",
"Assets, Current": "0",
"Assets": "-15.1",
"Property, Plant and Equipment": "-15.9",
"Oil and Gas Property": "-19.9",
"Other Assets": "-0.0557",
"Other Revenues": "-0.119",
"Revenues": "-0.122",
"Net Income": "-163",
"Expenses": "-104",
"Operating Expenses": "0",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "-187",
"Other Net Income": "0",
"Comprehensive Net Income": "-163",
"Economic Capital Ratio": "-110"
},
"2013": {
"Other Liabilities": "0",
"Liabilities": "0",
"Stockholders Equity": "-3.41",
"ECR before LimitedLiability": "-89.7",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Other Assets": "0",
"Assets": "-0.864",
"Oil and Gas Property": "0",
"Assets, Current": "0",
"Property, Plant and Equipment": "0",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"Expenses": "0",
"Operating Expenses": "0",
"Other Expenses": "0",
"General and Administrative Expense": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-119"
},
"2016": {
"Liabilities": "-0.295",
"Stockholders Equity": "-45.2",
"Long-term Debt": "0",
"Liabilities, Current": "-8.65",
"Oil and Gas Property": "0",
"Assets": "-5.64",
"Other Assets": "0",
"Assets, Current": "-0.0540",
"Property, Plant and Equipment": "-1.53",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-0.0264",
"Other Expenses": "-0.0122",
"Expenses": "0",
"General and Administrative Expense": "0",
"Operating Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"ECR before LimitedLiability": "-74.0",
"Comprehensive Net Income": "-0.0260",
"Other Net Income": "0",
"Economic Capital Ratio": "-98.1"
},
"2017": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-44.2",
"ECR before LimitedLiability": "-90.2",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Assets": "-2.25",
"Property, Plant and Equipment": "-0.0102",
"Other Assets": "0",
"Assets, Current": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "0",
"Expenses": "0",
"Operating Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Taxes": "0",
"Other Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-113"
},
"2018": {
"Other Liabilities": "2.91",
"Liabilities": "-63.3",
"Stockholders Equity": "-57.1",
"ECR before LimitedLiability": "-83.9",
"Liabilities, Current": "-136",
"Long-term Debt": "5.10",
"Oil and Gas Property": "-20.0",
"Assets": "-5.74",
"Property, Plant and Equipment": "-24.3",
"Other Assets": "11.8",
"Assets, Current": "11.8",
"Revenue from Contract with Customer": "-4.38",
"Revenues": "-7.71",
"Expenses": "6.86",
"Net Income": "-2.52",
"Other Revenues": "-4.89",
"Operating Expenses": "5.00",
"Depreciation, Depletion, Amortization": "1.76",
"Comprehensive Net Income": "-2.51",
"Other Net Income": "-0.493",
"Economic Capital Ratio": "-108"
},
"2019": {
"Liabilities": "-36.1",
"Stockholders Equity": "-44.4",
"ECR before LimitedLiability": "-83.0",
"Liabilities, Current": "-85.7",
"Long-term Debt": "5.18",
"Oil and Gas Property": "-18.1",
"Assets": "-7.54",
"Assets, Current": "5.27",
"Property, Plant and Equipment": "-27.5",
"Other Assets": "9.08",
"Other Revenues": "-4.84",
"Revenues": "-10.0",
"Net Income": "-10.2",
"Revenue from Contract with Customer": "-6.32",
"Operating Expenses": "4.83",
"Expenses": "5.11",
"Other Expenses": "-3.54",
"Depreciation, Depletion, Amortization": "2.17",
"Comprehensive Net Income": "-10.1",
"Other Net Income": "-6.76",
"Economic Capital Ratio": "-98.3"
},
"2020": {
"Other Liabilities": "1.88",
"Liabilities": "-58.6",
"Stockholders Equity": "-38.5",
"Liabilities, Current": "-126",
"Long-term Debt": "4.44",
"Assets, Current": "1.74",
"Assets": "1.74",
"Other Assets": "21.8",
"Property, Plant and Equipment": "-35.4",
"Oil and Gas Property": "-28.5",
"Revenues": "-21.7",
"Expenses": "6.34",
"Net Income": "1.96",
"Other Revenues": "-9.38",
"Revenue from Contract with Customer": "-13.9",
"Depreciation, Depletion, Amortization": "1.75",
"Operating Expenses": "3.57",
"ECR before LimitedLiability": "-35.0",
"Other Net Income": "1.88",
"Comprehensive Net Income": "1.98",
"Economic Capital Ratio": "-60.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001341726_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "88",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "57",
"Liabilities, Current": "2.3",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "14",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "12",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2.3",
"Assets": "88",
"Revenues": "12",
"Expenses": "71",
"Stockholders Equity": "85",
"Net Income": "-59",
"Comprehensive Net Income": "-59",
"BaseVar": "87",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "107%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "752",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,537",
"Liabilities, Current": "63",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "11",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "12",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "63",
"Assets": "752",
"Revenues": "12",
"Expenses": "1,549",
"Stockholders Equity": "689",
"Net Income": "-1,537",
"Comprehensive Net Income": "-1,537",
"BaseVar": "1,188",
"ECR before LimitedLiability": "-164%",
"Economic Capital Ratio": "0.00065%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,816",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,237",
"Liabilities, Current": "9,335",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "19",
"Other Compr. Net Income": "0",
"Other Expenses": "15,227",
"Other Liabilities": "3,003",
"Other Net Income": "0.32",
"Other Revenues": "12",
"Property, Plant and Equipment": "70",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "12,338",
"Assets": "2,905",
"Revenues": "12",
"Expenses": "17,464",
"Stockholders Equity": "-9,433",
"Net Income": "-17,452",
"Comprehensive Net Income": "-17,452",
"BaseVar": "16,360",
"ECR before LimitedLiability": "-385%",
"Economic Capital Ratio": "0.0000000000000000000000030%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "166",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,656",
"Liabilities, Current": "11,409",
"Long-term Debt": "0",
"Oil and Gas Property": "4,526",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,520",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "24",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,409",
"Assets": "4,716",
"Revenues": "0",
"Expenses": "5,176",
"Stockholders Equity": "-6,693",
"Net Income": "-5,176",
"Comprehensive Net Income": "-5,176",
"BaseVar": "10,651",
"ECR before LimitedLiability": "-169%",
"Economic Capital Ratio": "0.00034%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "47",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "964",
"Liabilities, Current": "13,255",
"Long-term Debt": "0",
"Oil and Gas Property": "1,888",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,640",
"Other Liabilities": "0",
"Other Net Income": "-90",
"Other Revenues": "0",
"Property, Plant and Equipment": "3.5",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,255",
"Assets": "1,938",
"Revenues": "0",
"Expenses": "5,605",
"Stockholders Equity": "-11,317",
"Net Income": "-5,694",
"Comprehensive Net Income": "-5,694",
"BaseVar": "10,444",
"ECR before LimitedLiability": "-263%",
"Economic Capital Ratio": "0.000000000056%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "11,941",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,220",
"Liabilities, Current": "24,479",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "8,138",
"Other Compr. Net Income": "0",
"Other Expenses": "781",
"Other Liabilities": "0",
"Other Net Income": "-636",
"Other Revenues": "0",
"Property, Plant and Equipment": "15",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "24,479",
"Assets": "20,093",
"Revenues": "0",
"Expenses": "2,001",
"Stockholders Equity": "-4,386",
"Net Income": "-2,637",
"Comprehensive Net Income": "-2,637",
"BaseVar": "23,604",
"ECR before LimitedLiability": "-37%",
"Economic Capital Ratio": "12%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "9,769",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,473",
"Liabilities, Current": "31,113",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "21,001",
"Other Compr. Net Income": "0",
"Other Expenses": "6,001",
"Other Liabilities": "0",
"Other Net Income": "-6,251",
"Other Revenues": "0",
"Property, Plant and Equipment": "13",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "31,113",
"Assets": "30,784",
"Revenues": "0",
"Expenses": "7,473",
"Stockholders Equity": "-329",
"Net Income": "-13,724",
"Comprehensive Net Income": "-13,724",
"BaseVar": "37,810",
"ECR before LimitedLiability": "-46%",
"Economic Capital Ratio": "9.1%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "3,641",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,098",
"Liabilities, Current": "13,972",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "12,428",
"Other Compr. Net Income": "0",
"Other Expenses": "2,464",
"Other Liabilities": "0",
"Other Net Income": "1,146",
"Other Revenues": "0",
"Property, Plant and Equipment": "6.3",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,972",
"Assets": "16,075",
"Revenues": "0",
"Expenses": "3,562",
"Stockholders Equity": "2,102",
"Net Income": "-2,416",
"Comprehensive Net Income": "-2,416",
"BaseVar": "17,377",
"ECR before LimitedLiability": "1.6%",
"Economic Capital Ratio": "22%"
}
}
},
"top_rated": false,
"trend": 39.0,
"value": 0.21842251436082777,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001341726.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001341726.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001341726.svg"
},
{
"company_id": "0001168054",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001168054.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001168054.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001168054.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001168054_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001168054_main_keyfigs.svg",
"name": "Cimarex Energy CO",
"rank": 54,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Cimarex Energy 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 Cimarex Energy CO compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 16% points.The greatest weakness of Cimarex Energy CO is the variable Other Expenses, reducing the Economic Capital Ratio by 43% points.
The company's Economic Capital Ratio, given in the ranking table, is 21%, being 61% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001168054_2021_Cimarex_Energy_CO.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-20.2",
"Stockholders Equity": "-29.5",
"ECR before LimitedLiability": "-36.8",
"Long-term Debt": "-1.02",
"Other Liabilities": "-18.5",
"Property, Plant and Equipment": "-48.9",
"Assets": "-9.07",
"Other Assets": "91.1",
"Oil and Gas Property": "-16.7",
"Revenues": "3.59",
"Net Income": "-6.18",
"Other Revenues": "3.70",
"Other Expenses": "-12.6",
"Expenses": "-4.38",
"General and Administrative Expense": "0.962",
"Taxes": "1.04",
"Depreciation, Depletion, Amortization": "6.34",
"Comprehensive Net Income": "-5.46",
"Other Net Income": "-5.43",
"Other Compr. Net Income": "0.704",
"Economic Capital Ratio": "-42.6"
},
"2010": {
"Long-term Debt": "1.29",
"Liabilities": "-16.6",
"Assets": "-7.49",
"Stockholders Equity": "-26.6",
"ECR before LimitedLiability": "-12.3",
"Other Liabilities": "-23.2",
"Liabilities, Current": "4.58",
"Oil and Gas Property": "-14.0",
"Property, Plant and Equipment": "-39.9",
"Other Assets": "107",
"Revenues": "17.2",
"Net Income": "13.8",
"Other Revenues": "17.3",
"Operating Expenses": "-1.10",
"Expenses": "4.00",
"Other Expenses": "-4.19",
"General and Administrative Expense": "1.58",
"Depreciation, Depletion, Amortization": "6.84",
"Comprehensive Net Income": "13.9",
"Other Net Income": "-7.46",
"Economic Capital Ratio": "-14.6"
},
"2011": {
"Liabilities, Current": "6.38",
"Liabilities": "-30.5",
"Stockholders Equity": "-20.6",
"ECR before LimitedLiability": "6.70",
"Other Liabilities": "-30.6",
"Long-term Debt": "-6.58",
"Revenues": "18.5",
"Net Income": "25.8",
"Other Revenues": "18.6",
"Operating Expenses": "12.4",
"Expenses": "14.8",
"General and Administrative Expense": "10.1",
"Depreciation, Depletion, Amortization": "5.43",
"Other Expenses": "-14.0",
"Other Assets": "2.93",
"Assets, Current": "-9.97",
"Property, Plant and Equipment": "-24.5",
"Oil and Gas Property": "47.4",
"Comprehensive Net Income": "25.9",
"Other Net Income": "-7.34",
"Economic Capital Ratio": "-16.1"
},
"2012": {
"Liabilities, Current": "9.79",
"Liabilities": "-27.7",
"Assets": "8.00",
"Stockholders Equity": "-4.97",
"ECR before LimitedLiability": "23.1",
"Long-term Debt": "-13.9",
"Other Liabilities": "-24.1",
"Assets, Current": "-5.37",
"Property, Plant and Equipment": "-25.4",
"Oil and Gas Property": "48.1",
"Other Revenues": "11.8",
"Revenues": "11.7",
"Net Income": "28.2",
"Expenses": "21.4",
"Operating Expenses": "10.4",
"Other Expenses": "-5.40",
"Depreciation, Depletion, Amortization": "5.88",
"General and Administrative Expense": "10.2",
"Other Net Income": "-4.39",
"Comprehensive Net Income": "28.1",
"Economic Capital Ratio": "-6.26"
},
"2013": {
"Other Liabilities": "-27.5",
"Liabilities": "-19.8",
"ECR before LimitedLiability": "18.0",
"Liabilities, Current": "13.6",
"Long-term Debt": "-7.95",
"Other Assets": "3.68",
"Assets": "5.92",
"Oil and Gas Property": "46.9",
"Assets, Current": "-6.51",
"Property, Plant and Equipment": "-24.5",
"Revenues": "14.5",
"Net Income": "24.1",
"Other Revenues": "14.4",
"Expenses": "18.5",
"Operating Expenses": "11.3",
"Depreciation, Depletion, Amortization": "6.62",
"Other Expenses": "-8.14",
"General and Administrative Expense": "7.86",
"Comprehensive Net Income": "23.9",
"Other Net Income": "-8.72",
"Economic Capital Ratio": "-11.2"
},
"2014": {
"Long-term Debt": "-20.6",
"Liabilities": "-32.3",
"Assets": "6.64",
"Stockholders Equity": "-10.6",
"ECR before LimitedLiability": "16.9",
"Liabilities, Current": "13.3",
"Other Liabilities": "-26.4",
"Oil and Gas Property": "49.5",
"Property, Plant and Equipment": "-27.1",
"Assets, Current": "-5.64",
"Other Revenues": "14.4",
"Revenues": "13.7",
"Net Income": "28.8",
"Depreciation, Depletion, Amortization": "6.38",
"Expenses": "22.2",
"General and Administrative Expense": "6.94",
"Operating Expenses": "12.6",
"Other Expenses": "-3.68",
"Comprehensive Net Income": "28.9",
"Other Net Income": "-6.36",
"Economic Capital Ratio": "-9.59"
},
"2015": {
"Liabilities": "-1.55",
"ECR before LimitedLiability": "30.3",
"Liabilities, Current": "18.6",
"Other Liabilities": "2.79",
"Long-term Debt": "-26.2",
"Property, Plant and Equipment": "-26.8",
"Assets": "2.05",
"Other Assets": "11.3",
"Oil and Gas Property": "23.6",
"Assets, Current": "2.98",
"Revenues": "12.3",
"Net Income": "12.0",
"Other Revenues": "13.3",
"General and Administrative Expense": "7.82",
"Expenses": "2.75",
"Other Expenses": "-28.6",
"Depreciation, Depletion, Amortization": "7.95",
"Operating Expenses": "15.7",
"Other Net Income": "-2.88",
"Comprehensive Net Income": "12.7",
"Economic Capital Ratio": "-16.2"
},
"2016": {
"Liabilities": "-10.9",
"Assets": "-5.51",
"Stockholders Equity": "-16.6",
"ECR before LimitedLiability": "1.24",
"Long-term Debt": "-38.4",
"Liabilities, Current": "12.0",
"Other Liabilities": "7.03",
"Oil and Gas Property": "17.7",
"Other Assets": "16.7",
"Property, Plant and Equipment": "-33.9",
"Other Revenues": "12.4",
"Revenues": "12.8",
"Net Income": "13.1",
"Other Expenses": "-23.9",
"Expenses": "4.22",
"General and Administrative Expense": "7.79",
"Operating Expenses": "9.68",
"Depreciation, Depletion, Amortization": "7.23",
"Comprehensive Net Income": "13.2",
"Other Net Income": "-4.09",
"Economic Capital Ratio": "-22.8"
},
"2017": {
"Liabilities, Current": "10.9",
"Liabilities": "-11.1",
"Assets": "-9.03",
"Stockholders Equity": "-23.8",
"ECR before LimitedLiability": "9.53",
"Long-term Debt": "-39.0",
"Other Liabilities": "15.0",
"Oil and Gas Property": "21.5",
"Property, Plant and Equipment": "-34.8",
"Other Assets": "14.6",
"Other Revenues": "25.2",
"Revenues": "24.5",
"Net Income": "24.3",
"General and Administrative Expense": "9.91",
"Expenses": "6.01",
"Operating Expenses": "13.3",
"Depreciation, Depletion, Amortization": "7.48",
"Other Expenses": "-27.0",
"Other Net Income": "-6.27",
"Comprehensive Net Income": "24.4",
"Economic Capital Ratio": "-13.3"
},
"2018": {
"Other Liabilities": "19.3",
"Liabilities": "-7.17",
"Stockholders Equity": "-10.2",
"ECR before LimitedLiability": "17.5",
"Liabilities, Current": "13.6",
"Long-term Debt": "-32.7",
"Deferred Tax Liab., Net": "-12.7",
"Revenue from Contract with Customer": "33.1",
"Revenues": "13.6",
"Net Income": "23.2",
"Other Revenues": "-20.6",
"General and Administrative Expense": "7.07",
"Expenses": "7.02",
"Operating Expenses": "14.3",
"Other Expenses": "-23.7",
"Depreciation, Depletion, Amortization": "7.02",
"Other Assets": "12.7",
"Oil and Gas Property": "21.4",
"Property, Plant and Equipment": "-31.5",
"Assets, Current": "7.36",
"Comprehensive Net Income": "23.2",
"Economic Capital Ratio": "-6.63"
},
"2019": {
"Deferred Tax Liab., Net": "-8.36",
"Liabilities": "-16.9",
"Stockholders Equity": "-18.1",
"Assets, Current": "-8.12",
"ECR before LimitedLiability": "-6.32",
"Liabilities, Current": "13.3",
"Other Liabilities": "7.59",
"Long-term Debt": "-35.1",
"Other Revenues": "-16.3",
"Revenues": "4.26",
"Net Income": "8.94",
"Revenue from Contract with Customer": "18.6",
"Property, Plant and Equipment": "-35.9",
"Other Assets": "13.3",
"Oil and Gas Property": "38.6",
"Operating Expenses": "13.3",
"Comprehensive Net Income": "9.33",
"Other Expenses": "-27.9",
"Depreciation, Depletion, Amortization": "7.70",
"General and Administrative Expense": "4.42",
"Economic Capital Ratio": "-21.7"
},
"2020": {
"Other Liabilities": "1.76",
"Liabilities": "-13.9",
"Assets": "-23.5",
"Stockholders Equity": "-36.3",
"Liabilities, Current": "2.19",
"Long-term Debt": "-39.1",
"Assets, Current": "-11.1",
"Property, Plant and Equipment": "-41.2",
"Oil and Gas Property": "16.0",
"Depreciation, Depletion, Amortization": "1.57",
"Expenses": "-15.7",
"Net Income": "-13.1",
"Revenue from Contract with Customer": "2.91",
"Operating Expenses": "3.30",
"Cost of Goods and Services Sold": "1.00",
"General and Administrative Expense": "1.13",
"Other Expenses": "-42.9",
"ECR before LimitedLiability": "-35.6",
"Comprehensive Net Income": "-12.9",
"Other Revenues": "-13.2",
"Economic Capital Ratio": "-61.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001168054_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "407,258",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "41,724",
"Liabilities, Current": "388,763",
"Long-term Debt": "522,578",
"Oil and Gas Property": "0",
"Operating Expenses": "236,236",
"Other Assets": "2,910,042",
"Other Compr. Net Income": "0",
"Other Expenses": "1,027,487",
"Other Liabilities": "495,090",
"Other Net Income": "-16,290",
"Other Revenues": "1,009,794",
"Property, Plant and Equipment": "127,237",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,406,431",
"Assets": "3,444,537",
"Revenues": "1,009,794",
"Expenses": "1,305,447",
"Stockholders Equity": "2,038,106",
"Net Income": "-311,943",
"Comprehensive Net Income": "-311,943",
"BaseVar": "3,591,250",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "94%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "561,767",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "48,620",
"Liabilities, Current": "512,313",
"Long-term Debt": "459,493",
"Oil and Gas Property": "0",
"Operating Expenses": "248,558",
"Other Assets": "3,639,901",
"Other Compr. Net Income": "0",
"Other Expenses": "751,491",
"Other Liabilities": "776,609",
"Other Net Income": "9,768",
"Other Revenues": "1,613,683",
"Property, Plant and Equipment": "156,579",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,748,415",
"Assets": "4,358,247",
"Revenues": "1,613,683",
"Expenses": "1,048,669",
"Stockholders Equity": "2,609,832",
"Net Income": "574,782",
"Comprehensive Net Income": "574,782",
"BaseVar": "4,389,391",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "127%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "457,895",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "45,256",
"Liabilities, Current": "616,339",
"Long-term Debt": "706,693",
"Oil and Gas Property": "4,126,208",
"Operating Expenses": "319,140",
"Other Assets": "726,259",
"Other Compr. Net Income": "0",
"Other Expenses": "873,319",
"Other Liabilities": "974,932",
"Other Net Income": "9,758",
"Other Revenues": "1,757,889",
"Property, Plant and Equipment": "118,215",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,297,964",
"Assets": "5,428,577",
"Revenues": "1,757,889",
"Expenses": "1,237,715",
"Stockholders Equity": "3,130,613",
"Net Income": "529,932",
"Comprehensive Net Income": "529,932",
"BaseVar": "5,365,952",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "116%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "470,137",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "54,428",
"Liabilities, Current": "645,862",
"Long-term Debt": "1,063,201",
"Oil and Gas Property": "5,004,769",
"Operating Expenses": "340,899",
"Other Assets": "677,641",
"Other Compr. Net Income": "488",
"Other Expenses": "878,438",
"Other Liabilities": "1,121,353",
"Other Net Income": "3,650",
"Other Revenues": "1,623,938",
"Property, Plant and Equipment": "152,605",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,830,416",
"Assets": "6,305,152",
"Revenues": "1,623,938",
"Expenses": "1,273,765",
"Stockholders Equity": "3,474,736",
"Net Income": "353,823",
"Comprehensive Net Income": "354,311",
"BaseVar": "6,018,704",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "104%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "469,139",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "77,466",
"Liabilities, Current": "683,167",
"Long-term Debt": "1,087,919",
"Oil and Gas Property": "5,965,637",
"Operating Expenses": "247,988",
"Other Assets": "671,441",
"Other Compr. Net Income": "715",
"Other Expenses": "1,129,426",
"Other Liabilities": "1,459,841",
"Other Net Income": "21,518",
"Other Revenues": "1,998,051",
"Property, Plant and Equipment": "146,918",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,230,927",
"Assets": "7,253,135",
"Revenues": "1,998,051",
"Expenses": "1,454,880",
"Stockholders Equity": "4,022,208",
"Net Income": "564,689",
"Comprehensive Net Income": "565,404",
"BaseVar": "6,979,613",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "108%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "931,804",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "81,160",
"Liabilities, Current": "776,327",
"Long-term Debt": "1,693,628",
"Oil and Gas Property": "6,903,711",
"Operating Expenses": "342,304",
"Other Assets": "678,747",
"Other Compr. Net Income": "-87",
"Other Expenses": "1,558,340",
"Other Liabilities": "1,754,706",
"Other Net Income": "64,832",
"Other Revenues": "2,424,176",
"Property, Plant and Equipment": "211,031",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,224,661",
"Assets": "8,725,293",
"Revenues": "2,424,176",
"Expenses": "1,981,804",
"Stockholders Equity": "4,500,632",
"Net Income": "507,204",
"Comprehensive Net Income": "507,117",
"BaseVar": "8,710,426",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "96%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,077,930",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "74,688",
"Liabilities, Current": "410,067",
"Long-term Debt": "1,682,836",
"Oil and Gas Property": "3,276,146",
"Operating Expenses": "299,374",
"Other Assets": "659,201",
"Other Compr. Net Income": "-661",
"Other Expenses": "3,531,670",
"Other Liabilities": "352,705",
"Other Net Income": "44,165",
"Other Revenues": "1,452,619",
"Property, Plant and Equipment": "230,009",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,445,608",
"Assets": "5,243,286",
"Revenues": "1,452,619",
"Expenses": "3,905,732",
"Stockholders Equity": "2,797,678",
"Net Income": "-2,408,948",
"Comprehensive Net Income": "-2,409,609",
"BaseVar": "6,546,036",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "44%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "969,304",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "73,901",
"Liabilities, Current": "522,352",
"Long-term Debt": "1,669,813",
"Oil and Gas Property": "2,854,071",
"Operating Expenses": "232,002",
"Other Assets": "652,853",
"Other Compr. Net Income": "504",
"Other Expenses": "1,414,446",
"Other Liabilities": "129,464",
"Other Net Income": "31,955",
"Other Revenues": "1,257,345",
"Property, Plant and Equipment": "205,465",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,321,629",
"Assets": "4,681,693",
"Revenues": "1,257,345",
"Expenses": "1,720,349",
"Stockholders Equity": "2,360,064",
"Net Income": "-431,049",
"Comprehensive Net Income": "-430,545",
"BaseVar": "5,006,738",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "75%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "935,635",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "101,618",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "79,996",
"Liabilities, Current": "679,574",
"Long-term Debt": "1,688,901",
"Oil and Gas Property": "3,241,530",
"Operating Expenses": "262,180",
"Other Assets": "654,552",
"Other Compr. Net Income": "1,254",
"Other Expenses": "1,087,847",
"Other Liabilities": "4,268",
"Other Net Income": "6,103",
"Other Revenues": "1,918,249",
"Property, Plant and Equipment": "210,922",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,474,361",
"Assets": "5,042,639",
"Revenues": "1,918,249",
"Expenses": "1,430,023",
"Stockholders Equity": "2,568,278",
"Net Income": "494,329",
"Comprehensive Net Income": "495,583",
"BaseVar": "5,436,314",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "100%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,424,139",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "334,473",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "80,850",
"Liabilities, Current": "708,707",
"Long-term Debt": "1,686,851",
"Oil and Gas Property": "3,715,330",
"Operating Expenses": "293,213",
"Other Assets": "664,929",
"Other Compr. Net Income": "-1,444",
"Other Expenses": "1,216,866",
"Other Liabilities": "2,267",
"Other Net Income": "43,763",
"Other Revenues": "0",
"Property, Plant and Equipment": "257,686",
"Revenue from Contract with Customer": "2,339,017",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,732,298",
"Assets": "6,062,084",
"Revenues": "2,339,017",
"Expenses": "1,590,929",
"Stockholders Equity": "3,329,786",
"Net Income": "791,851",
"Comprehensive Net Income": "790,407",
"BaseVar": "6,384,768",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "114%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "621,486",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "338,424",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "95,843",
"Liabilities, Current": "758,621",
"Long-term Debt": "2,384,205",
"Oil and Gas Property": "5,210,698",
"Operating Expenses": "339,941",
"Other Assets": "788,554",
"Other Compr. Net Income": "-755",
"Other Expenses": "2,109,527",
"Other Liabilities": "1,018",
"Other Net Income": "57,723",
"Other Revenues": "0",
"Property, Plant and Equipment": "519,291",
"Revenue from Contract with Customer": "2,362,969",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,482,268",
"Assets": "7,140,029",
"Revenues": "2,362,969",
"Expenses": "2,545,311",
"Stockholders Equity": "3,657,761",
"Net Income": "-124,619",
"Comprehensive Net Income": "-125,374",
"BaseVar": "7,794,528",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "86%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "657,338",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "111,005",
"Liabilities, Current": "660,225",
"Long-term Debt": "2,353,780",
"Oil and Gas Property": "3,436,669",
"Operating Expenses": "285,324",
"Other Assets": "91,881",
"Other Compr. Net Income": "0",
"Other Expenses": "3,180,294",
"Other Liabilities": "17,749",
"Other Net Income": "50,570",
"Other Revenues": "0",
"Property, Plant and Equipment": "436,101",
"Revenue from Contract with Customer": "1,558,595",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,031,754",
"Assets": "4,621,989",
"Revenues": "1,558,595",
"Expenses": "3,576,623",
"Stockholders Equity": "1,590,235",
"Net Income": "-1,967,458",
"Comprehensive Net Income": "-1,967,458",
"BaseVar": "6,419,766",
"ECR before LimitedLiability": "0.95%",
"Economic Capital Ratio": "21%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.2125073776642278,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001168054.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001168054.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001168054.svg"
},
{
"company_id": "0000844965",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000844965.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000844965.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000844965.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000844965_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000844965_main_keyfigs.svg",
"name": "Tetra Technologies INC",
"rank": 55,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000844965.svg",
"report_text": "The relative strengths and weaknesses of Tetra Technologies 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 Tetra Technologies INC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 20% points.The greatest weakness of Tetra Technologies INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 62% points.
The company's Economic Capital Ratio, given in the ranking table, is 20%, being 62% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000844965_2021_Tetra_Technologies_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Long-term Debt": "-13.7",
"Liabilities": "-16.4",
"Assets": "-48.2",
"Stockholders Equity": "-106",
"ECR before LimitedLiability": "-75.1",
"Other Liabilities": "-7.33",
"Liabilities, Current": "4.53",
"Oil and Gas Property": "-22.8",
"Property, Plant and Equipment": "-37.6",
"Assets, Current": "13.4",
"Revenues": "26.1",
"Net Income": "-8.38",
"Other Revenues": "26.2",
"Operating Expenses": "6.59",
"Expenses": "-33.4",
"Other Expenses": "-46.7",
"General and Administrative Expense": "-4.26",
"Depreciation, Depletion, Amortization": "6.44",
"Comprehensive Net Income": "-8.25",
"Other Net Income": "-8.00",
"Economic Capital Ratio": "-77.4"
},
"2011": {
"Liabilities, Current": "3.38",
"Liabilities": "-10.3",
"Stockholders Equity": "-94.0",
"ECR before LimitedLiability": "-28.7",
"Other Liabilities": "6.71",
"Long-term Debt": "-22.9",
"Other Assets": "-3.60",
"Assets": "-42.9",
"Assets, Current": "14.5",
"Oil and Gas Property": "-44.8",
"Property, Plant and Equipment": "-6.96",
"Revenues": "40.1",
"Net Income": "15.6",
"Other Revenues": "40.2",
"Operating Expenses": "23.4",
"Expenses": "-28.0",
"Depreciation, Depletion, Amortization": "6.73",
"Other Expenses": "-70.1",
"Comprehensive Net Income": "15.7",
"Other Net Income": "-5.31",
"Economic Capital Ratio": "-51.6"
},
"2012": {
"Assets, Current": "15.1",
"Assets": "-35.2",
"Stockholders Equity": "-67.3",
"Other Liabilities": "14.7",
"Economic Capital Ratio": "-29.1",
"Property, Plant and Equipment": "-6.41",
"Oil and Gas Property": "-47.2",
"Other Assets": "11.3",
"Other Revenues": "42.4",
"Revenues": "42.3",
"Net Income": "27.2",
"Taxes": "0.824",
"Expenses": "-15.6",
"Operating Expenses": "21.4",
"Other Expenses": "-54.8",
"Depreciation, Depletion, Amortization": "7.62",
"General and Administrative Expense": "2.88",
"Liabilities, Current": "3.56",
"Long-term Debt": "-23.7",
"Other Net Income": "-5.11",
"Comprehensive Net Income": "27.0"
},
"2013": {
"Other Liabilities": "23.3",
"Liabilities": "14.1",
"Stockholders Equity": "-66.9",
"ECR before LimitedLiability": "-5.52",
"Liabilities, Current": "17.4",
"Long-term Debt": "-38.5",
"Other Assets": "13.5",
"Assets": "-39.9",
"Oil and Gas Property": "-51.5",
"Assets, Current": "10.4",
"Property, Plant and Equipment": "-2.79",
"Revenues": "48.5",
"Net Income": "18.9",
"Other Revenues": "48.4",
"Expenses": "-28.7",
"Operating Expenses": "20.7",
"Depreciation, Depletion, Amortization": "9.05",
"Other Expenses": "-65.2",
"Comprehensive Net Income": "18.2",
"Other Net Income": "-11.7",
"Economic Capital Ratio": "-34.8"
},
"2014": {
"Long-term Debt": "-55.8",
"Liabilities": "-20.9",
"Assets": "-24.7",
"Stockholders Equity": "-58.1",
"ECR before LimitedLiability": "-24.3",
"Liabilities, Current": "3.43",
"Other Liabilities": "14.2",
"Oil and Gas Property": "-40.9",
"Property, Plant and Equipment": "6.15",
"Other Assets": "12.0",
"Other Revenues": "25.7",
"Revenues": "24.9",
"Net Income": "14.3",
"Depreciation, Depletion, Amortization": "5.68",
"Expenses": "-2.46",
"General and Administrative Expense": "1.61",
"Operating Expenses": "15.9",
"Other Expenses": "-31.3",
"Comprehensive Net Income": "13.3",
"Other Net Income": "-7.37",
"Economic Capital Ratio": "-50.7"
},
"2015": {
"Liabilities": "-12.8",
"Assets": "-20.9",
"Stockholders Equity": "-43.6",
"ECR before LimitedLiability": "35.2",
"Liabilities, Current": "18.6",
"Other Liabilities": "12.0",
"Long-term Debt": "-71.1",
"Property, Plant and Equipment": "19.7",
"Other Assets": "10.6",
"Oil and Gas Property": "-42.0",
"Revenues": "31.4",
"Net Income": "36.7",
"Other Revenues": "31.8",
"Expenses": "16.3",
"Other Expenses": "-18.3",
"Depreciation, Depletion, Amortization": "8.47",
"Operating Expenses": "24.1",
"Other Net Income": "-4.33",
"Comprehensive Net Income": "38.7",
"Other Compr. Net Income": "3.92",
"Economic Capital Ratio": "-11.3"
},
"2016": {
"Liabilities": "-9.18",
"Stockholders Equity": "-67.9",
"ECR before LimitedLiability": "-29.7",
"Long-term Debt": "-39.2",
"Liabilities, Current": "19.6",
"Oil and Gas Property": "-45.7",
"Assets": "-36.0",
"Other Assets": "9.82",
"Assets, Current": "-6.88",
"Property, Plant and Equipment": "13.1",
"Other Revenues": "24.5",
"Revenues": "24.5",
"Net Income": "9.87",
"Other Expenses": "-42.1",
"Expenses": "-11.0",
"Operating Expenses": "17.3",
"Depreciation, Depletion, Amortization": "7.56",
"Comprehensive Net Income": "15.1",
"Other Net Income": "-4.92",
"Other Compr. Net Income": "4.40",
"Economic Capital Ratio": "-53.7"
},
"2020": {
"Other Liabilities": "0.828",
"Liabilities": "-48.1",
"Stockholders Equity": "-56.9",
"Liabilities, Current": "-62.1",
"Long-term Debt": "-1.26",
"Assets, Current": "20.2",
"Assets": "-17.9",
"Other Assets": "1.21",
"Property, Plant and Equipment": "-36.0",
"Oil and Gas Property": "-33.0",
"Expenses": "5.18",
"Net Income": "4.78",
"Operating Expenses": "3.57",
"Other Expenses": "-6.22",
"ECR before LimitedLiability": "-36.6",
"Comprehensive Net Income": "3.51",
"Other Compr. Net Income": "-3.49",
"Revenue from Contract with Customer": "1.82",
"Other Revenues": "-10.8",
"Other Net Income": "-2.25",
"Economic Capital Ratio": "-62.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000844965_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "414,938",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "100,132",
"Liabilities, Current": "216,832",
"Long-term Debt": "319,134",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "144,820",
"Other Compr. Net Income": "0",
"Other Expenses": "815,807",
"Other Liabilities": "247,339",
"Other Net Income": "-457",
"Other Revenues": "872,678",
"Property, Plant and Equipment": "739,870",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "783,305",
"Assets": "1,299,628",
"Revenues": "872,678",
"Expenses": "915,939",
"Stockholders Equity": "516,323",
"Net Income": "-43,718",
"Comprehensive Net Income": "-43,718",
"BaseVar": "1,936,004",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "64%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "528,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "113,273",
"Liabilities, Current": "232,365",
"Long-term Debt": "318,493",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "145,508",
"Other Compr. Net Income": "0",
"Other Expenses": "771,955",
"Other Liabilities": "83,364",
"Other Net Income": "45,371",
"Other Revenues": "845,275",
"Property, Plant and Equipment": "529,301",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "634,222",
"Assets": "1,203,310",
"Revenues": "845,275",
"Expenses": "885,228",
"Stockholders Equity": "569,088",
"Net Income": "5,418",
"Comprehensive Net Income": "5,418",
"BaseVar": "1,806,703",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "81%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "435,109",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "133,138",
"Liabilities, Current": "256,815",
"Long-term Debt": "355,531",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "273,995",
"Other Compr. Net Income": "-1,414",
"Other Expenses": "738,471",
"Other Liabilities": "56,164",
"Other Net Income": "9,535",
"Other Revenues": "880,831",
"Property, Plant and Equipment": "552,714",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "668,510",
"Assets": "1,261,818",
"Revenues": "880,831",
"Expenses": "871,609",
"Stockholders Equity": "593,308",
"Net Income": "18,757",
"Comprehensive Net Income": "17,343",
"BaseVar": "1,846,858",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "81%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "373,939",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "131,466",
"Liabilities, Current": "173,026",
"Long-term Debt": "418,358",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "259,978",
"Other Compr. Net Income": "-5,581",
"Other Expenses": "787,673",
"Other Liabilities": "17,651",
"Other Net Income": "13,066",
"Other Revenues": "909,398",
"Property, Plant and Equipment": "572,616",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "609,035",
"Assets": "1,206,533",
"Revenues": "909,398",
"Expenses": "919,139",
"Stockholders Equity": "597,498",
"Net Income": "3,325",
"Comprehensive Net Income": "-2,256",
"BaseVar": "1,831,376",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "84%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "500,548",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "142,689",
"Liabilities, Current": "378,644",
"Long-term Debt": "913,066",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "442,665",
"Other Compr. Net Income": "-24,415",
"Other Expenses": "1,088,520",
"Other Liabilities": "10,525",
"Other Net Income": "-13,933",
"Other Revenues": "1,077,567",
"Property, Plant and Equipment": "1,124,623",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,302,235",
"Assets": "2,067,836",
"Revenues": "1,077,567",
"Expenses": "1,231,209",
"Stockholders Equity": "765,601",
"Net Income": "-167,575",
"Comprehensive Net Income": "-191,990",
"BaseVar": "2,858,598",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "55%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "355,404",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "157,812",
"Liabilities, Current": "185,246",
"Long-term Debt": "947,483",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "252,968",
"Other Compr. Net Income": "70,235",
"Other Expenses": "1,176,133",
"Other Liabilities": "9,467",
"Other Net Income": "-5,667",
"Other Revenues": "1,130,145",
"Property, Plant and Equipment": "1,048,004",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,142,196",
"Assets": "1,656,376",
"Revenues": "1,130,145",
"Expenses": "1,333,945",
"Stockholders Equity": "514,180",
"Net Income": "-209,467",
"Comprehensive Net Income": "-139,232",
"BaseVar": "2,669,282",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "49%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "275,791",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "115,964",
"Liabilities, Current": "116,885",
"Long-term Debt": "695,328",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "94,298",
"Other Compr. Net Income": "69,781",
"Other Expenses": "812,587",
"Other Liabilities": "102,861",
"Other Net Income": "-5,602",
"Other Revenues": "694,764",
"Property, Plant and Equipment": "945,451",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "915,074",
"Assets": "1,315,540",
"Revenues": "694,764",
"Expenses": "928,551",
"Stockholders Equity": "400,466",
"Net Income": "-239,389",
"Comprehensive Net Income": "-169,608",
"BaseVar": "1,964,656",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "44%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "931,546",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,942",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "76,697",
"Liabilities, Current": "798,078",
"Long-term Debt": "261,559",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "104,437",
"Other Compr. Net Income": "-48,874",
"Other Expenses": "308,163",
"Other Liabilities": "198",
"Other Net Income": "-40,482",
"Other Revenues": "0",
"Property, Plant and Equipment": "96,856",
"Revenue from Contract with Customer": "377,715",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,061,777",
"Assets": "1,132,839",
"Revenues": "377,715",
"Expenses": "384,860",
"Stockholders Equity": "71,062",
"Net Income": "-47,627",
"Comprehensive Net Income": "-96,501",
"BaseVar": "1,523,274",
"ECR before LimitedLiability": "-0.63%",
"Economic Capital Ratio": "20%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.20307670151539362,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000844965.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000844965.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000844965.svg"
},
{
"company_id": "0000821483",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000821483.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000821483.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000821483.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000821483_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000821483_main_keyfigs.svg",
"name": "PAR Pacific Holdings INC",
"rank": 56,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000821483.svg",
"report_text": "The relative strengths and weaknesses of PAR Pacific 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 PAR Pacific Holdings INC compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 20% points.The greatest weakness of PAR Pacific Holdings INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 119% points.
The company's Economic Capital Ratio, given in the ranking table, is 20%, being 62% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000821483_2021_PAR_Pacific_Holdings_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "7.67",
"Assets": "-65.1",
"Other Liabilities": "21.9",
"Stockholders Equity": "-119",
"ECR before LimitedLiability": "-45.4",
"Oil and Gas Property": "-62.2",
"Assets, Current": "31.8",
"Property, Plant and Equipment": "-39.3",
"Revenues": "38.3",
"Net Income": "10.1",
"Other Revenues": "38.3",
"Expenses": "-38.7",
"Operating Expenses": "19.1",
"Depreciation, Depletion, Amortization": "7.69",
"Other Expenses": "-88.2",
"General and Administrative Expense": "9.66",
"Long-term Debt": "11.0",
"Liabilities, Current": "-33.5",
"Comprehensive Net Income": "9.77",
"Other Net Income": "-13.8",
"Economic Capital Ratio": "-74.7"
},
"2019": {
"Liabilities": "28.6",
"Stockholders Equity": "-189",
"ECR before LimitedLiability": "-43.7",
"Other Liabilities": "10.2",
"Long-term Debt": "13.3",
"Oil and Gas Property": "-67.0",
"Assets": "-94.8",
"Property, Plant and Equipment": "-63.5",
"Other Assets": "28.5",
"Other Revenues": "-28.5",
"Revenues": "48.0",
"Net Income": "21.6",
"Revenue from Contract with Customer": "48.3",
"Operating Expenses": "26.9",
"Expenses": "-89.5",
"Cost of Goods and Services Sold": "-182",
"Other Expenses": "19.1",
"Depreciation, Depletion, Amortization": "10.6",
"General and Administrative Expense": "8.73",
"Comprehensive Net Income": "22.5",
"Economic Capital Ratio": "-59.1"
},
"2020": {
"Other Liabilities": "3.39",
"Liabilities": "2.69",
"Stockholders Equity": "-119",
"Long-term Debt": "-3.97",
"Assets, Current": "-8.99",
"Assets": "-75.5",
"Other Assets": "11.0",
"Property, Plant and Equipment": "-41.6",
"Oil and Gas Property": "-52.1",
"Revenues": "19.6",
"Net Income": "9.95",
"Other Revenues": "-16.5",
"Revenue from Contract with Customer": "20.0",
"Expenses": "-35.1",
"Operating Expenses": "6.75",
"Cost of Goods and Services Sold": "-115",
"General and Administrative Expense": "1.96",
"Other Expenses": "9.77",
"ECR before LimitedLiability": "-36.8",
"Comprehensive Net Income": "10.0",
"Economic Capital Ratio": "-62.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000821483_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "544,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,982",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "21,494",
"Liabilities, Current": "453,388",
"Long-term Debt": "119,365",
"Oil and Gas Property": "0",
"Operating Expenses": "27,251",
"Other Assets": "160,108",
"Other Compr. Net Income": "0",
"Other Expenses": "879,103",
"Other Liabilities": "12,196",
"Other Net Income": "-31,308",
"Other Revenues": "886,014",
"Property, Plant and Equipment": "108,604",
"Revenue from Contract with Customer": "0",
"Taxes": "49"
},
"output_variables": {
"Liabilities": "584,949",
"Assets": "813,213",
"Revenues": "886,014",
"Expenses": "933,879",
"Stockholders Equity": "228,264",
"Net Income": "-79,173",
"Comprehensive Net Income": "-79,173",
"BaseVar": "1,624,682",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "44%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,032,174",
"Cost of Goods and Services Sold": "4,803,589",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "86,121",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "46,223",
"Liabilities, Current": "1,034,322",
"Long-term Debt": "1,003,563",
"Oil and Gas Property": "0",
"Operating Expenses": "312,899",
"Other Assets": "706,443",
"Other Compr. Net Income": "-2,091",
"Other Expenses": "-64,985",
"Other Liabilities": "14,433",
"Other Net Income": "-176,860",
"Other Revenues": "0",
"Property, Plant and Equipment": "961,943",
"Revenue from Contract with Customer": "5,401,516",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,052,318",
"Assets": "2,700,560",
"Revenues": "5,401,516",
"Expenses": "5,183,847",
"Stockholders Equity": "648,242",
"Net Income": "40,809",
"Comprehensive Net Income": "38,718",
"BaseVar": "7,758,596",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "48%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "636,469",
"Cost of Goods and Services Sold": "2,947,697",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "90,036",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "41,288",
"Liabilities, Current": "878,680",
"Long-term Debt": "1,000,982",
"Oil and Gas Property": "0",
"Operating Expenses": "277,427",
"Other Assets": "564,627",
"Other Compr. Net Income": "-4,324",
"Other Expenses": "65,700",
"Other Liabilities": "7,925",
"Other Net Income": "-111,808",
"Other Revenues": "0",
"Property, Plant and Equipment": "932,765",
"Revenue from Contract with Customer": "3,124,870",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,887,587",
"Assets": "2,133,861",
"Revenues": "3,124,870",
"Expenses": "3,422,148",
"Stockholders Equity": "246,274",
"Net Income": "-409,086",
"Comprehensive Net Income": "-413,410",
"BaseVar": "5,342,299",
"ECR before LimitedLiability": "-5.1%",
"Economic Capital Ratio": "20%"
}
}
},
"top_rated": false,
"trend": 18.0,
"value": 0.20105829589821878,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000821483.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000821483.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000821483.svg"
},
{
"company_id": "0001001614",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001001614.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001001614.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001001614.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001001614_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001001614_main_keyfigs.svg",
"name": "Riley Exploration Permian Inc",
"rank": 57,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001001614.svg",
"report_text": "The relative strengths and weaknesses of Riley Exploration Permian 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 Riley Exploration Permian Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 20% points.The greatest weakness of Riley Exploration Permian Inc is the variable Operating Expenses, reducing the Economic Capital Ratio by 110% points.
The company's Economic Capital Ratio, given in the ranking table, is 20%, being 62% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001001614_2021_Riley_Exploration_Permian_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "14.6",
"Liabilities": "-36.3",
"Stockholders Equity": "26.8",
"ECR before LimitedLiability": "28.4",
"Other Liabilities": "14.3",
"Long-term Debt": "-75.7",
"Other Assets": "50.2",
"Assets": "27.0",
"Assets, Current": "-6.23",
"Oil and Gas Property": "16.1",
"Property, Plant and Equipment": "-17.7",
"Revenues": "-20.6",
"Net Income": "25.0",
"Other Revenues": "-20.6",
"Operating Expenses": "16.2",
"Expenses": "35.7",
"General and Administrative Expense": "8.84",
"Other Expenses": "6.11",
"Comprehensive Net Income": "25.1",
"Other Net Income": "9.67",
"Economic Capital Ratio": "5.59"
},
"2015": {
"Liabilities": "0",
"Stockholders Equity": "-0.0408",
"ECR before LimitedLiability": "-13.4",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Property, Plant and Equipment": "-7.63",
"Assets": "-14.1",
"Other Assets": "0",
"Oil and Gas Property": "0",
"Assets, Current": "-0.0321",
"Revenues": "0",
"Net Income": "-12.0",
"Other Revenues": "0",
"Gains/Losses on Derivatives": "0",
"Expenses": "-19.0",
"Other Expenses": "-45.5",
"Depreciation, Depletion, Amortization": "0",
"Operating Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-11.5",
"Economic Capital Ratio": "-59.9"
},
"2016": {
"Oil and Gas Property": "-6.00",
"Assets": "-49.3",
"Other Liabilities": "1.88",
"Stockholders Equity": "-63.6",
"Other Assets": "10.3",
"Assets, Current": "-15.0",
"Property, Plant and Equipment": "-53.1",
"Other Revenues": "9.50",
"Revenues": "9.76",
"Net Income": "-17.2",
"Other Expenses": "-52.2",
"Expenses": "-38.2",
"General and Administrative Expense": "-3.21",
"Operating Expenses": "4.88",
"Depreciation, Depletion, Amortization": "-3.24",
"ECR before LimitedLiability": "-53.7",
"Long-term Debt": "-32.5",
"Liabilities, Current": "4.80",
"Comprehensive Net Income": "-17.0",
"Other Net Income": "-7.76",
"Economic Capital Ratio": "-77.8"
},
"2017": {
"Liabilities, Current": "34.9",
"Liabilities": "41.8",
"Assets": "-31.8",
"Stockholders Equity": "-34.5",
"ECR before LimitedLiability": "17.8",
"Long-term Debt": "-14.3",
"Other Liabilities": "21.5",
"Property, Plant and Equipment": "-44.9",
"Other Assets": "29.3",
"Assets, Current": "-2.84",
"Other Revenues": "53.7",
"Revenues": "52.9",
"Net Income": "7.91",
"General and Administrative Expense": "-3.76",
"Expenses": "-43.2",
"Operating Expenses": "-79.8",
"Depreciation, Depletion, Amortization": "-5.79",
"Other Expenses": "40.4",
"Other Net Income": "-9.97",
"Comprehensive Net Income": "7.91",
"Economic Capital Ratio": "-5.00"
},
"2018": {
"Other Liabilities": "31.4",
"Liabilities": "65.7",
"Assets": "-15.9",
"Stockholders Equity": "-9.44",
"ECR before LimitedLiability": "69.5",
"Liabilities, Current": "46.2",
"Long-term Debt": "-10.1",
"Property, Plant and Equipment": "-27.2",
"Other Assets": "3.74",
"Assets, Current": "21.6",
"Revenue from Contract with Customer": "-25.8",
"Revenues": "40.8",
"Net Income": "34.1",
"Other Revenues": "66.5",
"General and Administrative Expense": "-7.67",
"Expenses": "-30.9",
"Operating Expenses": "-62.2",
"Other Expenses": "39.1",
"Comprehensive Net Income": "34.2",
"Other Net Income": "24.2",
"Economic Capital Ratio": "45.3"
},
"2019": {
"Deferred Tax Liab., Net": "2.91",
"Liabilities": "44.5",
"ECR before LimitedLiability": "39.6",
"Liabilities, Current": "34.5",
"Other Liabilities": "11.1",
"Oil and Gas Property": "5.65",
"Assets": "-13.5",
"Assets, Current": "34.5",
"Property, Plant and Equipment": "-36.3",
"Other Assets": "4.28",
"Other Revenues": "59.8",
"Revenues": "33.5",
"Net Income": "8.41",
"Revenue from Contract with Customer": "-29.4",
"Operating Expenses": "-66.3",
"Expenses": "-26.0",
"Cost of Goods and Services Sold": "4.67",
"Other Expenses": "47.9",
"General and Administrative Expense": "-14.0",
"Comprehensive Net Income": "9.02",
"Economic Capital Ratio": "24.2"
},
"2020": {
"Other Liabilities": "2.77",
"Liabilities": "6.49",
"Assets": "-42.8",
"Stockholders Equity": "-34.2",
"Liabilities, Current": "6.28",
"Long-term Debt": "-12.5",
"Assets, Current": "7.67",
"Property, Plant and Equipment": "-57.6",
"Revenues": "5.13",
"Net Income": "-28.5",
"Other Revenues": "15.2",
"Revenue from Contract with Customer": "-21.5",
"Expenses": "-48.4",
"Operating Expenses": "-110",
"Cost of Goods and Services Sold": "0.626",
"General and Administrative Expense": "-28.9",
"Other Expenses": "19.9",
"ECR before LimitedLiability": "-36.8",
"Other Net Income": "0.696",
"Comprehensive Net Income": "-28.3",
"Economic Capital Ratio": "-62.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001001614_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,120",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "2,281",
"Long-term Debt": "13,621",
"Oil and Gas Property": "20,206",
"Operating Expenses": "0",
"Other Assets": "22,673",
"Other Compr. Net Income": "0",
"Other Expenses": "162",
"Other Liabilities": "0",
"Other Net Income": "4,842",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "15,902",
"Assets": "45,999",
"Revenues": "0",
"Expenses": "162",
"Stockholders Equity": "30,097",
"Net Income": "4,680",
"Comprehensive Net Income": "4,680",
"BaseVar": "33,452",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "138%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,382",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,676",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,069",
"Liabilities, Current": "1,365",
"Long-term Debt": "3,178",
"Oil and Gas Property": "8,838",
"Operating Expenses": "0",
"Other Assets": "1,783",
"Other Compr. Net Income": "0",
"Other Expenses": "26,101",
"Other Liabilities": "0",
"Other Net Income": "-39",
"Other Revenues": "6,164",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,543",
"Assets": "12,003",
"Revenues": "6,164",
"Expenses": "30,846",
"Stockholders Equity": "7,460",
"Net Income": "-24,721",
"Comprehensive Net Income": "-24,721",
"BaseVar": "26,798",
"ECR before LimitedLiability": "-185%",
"Economic Capital Ratio": "0.000036%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,614",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,139",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,405",
"Liabilities, Current": "791",
"Long-term Debt": "4,469",
"Oil and Gas Property": "5,225",
"Operating Expenses": "0",
"Other Assets": "1,699",
"Other Compr. Net Income": "0",
"Other Expenses": "6,226",
"Other Liabilities": "0",
"Other Net Income": "-101",
"Other Revenues": "4,672",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,260",
"Assets": "8,538",
"Revenues": "4,672",
"Expenses": "8,770",
"Stockholders Equity": "3,278",
"Net Income": "-4,199",
"Comprehensive Net Income": "-4,199",
"BaseVar": "13,670",
"ECR before LimitedLiability": "-1.00%",
"Economic Capital Ratio": "20%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,498",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "924",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,171",
"Liabilities, Current": "611",
"Long-term Debt": "2,319",
"Oil and Gas Property": "4,720",
"Operating Expenses": "6,028",
"Other Assets": "1,887",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,337",
"Other Liabilities": "0",
"Other Net Income": "-51",
"Other Revenues": "5,263",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,930",
"Assets": "8,105",
"Revenues": "5,263",
"Expenses": "5,786",
"Stockholders Equity": "5,175",
"Net Income": "-574",
"Comprehensive Net Income": "-574",
"BaseVar": "11,068",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "108%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "4,347",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "795",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,245",
"Liabilities, Current": "548",
"Long-term Debt": "2,169",
"Oil and Gas Property": "4,804",
"Operating Expenses": "5,631",
"Other Assets": "333",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,057",
"Other Liabilities": "0",
"Other Net Income": "1,312",
"Other Revenues": "5,871",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,717",
"Assets": "9,484",
"Revenues": "5,871",
"Expenses": "5,614",
"Stockholders Equity": "6,767",
"Net Income": "1,569",
"Comprehensive Net Income": "1,569",
"BaseVar": "12,499",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "165%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,278",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "716",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,302",
"Liabilities, Current": "610",
"Long-term Debt": "1,923",
"Oil and Gas Property": "4,385",
"Operating Expenses": "5,416",
"Other Assets": "259",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,046",
"Other Liabilities": "41",
"Other Net Income": "41",
"Other Revenues": "4,911",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,574",
"Assets": "8,922",
"Revenues": "4,911",
"Expenses": "5,388",
"Stockholders Equity": "6,348",
"Net Income": "-436",
"Comprehensive Net Income": "-436",
"BaseVar": "10,918",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "132%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,328",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "644",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,187",
"Liabilities, Current": "601",
"Long-term Debt": "2,039",
"Oil and Gas Property": "2,897",
"Operating Expenses": "6,855",
"Other Assets": "146",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,831",
"Other Liabilities": "16",
"Other Net Income": "169",
"Other Revenues": "3,038",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,656",
"Assets": "5,371",
"Revenues": "3,038",
"Expenses": "6,855",
"Stockholders Equity": "2,715",
"Net Income": "-3,648",
"Comprehensive Net Income": "-3,648",
"BaseVar": "9,044",
"ECR before LimitedLiability": "-5.7%",
"Economic Capital Ratio": "20%"
}
}
},
"top_rated": false,
"trend": -21.0,
"value": 0.20061479950299418,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001001614.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001001614.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001001614.svg"
},
{
"company_id": "0001792580",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001792580.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001792580.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001792580.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001792580_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001792580_main_keyfigs.svg",
"name": "Ovintiv Inc",
"rank": 58,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001792580.svg",
"report_text": "The relative strengths and weaknesses of Ovintiv 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 Ovintiv Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 13% points.The greatest weakness of Ovintiv Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 20%, being 63% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001792580_2021_Ovintiv_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities": "-28.7",
"Stockholders Equity": "-23.7",
"ECR before LimitedLiability": "-12.6",
"Liabilities, Current": "10.6",
"Other Liabilities": "5.09",
"Long-term Debt": "-55.4",
"Oil and Gas Property": "-32.9",
"Assets": "-2.40",
"Assets, Current": "-7.74",
"Property, Plant and Equipment": "22.6",
"Other Assets": "22.8",
"Operating Expenses": "5.81",
"Expenses": "9.02",
"Other Revenues": "-14.7",
"Net Income": "11.1",
"Cost of Goods and Services Sold": "3.01",
"Depreciation, Depletion, Amortization": "-3.54",
"General and Administrative Expense": "2.99",
"Comprehensive Net Income": "11.7",
"Revenue from Contract with Customer": "16.9",
"Economic Capital Ratio": "-27.9"
},
"2020": {
"Other Liabilities": "2.57",
"Liabilities": "-10.2",
"Stockholders Equity": "-42.4",
"Liabilities, Current": "2.64",
"Long-term Debt": "-35.4",
"Assets, Current": "-11.9",
"Assets": "-25.4",
"Other Assets": "13.3",
"Property, Plant and Equipment": "1.26",
"Oil and Gas Property": "-34.6",
"Revenues": "1.54",
"Net Income": "-2.00",
"Other Revenues": "-5.78",
"Revenue from Contract with Customer": "5.05",
"Expenses": "-9.94",
"Operating Expenses": "2.20",
"General and Administrative Expense": "1.12",
"Other Expenses": "-21.6",
"ECR before LimitedLiability": "-37.3",
"Comprehensive Net Income": "-1.48",
"Economic Capital Ratio": "-62.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001792580_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "1,869,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,015,000",
"Gains/Losses on Derivatives": "-361,000",
"General and Administrative Expense": "489,000",
"Liabilities, Current": "2,432,000",
"Long-term Debt": "8,908,000",
"Oil and Gas Property": "0",
"Operating Expenses": "2,290,000",
"Other Assets": "4,427,000",
"Other Compr. Net Income": "48,000",
"Other Expenses": "1,444,000",
"Other Liabilities": "217,000",
"Other Net Income": "0",
"Other Revenues": "74,000",
"Property, Plant and Equipment": "15,191,000",
"Revenue from Contract with Customer": "7,013,000",
"Taxes": "254,000"
},
"output_variables": {
"Liabilities": "11,557,000",
"Assets": "21,487,000",
"Revenues": "6,726,000",
"Expenses": "6,492,000",
"Stockholders Equity": "9,930,000",
"Net Income": "234,000",
"Comprehensive Net Income": "282,000",
"BaseVar": "23,155,000",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "79%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,247,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "20,000",
"Depreciation, Depletion, Amortization": "1,834,000",
"Gains/Losses on Derivatives": "507,000",
"General and Administrative Expense": "395,000",
"Liabilities, Current": "2,423,000",
"Long-term Debt": "8,189,000",
"Oil and Gas Property": "0",
"Operating Expenses": "2,107,000",
"Other Assets": "3,772,000",
"Other Compr. Net Income": "30,000",
"Other Expenses": "7,675,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "71,000",
"Property, Plant and Equipment": "9,450,000",
"Revenue from Contract with Customer": "5,509,000",
"Taxes": "173,000"
},
"output_variables": {
"Liabilities": "10,632,000",
"Assets": "14,469,000",
"Revenues": "6,087,000",
"Expenses": "12,184,000",
"Stockholders Equity": "3,837,000",
"Net Income": "-6,097,000",
"Comprehensive Net Income": "-6,067,000",
"BaseVar": "21,701,000",
"ECR before LimitedLiability": "-9.8%",
"Economic Capital Ratio": "20%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.19569161081035322,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001792580.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001792580.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001792580.svg"
},
{
"company_id": "0001437491",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001437491.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001437491.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001437491.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001437491_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001437491_main_keyfigs.svg",
"name": "Riskon International Inc",
"rank": 59,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001437491.svg",
"report_text": "The relative strengths and weaknesses of Riskon International 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 Riskon International Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Riskon International Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 60% points.
The company's Economic Capital Ratio, given in the ranking table, is 17%, being 66% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001437491_2021_Riskon_International_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-58.2",
"ECR before LimitedLiability": "-109",
"Other Liabilities": "0",
"Long-term Debt": "0",
"Other Assets": "0",
"Assets": "-12.3",
"Assets, Current": "0",
"Oil and Gas Property": "-0.0332",
"Property, Plant and Equipment": "-0.0115",
"Operating Expenses": "0",
"Expenses": "0",
"Other Net Income": "0",
"Net Income": "0",
"Taxes": "0",
"General and Administrative Expense": "0",
"Depreciation, Depletion, Amortization": "0",
"Other Expenses": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-132"
},
"2012": {
"Liabilities, Current": "-0.0113",
"Liabilities": "0",
"Stockholders Equity": "-74.9",
"Assets, Current": "0",
"Assets": "-11.9",
"Property, Plant and Equipment": "-0.136",
"Oil and Gas Property": "-0.499",
"Other Assets": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "0",
"Expenses": "0",
"Operating Expenses": "0",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Cost of Goods and Services Sold": "0",
"ECR before LimitedLiability": "-80.8",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-110"
},
"2013": {
"Other Liabilities": "0",
"Liabilities": "-0.0204",
"Assets": "-15.0",
"Stockholders Equity": "-94.6",
"Liabilities, Current": "-5.47",
"Long-term Debt": "0",
"Oil and Gas Property": "-1.50",
"Assets, Current": "0",
"Property, Plant and Equipment": "-0.245",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"ECR before LimitedLiability": "-89.7",
"Comprehensive Net Income": "0",
"Operating Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Other Net Income": "0",
"Other Expenses": "0",
"General and Administrative Expense": "0",
"Cost of Goods and Services Sold": "0",
"Economic Capital Ratio": "-119"
},
"2016": {
"Liabilities": "0",
"Stockholders Equity": "-36.2",
"ECR before LimitedLiability": "-74.0",
"Long-term Debt": "0",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Oil and Gas Property": "-26.4",
"Assets": "-59.0",
"Other Assets": "0",
"Assets, Current": "0",
"Property, Plant and Equipment": "-17.5",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-20.0",
"Other Expenses": "-0.0447",
"Expenses": "-67.6",
"Operating Expenses": "-50.8",
"Depreciation, Depletion, Amortization": "0",
"Comprehensive Net Income": "-20.0",
"Other Net Income": "0",
"Economic Capital Ratio": "-98.1"
},
"2017": {
"Liabilities": "0.454",
"Stockholders Equity": "-1.96",
"ECR before LimitedLiability": "-89.7",
"Long-term Debt": "0.428",
"Other Liabilities": "0.215",
"Oil and Gas Property": "-31.0",
"Assets": "-19.3",
"Property, Plant and Equipment": "-35.4",
"Other Assets": "0.487",
"Assets, Current": "0.487",
"Other Revenues": "-3.87",
"Revenues": "-4.17",
"Net Income": "-125",
"General and Administrative Expense": "0.105",
"Expenses": "-53.9",
"Operating Expenses": "-79.5",
"Depreciation, Depletion, Amortization": "0.303",
"Other Expenses": "0.351",
"Other Net Income": "-5.89",
"Comprehensive Net Income": "-125",
"Economic Capital Ratio": "-113"
},
"2018": {
"Liabilities": "0",
"Stockholders Equity": "-0.933",
"ECR before LimitedLiability": "-96.0",
"Long-term Debt": "0",
"Oil and Gas Property": "-4.10",
"Assets": "-19.5",
"Property, Plant and Equipment": "-2.70",
"Other Assets": "0",
"Assets, Current": "0",
"Revenue from Contract with Customer": "0",
"Revenues": "0",
"Net Income": "-55.3",
"Other Revenues": "0",
"General and Administrative Expense": "0",
"Expenses": "-41.0",
"Operating Expenses": "-74.6",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Comprehensive Net Income": "-55.2",
"Other Net Income": "0",
"Economic Capital Ratio": "-120"
},
"2019": {
"Liabilities": "0",
"Stockholders Equity": "-0.781",
"ECR before LimitedLiability": "-92.0",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Assets": "-3.34",
"Assets, Current": "0",
"Property, Plant and Equipment": "0",
"Other Assets": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-0.0135",
"Revenue from Contract with Customer": "0",
"Operating Expenses": "-0.0149",
"Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Comprehensive Net Income": "-0.0122",
"Economic Capital Ratio": "-107"
},
"2020": {
"Other Liabilities": "1.27",
"Liabilities": "-24.9",
"Stockholders Equity": "-23.0",
"ECR before LimitedLiability": "-40.1",
"Liabilities, Current": "-59.8",
"Long-term Debt": "6.64",
"Revenues": "-9.09",
"Net Income": "-7.98",
"Other Revenues": "-2.22",
"Revenue from Contract with Customer": "-3.40",
"Depreciation, Depletion, Amortization": "2.43",
"Expenses": "3.54",
"Operating Expenses": "-6.77",
"Other Expenses": "8.08",
"Other Assets": "16.8",
"Oil and Gas Property": "-3.15",
"Assets, Current": "-3.48",
"Property, Plant and Equipment": "-19.6",
"Other Net Income": "-2.36",
"Comprehensive Net Income": "-7.78",
"Economic Capital Ratio": "-65.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001437491_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "504",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "520",
"Liabilities, Current": "2,317",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,337",
"Other Assets": "226",
"Other Compr. Net Income": "0",
"Other Expenses": "-142",
"Other Liabilities": "400",
"Other Net Income": "-1,200",
"Other Revenues": "676",
"Property, Plant and Equipment": "4.1",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,717",
"Assets": "734",
"Revenues": "676",
"Expenses": "1,715",
"Stockholders Equity": "-1,982",
"Net Income": "-2,240",
"Comprehensive Net Income": "-2,240",
"BaseVar": "3,521",
"ECR before LimitedLiability": "-275%",
"Economic Capital Ratio": "0.0000000000048%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "404",
"Cost of Goods and Services Sold": "415",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "164",
"Liabilities, Current": "2,785",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,126",
"Other Assets": "190",
"Other Compr. Net Income": "0",
"Other Expenses": "-164",
"Other Liabilities": "0",
"Other Net Income": "-34",
"Other Revenues": "648",
"Property, Plant and Equipment": "1.7",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,785",
"Assets": "596",
"Revenues": "648",
"Expenses": "1,541",
"Stockholders Equity": "-2,189",
"Net Income": "-927",
"Comprehensive Net Income": "-927",
"BaseVar": "2,802",
"ECR before LimitedLiability": "-218%",
"Economic Capital Ratio": "0.00000022%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "346",
"Cost of Goods and Services Sold": "460",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "45",
"Liabilities, Current": "2,852",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "419",
"Other Assets": "154",
"Other Compr. Net Income": "0",
"Other Expenses": "-45",
"Other Liabilities": "0",
"Other Net Income": "-236",
"Other Revenues": "738",
"Property, Plant and Equipment": "0.94",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,852",
"Assets": "502",
"Revenues": "738",
"Expenses": "879",
"Stockholders Equity": "-2,350",
"Net Income": "-377",
"Comprehensive Net Income": "-377",
"BaseVar": "2,603",
"ECR before LimitedLiability": "-199%",
"Economic Capital Ratio": "0.0000046%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "8,654",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,040",
"Liabilities, Current": "7,184",
"Long-term Debt": "642",
"Oil and Gas Property": "0",
"Operating Expenses": "27,406",
"Other Assets": "1,702",
"Other Compr. Net Income": "0",
"Other Expenses": "8,807",
"Other Liabilities": "0",
"Other Net Income": "-380",
"Other Revenues": "14,403",
"Property, Plant and Equipment": "2,942",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,826",
"Assets": "13,298",
"Revenues": "14,403",
"Expenses": "39,253",
"Stockholders Equity": "5,472",
"Net Income": "-25,230",
"Comprehensive Net Income": "-25,230",
"BaseVar": "37,580",
"ECR before LimitedLiability": "-174%",
"Economic Capital Ratio": "0.00018%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "15,947",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,080",
"Liabilities, Current": "4,803",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "26,770",
"Other Assets": "4,059",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,686",
"Other Liabilities": "600",
"Other Net Income": "-4,271",
"Other Revenues": "132",
"Property, Plant and Equipment": "235",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,403",
"Assets": "20,241",
"Revenues": "132",
"Expenses": "27,164",
"Stockholders Equity": "14,838",
"Net Income": "-31,303",
"Comprehensive Net Income": "-31,303",
"BaseVar": "28,606",
"ECR before LimitedLiability": "-98%",
"Economic Capital Ratio": "0.49%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,234",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,667",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "38,845",
"Other Assets": "2,594",
"Other Compr. Net Income": "0",
"Other Expenses": "265",
"Other Liabilities": "0",
"Other Net Income": "5,716",
"Other Revenues": "558",
"Property, Plant and Equipment": "2,619",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,667",
"Assets": "12,447",
"Revenues": "558",
"Expenses": "39,110",
"Stockholders Equity": "4,780",
"Net Income": "-32,836",
"Comprehensive Net Income": "-32,836",
"BaseVar": "32,749",
"ECR before LimitedLiability": "-267%",
"Economic Capital Ratio": "0.000000000025%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,687",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,732",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "14,511",
"Other Assets": "27",
"Other Compr. Net Income": "0",
"Other Expenses": "701",
"Other Liabilities": "0",
"Other Net Income": "500",
"Other Revenues": "1,062",
"Property, Plant and Equipment": "824",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,732",
"Assets": "2,538",
"Revenues": "1,062",
"Expenses": "15,212",
"Stockholders Equity": "-4,194",
"Net Income": "-13,650",
"Comprehensive Net Income": "-13,650",
"BaseVar": "13,022",
"ECR before LimitedLiability": "-409%",
"Economic Capital Ratio": "0.0000000000000000000000000022%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,254",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,370",
"Liabilities, Current": "17,943",
"Long-term Debt": "369",
"Oil and Gas Property": "6,135",
"Operating Expenses": "10,129",
"Other Assets": "13,562",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,111",
"Other Liabilities": "857",
"Other Net Income": "-2,330",
"Other Revenues": "581",
"Property, Plant and Equipment": "3,965",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,169",
"Assets": "24,916",
"Revenues": "581",
"Expenses": "10,388",
"Stockholders Equity": "5,747",
"Net Income": "-12,137",
"Comprehensive Net Income": "-12,137",
"BaseVar": "28,692",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "17%"
}
}
},
"top_rated": false,
"trend": 39.0,
"value": 0.16790828735437016,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001437491.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001437491.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001437491.svg"
},
{
"company_id": "0001462103",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001462103.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001462103.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001462103.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001462103_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001462103_main_keyfigs.svg",
"name": "Mewbourne Energy Partners 09 A L P",
"rank": 60,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Mewbourne Energy Partners 09 A 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 Mewbourne Energy Partners 09 A L P compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 16% points.The greatest weakness of Mewbourne Energy Partners 09 A L P is the variable Property, Plant and Equipment, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 16%, being 67% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001462103_2021_Mewbourne_Energy_Partners_09_A_L_P.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "56.8",
"Liabilities": "117",
"Stockholders Equity": "97.5",
"ECR before LimitedLiability": "198",
"Other Liabilities": "31.8",
"Long-term Debt": "46.5",
"Other Assets": "4.55",
"Assets": "-7.77",
"Assets, Current": "5.45",
"Oil and Gas Property": "-87.3",
"Property, Plant and Equipment": "12.5",
"Revenues": "67.6",
"Net Income": "74.9",
"Other Revenues": "67.7",
"Operating Expenses": "25.6",
"Expenses": "16.7",
"General and Administrative Expense": "11.5",
"Depreciation, Depletion, Amortization": "-19.2",
"Comprehensive Net Income": "75.0",
"Other Net Income": "-9.40",
"Economic Capital Ratio": "175"
},
"2012": {
"Liabilities, Current": "56.3",
"Liabilities": "116",
"Assets": "3.36",
"Stockholders Equity": "110",
"ECR before LimitedLiability": "145",
"Long-term Debt": "46.6",
"Other Liabilities": "35.7",
"Property, Plant and Equipment": "-6.18",
"Oil and Gas Property": "35.1",
"Other Revenues": "38.2",
"Revenues": "38.0",
"Net Income": "7.83",
"Taxes": "-2.51",
"Expenses": "-23.9",
"Operating Expenses": "25.3",
"Other Expenses": "-45.1",
"Depreciation, Depletion, Amortization": "-15.5",
"General and Administrative Expense": "13.8",
"Other Net Income": "-6.32",
"Comprehensive Net Income": "7.73",
"Economic Capital Ratio": "116"
},
"2013": {
"Other Liabilities": "37.2",
"Liabilities": "115",
"Assets": "-3.36",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "173",
"Liabilities, Current": "52.7",
"Long-term Debt": "44.4",
"Oil and Gas Property": "-15.9",
"Property, Plant and Equipment": "2.14",
"Revenues": "34.1",
"Net Income": "31.5",
"Other Revenues": "34.1",
"Taxes": "-1.61",
"Expenses": "8.02",
"Operating Expenses": "18.9",
"Depreciation, Depletion, Amortization": "-9.14",
"Other Expenses": "-8.87",
"General and Administrative Expense": "8.50",
"Comprehensive Net Income": "31.2",
"Other Net Income": "-10.7",
"Economic Capital Ratio": "144"
},
"2014": {
"Long-term Debt": "38.2",
"Liabilities": "104",
"Assets": "-5.39",
"Stockholders Equity": "140",
"ECR before LimitedLiability": "185",
"Liabilities, Current": "48.3",
"Other Liabilities": "33.3",
"Oil and Gas Property": "-27.3",
"Property, Plant and Equipment": "2.46",
"Other Revenues": "30.8",
"Revenues": "30.0",
"Net Income": "43.6",
"Depreciation, Depletion, Amortization": "-8.24",
"Expenses": "21.9",
"General and Administrative Expense": "6.77",
"Taxes": "-2.02",
"Operating Expenses": "20.4",
"Other Expenses": "4.97",
"Comprehensive Net Income": "43.7",
"Other Net Income": "-8.27",
"Economic Capital Ratio": "159"
},
"2015": {
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-13.4",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Property, Plant and Equipment": "-18.2",
"Assets": "-17.0",
"Other Assets": "-0.0109",
"Oil and Gas Property": "0",
"Assets, Current": "-1.28",
"Revenues": "0",
"Net Income": "-73.0",
"Other Revenues": "0",
"General and Administrative Expense": "0",
"Expenses": "-88.2",
"Other Expenses": "-162",
"Depreciation, Depletion, Amortization": "0",
"Operating Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-71.5",
"Economic Capital Ratio": "-59.9"
},
"2016": {
"Liabilities": "124",
"Stockholders Equity": "110",
"ECR before LimitedLiability": "146",
"Long-term Debt": "65.8",
"Liabilities, Current": "57.5",
"Other Liabilities": "26.0",
"Other Revenues": "45.6",
"Revenues": "46.4",
"Net Income": "14.0",
"Other Expenses": "-51.3",
"Expenses": "-25.1",
"General and Administrative Expense": "10.2",
"Taxes": "-3.30",
"Operating Expenses": "23.8",
"Depreciation, Depletion, Amortization": "-4.82",
"Assets, Current": "-3.23",
"Property, Plant and Equipment": "-8.55",
"Oil and Gas Property": "37.1",
"Comprehensive Net Income": "14.2",
"Other Net Income": "-7.23",
"Economic Capital Ratio": "122"
},
"2017": {
"Liabilities, Current": "56.6",
"Liabilities": "126",
"Assets": "-3.29",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "181",
"Long-term Debt": "64.3",
"Other Liabilities": "27.0",
"Deferred Tax Liab., Net": "1.13",
"Oil and Gas Property": "-25.5",
"Property, Plant and Equipment": "5.18",
"Other Revenues": "51.8",
"Revenues": "50.8",
"Net Income": "44.1",
"General and Administrative Expense": "9.94",
"Comprehensive Net Income": "44.1",
"Operating Expenses": "23.8",
"Depreciation, Depletion, Amortization": "-3.08",
"Taxes": "-3.52",
"Other Net Income": "-7.50",
"Other Expenses": "-26.9",
"Economic Capital Ratio": "158"
},
"2018": {
"Other Liabilities": "25.5",
"Liabilities": "49.9",
"Assets": "3.62",
"Stockholders Equity": "45.3",
"ECR before LimitedLiability": "88.4",
"Liabilities, Current": "46.2",
"Long-term Debt": "-25.8",
"Oil and Gas Property": "57.8",
"Property, Plant and Equipment": "-17.5",
"Assets, Current": "-4.51",
"Revenue from Contract with Customer": "-19.7",
"Revenues": "26.6",
"Net Income": "31.8",
"Other Revenues": "46.6",
"General and Administrative Expense": "5.73",
"Expenses": "3.05",
"Taxes": "-3.13",
"Other Expenses": "2.72",
"Depreciation, Depletion, Amortization": "-2.42",
"Comprehensive Net Income": "31.8",
"Economic Capital Ratio": "64.3"
},
"2019": {
"Liabilities": "26.2",
"Assets": "3.35",
"Stockholders Equity": "25.7",
"ECR before LimitedLiability": "59.8",
"Liabilities, Current": "40.6",
"Other Liabilities": "10.9",
"Long-term Debt": "-33.5",
"Oil and Gas Property": "77.5",
"Assets, Current": "-6.35",
"Property, Plant and Equipment": "-26.2",
"Other Revenues": "44.3",
"Revenues": "20.6",
"Net Income": "26.7",
"Revenue from Contract with Customer": "-24.2",
"Operating Expenses": "-6.13",
"Expenses": "6.25",
"Cost of Goods and Services Sold": "3.85",
"Other Expenses": "9.61",
"General and Administrative Expense": "2.81",
"Comprehensive Net Income": "27.2",
"Economic Capital Ratio": "44.4"
},
"2020": {
"Other Liabilities": "4.16",
"Liabilities": "2.59",
"Assets": "-27.6",
"Stockholders Equity": "-26.2",
"ECR before LimitedLiability": "-41.1",
"Liabilities, Current": "8.71",
"Long-term Debt": "-21.4",
"Assets, Current": "-6.42",
"Property, Plant and Equipment": "-45.2",
"Oil and Gas Property": "15.7",
"Revenues": "1.83",
"Net Income": "-25.2",
"Other Revenues": "10.7",
"Revenue from Contract with Customer": "-6.77",
"Expenses": "-29.7",
"Operating Expenses": "-1.06",
"Cost of Goods and Services Sold": "1.44",
"General and Administrative Expense": "1.51",
"Other Expenses": "-31.6",
"Comprehensive Net Income": "-24.9",
"Economic Capital Ratio": "-66.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001462103_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,271",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,867",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "659",
"Liabilities, Current": "373",
"Long-term Debt": "0",
"Oil and Gas Property": "49,259",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,997",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "26,515",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,378"
},
"output_variables": {
"Liabilities": "373",
"Assets": "52,530",
"Revenues": "26,515",
"Expenses": "10,902",
"Stockholders Equity": "52,158",
"Net Income": "15,613",
"Comprehensive Net Income": "15,613",
"BaseVar": "45,160",
"ECR before LimitedLiability": "307%",
"Economic Capital Ratio": "307%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,623",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,417",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "450",
"Liabilities, Current": "179",
"Long-term Debt": "0",
"Oil and Gas Property": "35,181",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "11,850",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "13,000",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "628"
},
"output_variables": {
"Liabilities": "179",
"Assets": "36,804",
"Revenues": "13,000",
"Expenses": "17,346",
"Stockholders Equity": "36,625",
"Net Income": "-4,346",
"Comprehensive Net Income": "-4,346",
"BaseVar": "33,664",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "226%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,488",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,721",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "403",
"Liabilities, Current": "257",
"Long-term Debt": "0",
"Oil and Gas Property": "30,340",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,881",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "9,759",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "406"
},
"output_variables": {
"Liabilities": "257",
"Assets": "31,829",
"Revenues": "9,759",
"Expenses": "7,412",
"Stockholders Equity": "31,571",
"Net Income": "2,347",
"Comprehensive Net Income": "2,347",
"BaseVar": "24,628",
"ECR before LimitedLiability": "263%",
"Economic Capital Ratio": "263%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "856",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,207",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "366",
"Liabilities, Current": "246",
"Long-term Debt": "0",
"Oil and Gas Property": "27,229",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,413",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "7,738",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "395"
},
"output_variables": {
"Liabilities": "246",
"Assets": "28,084",
"Revenues": "7,738",
"Expenses": "5,382",
"Stockholders Equity": "27,838",
"Net Income": "2,357",
"Comprehensive Net Income": "2,357",
"BaseVar": "20,725",
"ECR before LimitedLiability": "264%",
"Economic Capital Ratio": "264%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "450",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,409",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "184",
"Liabilities, Current": "118",
"Long-term Debt": "0",
"Oil and Gas Property": "7,545",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "17,552",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,073",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "173"
},
"output_variables": {
"Liabilities": "118",
"Assets": "7,995",
"Revenues": "3,073",
"Expenses": "19,318",
"Stockholders Equity": "7,877",
"Net Income": "-16,245",
"Comprehensive Net Income": "-16,245",
"BaseVar": "15,252",
"ECR before LimitedLiability": "-156%",
"Economic Capital Ratio": "0.0017%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "439",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "520",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "149",
"Liabilities, Current": "120",
"Long-term Debt": "0",
"Oil and Gas Property": "5,900",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,249",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,318",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "135"
},
"output_variables": {
"Liabilities": "120",
"Assets": "6,338",
"Revenues": "2,318",
"Expenses": "3,053",
"Stockholders Equity": "6,219",
"Net Income": "-735",
"Comprehensive Net Income": "-735",
"BaseVar": "5,914",
"ECR before LimitedLiability": "220%",
"Economic Capital Ratio": "220%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "420",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "363",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "130",
"Liabilities, Current": "119",
"Long-term Debt": "0",
"Oil and Gas Property": "5,541",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "870",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,384",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "140"
},
"output_variables": {
"Liabilities": "119",
"Assets": "5,961",
"Revenues": "2,384",
"Expenses": "1,504",
"Stockholders Equity": "5,843",
"Net Income": "880",
"Comprehensive Net Income": "880",
"BaseVar": "4,984",
"ECR before LimitedLiability": "271%",
"Economic Capital Ratio": "271%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "332",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "352",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "139",
"Liabilities, Current": "75",
"Long-term Debt": "1,209",
"Oil and Gas Property": "5,351",
"Operating Expenses": "832",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "48",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,399",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "147"
},
"output_variables": {
"Liabilities": "1,284",
"Assets": "5,682",
"Revenues": "2,399",
"Expenses": "1,517",
"Stockholders Equity": "4,399",
"Net Income": "882",
"Comprehensive Net Income": "882",
"BaseVar": "5,441",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "184%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "270",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "264",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "110",
"Liabilities, Current": "71",
"Long-term Debt": "1,081",
"Oil and Gas Property": "3,685",
"Operating Expenses": "743",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "43",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,606",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "101"
},
"output_variables": {
"Liabilities": "1,152",
"Assets": "3,954",
"Revenues": "1,606",
"Expenses": "1,261",
"Stockholders Equity": "2,803",
"Net Income": "345",
"Comprehensive Net Income": "345",
"BaseVar": "3,987",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "152%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "185",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "209",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "101",
"Liabilities, Current": "127",
"Long-term Debt": "1,126",
"Oil and Gas Property": "1,998",
"Operating Expenses": "598",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,550",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "905",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "60"
},
"output_variables": {
"Liabilities": "1,253",
"Assets": "2,183",
"Revenues": "905",
"Expenses": "2,518",
"Stockholders Equity": "930",
"Net Income": "-1,613",
"Comprehensive Net Income": "-1,613",
"BaseVar": "3,429",
"ECR before LimitedLiability": "-26%",
"Economic Capital Ratio": "16%"
}
}
},
"top_rated": false,
"trend": -28.0,
"value": 0.1572908362572614,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001462103.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001462103.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001462103.svg"
},
{
"company_id": "0000061398",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000061398.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000061398.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000061398.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000061398_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000061398_main_keyfigs.svg",
"name": "Tellurian INC DE",
"rank": 61,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000061398.svg",
"report_text": "The relative strengths and weaknesses of Tellurian INC DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tellurian INC DE compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 14% points.The greatest weakness of Tellurian INC DE is the variable Oil and Gas Property, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 14%, being 68% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000061398_2021_Tellurian_INC_DE.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "18.3",
"Liabilities": "25.3",
"Assets": "-22.2",
"Stockholders Equity": "-19.9",
"ECR before LimitedLiability": "-13.5",
"Other Liabilities": "17.2",
"Long-term Debt": "-10.1",
"Other Assets": "-6.06",
"Assets, Current": "38.0",
"Oil and Gas Property": "-40.3",
"Revenues": "-33.4",
"Net Income": "-53.5",
"Other Revenues": "-33.3",
"Operating Expenses": "-73.5",
"Expenses": "-49.3",
"General and Administrative Expense": "-20.0",
"Other Expenses": "36.2",
"Comprehensive Net Income": "-32.8",
"Other Net Income": "26.5",
"Other Compr. Net Income": "19.0",
"Economic Capital Ratio": "-36.3"
},
"2017": {
"Liabilities": "26.8",
"Stockholders Equity": "24.7",
"ECR before LimitedLiability": "-45.4",
"Long-term Debt": "24.8",
"Other Liabilities": "11.2",
"Oil and Gas Property": "-46.3",
"Assets": "-8.96",
"Property, Plant and Equipment": "-7.28",
"Other Assets": "16.0",
"Assets, Current": "37.0",
"Other Revenues": "-17.4",
"Revenues": "-18.2",
"Net Income": "-110",
"General and Administrative Expense": "-32.7",
"Expenses": "-79.5",
"Operating Expenses": "-108",
"Depreciation, Depletion, Amortization": "6.43",
"Other Expenses": "30.9",
"Other Net Income": "-2.46",
"Comprehensive Net Income": "-110",
"Economic Capital Ratio": "-68.2"
},
"2018": {
"Other Liabilities": "-29.1",
"Liabilities": "46.9",
"Assets": "34.2",
"Stockholders Equity": "83.1",
"ECR before LimitedLiability": "39.6",
"Liabilities, Current": "37.7",
"Long-term Debt": "34.1",
"Oil and Gas Property": "-24.0",
"Other Assets": "49.6",
"Assets, Current": "28.9",
"Revenue from Contract with Customer": "-12.2",
"Revenues": "-31.3",
"Net Income": "-48.5",
"Other Revenues": "-18.9",
"General and Administrative Expense": "-26.8",
"Expenses": "-19.7",
"Operating Expenses": "-39.8",
"Other Expenses": "38.7",
"Depreciation, Depletion, Amortization": "5.81",
"Comprehensive Net Income": "-48.4",
"Economic Capital Ratio": "15.4"
},
"2019": {
"Liabilities": "-21.9",
"Stockholders Equity": "-18.5",
"ECR before LimitedLiability": "-55.1",
"Liabilities, Current": "-23.5",
"Other Liabilities": "-14.6",
"Long-term Debt": "16.1",
"Other Revenues": "-10.9",
"Revenues": "-18.3",
"Net Income": "-27.1",
"Revenue from Contract with Customer": "-7.84",
"Operating Expenses": "-26.5",
"Expenses": "-7.18",
"Cost of Goods and Services Sold": "2.51",
"Other Expenses": "21.4",
"General and Administrative Expense": "-15.6",
"Assets, Current": "6.25",
"Property, Plant and Equipment": "-7.83",
"Other Assets": "31.8",
"Oil and Gas Property": "-31.5",
"Comprehensive Net Income": "-26.8",
"Economic Capital Ratio": "-70.5"
},
"2020": {
"Other Liabilities": "3.36",
"Liabilities": "-4.42",
"Stockholders Equity": "-13.7",
"ECR before LimitedLiability": "-42.7",
"Liabilities, Current": "-6.15",
"Assets, Current": "4.66",
"Assets": "-5.74",
"Other Assets": "14.1",
"Property, Plant and Equipment": "-20.1",
"Oil and Gas Property": "-26.6",
"Revenues": "-5.61",
"Net Income": "-25.4",
"Other Revenues": "-4.23",
"Revenue from Contract with Customer": "-2.15",
"Expenses": "-4.15",
"Operating Expenses": "8.00",
"General and Administrative Expense": "-3.48",
"Other Expenses": "-6.10",
"Other Net Income": "-4.89",
"Comprehensive Net Income": "-25.2",
"Economic Capital Ratio": "-68.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000061398_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "37,284",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,890",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,307",
"Liabilities, Current": "6,469",
"Long-term Debt": "11,707",
"Oil and Gas Property": "0",
"Operating Expenses": "46,395",
"Other Assets": "5,137",
"Other Compr. Net Income": "9,354",
"Other Expenses": "-14,056",
"Other Liabilities": "870",
"Other Net Income": "18,176",
"Other Revenues": "923",
"Property, Plant and Equipment": "29,153",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,046",
"Assets": "71,574",
"Revenues": "923",
"Expenses": "51,536",
"Stockholders Equity": "52,528",
"Net Income": "-32,437",
"Comprehensive Net Income": "-23,083",
"BaseVar": "85,304",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "96%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "133,691",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "479",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "98,874",
"Liabilities, Current": "52,298",
"Long-term Debt": "638",
"Oil and Gas Property": "0",
"Operating Expenses": "244,008",
"Other Assets": "27,276",
"Other Compr. Net Income": "0",
"Other Expenses": "-99,168",
"Other Liabilities": "0",
"Other Net Income": "7,293",
"Other Revenues": "5,441",
"Property, Plant and Equipment": "115,856",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "52,936",
"Assets": "276,823",
"Revenues": "5,441",
"Expenses": "244,193",
"Stockholders Equity": "223,887",
"Net Income": "-231,459",
"Comprehensive Net Income": "-231,459",
"BaseVar": "293,343",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "45%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "140,434",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,567",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "81,777",
"Liabilities, Current": "0",
"Long-term Debt": "796",
"Oil and Gas Property": "0",
"Operating Expenses": "138,006",
"Other Assets": "137,534",
"Other Compr. Net Income": "0",
"Other Expenses": "-83,534",
"Other Liabilities": "57,048",
"Other Net Income": "1,785",
"Other Revenues": "0",
"Property, Plant and Equipment": "130,580",
"Revenue from Contract with Customer": "10,286",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57,844",
"Assets": "408,548",
"Revenues": "10,286",
"Expenses": "137,816",
"Stockholders Equity": "350,704",
"Net Income": "-125,745",
"Comprehensive Net Income": "-125,745",
"BaseVar": "308,140",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "136%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "82,235",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "20,446",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "87,487",
"Liabilities, Current": "132,579",
"Long-term Debt": "25,337",
"Oil and Gas Property": "0",
"Operating Expenses": "174,633",
"Other Assets": "147,047",
"Other Compr. Net Income": "0",
"Other Expenses": "-107,933",
"Other Liabilities": "58,121",
"Other Net Income": "-5,908",
"Other Revenues": "0",
"Property, Plant and Equipment": "153,040",
"Revenue from Contract with Customer": "28,774",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "216,037",
"Assets": "382,322",
"Revenues": "28,774",
"Expenses": "174,633",
"Stockholders Equity": "166,285",
"Net Income": "-151,767",
"Comprehensive Net Income": "-151,767",
"BaseVar": "403,837",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "37%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "84,902",
"Cost of Goods and Services Sold": "17,223",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "17,228",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "47,349",
"Liabilities, Current": "119,305",
"Long-term Debt": "64,600",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "146,836",
"Other Compr. Net Income": "0",
"Other Expenses": "122,273",
"Other Liabilities": "0",
"Other Net Income": "-44,057",
"Other Revenues": "0",
"Property, Plant and Equipment": "61,257",
"Revenue from Contract with Customer": "37,434",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "183,905",
"Assets": "292,995",
"Revenues": "37,434",
"Expenses": "204,073",
"Stockholders Equity": "109,090",
"Net Income": "-210,696",
"Comprehensive Net Income": "-210,696",
"BaseVar": "381,232",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "14%"
}
}
},
"top_rated": false,
"trend": 18.0,
"value": 0.14113855201601982,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000061398.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000061398.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000061398.svg"
},
{
"company_id": "0000010048",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000010048.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000010048.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000010048.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000010048_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000010048_main_keyfigs.svg",
"name": "Barnwell Industries INC",
"rank": 62,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000010048.svg",
"report_text": "The relative strengths and weaknesses of Barnwell Industries 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 Barnwell Industries INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 12% points.The greatest weakness of Barnwell Industries INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 109% points.
The company's Economic Capital Ratio, given in the ranking table, is 12%, being 70% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000010048_2021_Barnwell_Industries_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-19.9",
"Liabilities": "-38.7",
"Stockholders Equity": "-64.1",
"ECR before LimitedLiability": "-35.8",
"Other Liabilities": "-4.09",
"Long-term Debt": "-10.2",
"Other Assets": "-7.17",
"Assets": "-21.6",
"Assets, Current": "8.84",
"Oil and Gas Property": "-38.1",
"Property, Plant and Equipment": "20.2",
"Revenues": "19.3",
"Net Income": "11.6",
"Other Revenues": "19.4",
"Operating Expenses": "17.7",
"Expenses": "-2.08",
"Depreciation, Depletion, Amortization": "-7.29",
"Other Expenses": "-16.0",
"Comprehensive Net Income": "11.6",
"Other Net Income": "-7.38",
"Economic Capital Ratio": "-58.6"
},
"2012": {
"Liabilities": "-12.3",
"Stockholders Equity": "-58.2",
"ECR before LimitedLiability": "-19.9",
"Long-term Debt": "-13.1",
"Assets, Current": "7.72",
"Assets": "-28.5",
"Property, Plant and Equipment": "22.4",
"Oil and Gas Property": "-46.2",
"Other Assets": "-6.10",
"Other Revenues": "21.3",
"Revenues": "21.1",
"Net Income": "7.05",
"Taxes": "0.615",
"Expenses": "-11.7",
"Operating Expenses": "16.5",
"Other Expenses": "-23.7",
"Depreciation, Depletion, Amortization": "-9.22",
"Other Net Income": "-4.54",
"Comprehensive Net Income": "10.5",
"Other Compr. Net Income": "3.65",
"Economic Capital Ratio": "-49.3"
},
"2013": {
"Other Liabilities": "5.77",
"Liabilities": "-21.2",
"Stockholders Equity": "-52.2",
"ECR before LimitedLiability": "-39.2",
"Liabilities, Current": "-7.09",
"Long-term Debt": "-20.2",
"Other Assets": "-3.12",
"Assets": "-21.4",
"Oil and Gas Property": "-45.0",
"Assets, Current": "11.7",
"Property, Plant and Equipment": "26.0",
"Revenues": "13.9",
"Comprehensive Net Income": "1.06",
"Other Revenues": "13.9",
"Expenses": "-6.16",
"Operating Expenses": "13.1",
"Depreciation, Depletion, Amortization": "-5.77",
"Other Expenses": "-10.3",
"General and Administrative Expense": "-4.03",
"Other Net Income": "-7.39",
"Economic Capital Ratio": "-68.5"
},
"2014": {
"Long-term Debt": "-18.0",
"Liabilities": "-20.8",
"Stockholders Equity": "-63.1",
"ECR before LimitedLiability": "-21.2",
"Liabilities, Current": "-6.77",
"Other Liabilities": "4.21",
"Oil and Gas Property": "-41.8",
"Assets": "-27.3",
"Property, Plant and Equipment": "-6.66",
"Assets, Current": "25.3",
"Other Revenues": "29.9",
"Revenues": "29.0",
"Net Income": "24.0",
"Other Net Income": "-8.00",
"Comprehensive Net Income": "17.7",
"Other Compr. Net Income": "-6.32",
"Depreciation, Depletion, Amortization": "-4.02",
"General and Administrative Expense": "-4.95",
"Operating Expenses": "16.2",
"Other Expenses": "-5.76",
"Economic Capital Ratio": "-47.6"
},
"2015": {
"Liabilities": "-17.8",
"Stockholders Equity": "-8.28",
"ECR before LimitedLiability": "63.2",
"Liabilities, Current": "-5.21",
"Other Liabilities": "-10.4",
"Long-term Debt": "-1.18",
"Property, Plant and Equipment": "-10.8",
"Assets": "2.99",
"Other Assets": "12.7",
"Oil and Gas Property": "-36.3",
"Assets, Current": "54.1",
"Revenues": "26.2",
"Net Income": "56.6",
"Other Revenues": "27.0",
"General and Administrative Expense": "-13.0",
"Expenses": "33.1",
"Other Expenses": "24.2",
"Operating Expenses": "20.9",
"Comprehensive Net Income": "55.7",
"Other Compr. Net Income": "-5.85",
"Economic Capital Ratio": "16.7"
},
"2016": {
"Oil and Gas Property": "-46.2",
"Assets": "-30.4",
"Stockholders Equity": "-48.7",
"ECR before LimitedLiability": "-17.6",
"Other Assets": "13.2",
"Assets, Current": "39.5",
"Property, Plant and Equipment": "-28.2",
"Other Revenues": "19.5",
"Revenues": "20.0",
"Net Income": "15.8",
"Other Expenses": "-20.3",
"Expenses": "-6.88",
"General and Administrative Expense": "-8.36",
"Operating Expenses": "15.2",
"Depreciation, Depletion, Amortization": "2.92",
"Other Liabilities": "-21.5",
"Long-term Debt": "5.94",
"Liabilities, Current": "10.4",
"Comprehensive Net Income": "9.01",
"Other Compr. Net Income": "-7.31",
"Economic Capital Ratio": "-41.6"
},
"2017": {
"Liabilities, Current": "13.6",
"Liabilities": "8.77",
"Stockholders Equity": "-28.1",
"ECR before LimitedLiability": "22.5",
"Long-term Debt": "7.52",
"Other Liabilities": "-14.3",
"Oil and Gas Property": "-35.0",
"Assets": "-16.7",
"Property, Plant and Equipment": "-28.4",
"Other Assets": "8.41",
"Assets, Current": "75.2",
"Other Revenues": "26.9",
"Revenues": "26.0",
"Net Income": "23.8",
"General and Administrative Expense": "-14.9",
"Expenses": "-4.38",
"Operating Expenses": "22.9",
"Depreciation, Depletion, Amortization": "3.73",
"Other Expenses": "-18.2",
"Comprehensive Net Income": "30.4",
"Other Compr. Net Income": "7.06",
"Economic Capital Ratio": "-0.252"
},
"2018": {
"Other Liabilities": "-15.3",
"Liabilities": "-11.4",
"Assets": "-5.10",
"Stockholders Equity": "-16.4",
"ECR before LimitedLiability": "-11.8",
"Liabilities, Current": "11.7",
"Long-term Debt": "-11.2",
"Deferred Tax Liab., Net": "1.27",
"Oil and Gas Property": "-36.1",
"Property, Plant and Equipment": "4.48",
"Other Assets": "11.5",
"Assets, Current": "24.3",
"General and Administrative Expense": "-16.9",
"Expenses": "-3.82",
"Operating Expenses": "18.0",
"Other Expenses": "-11.0",
"Depreciation, Depletion, Amortization": "2.10",
"Economic Capital Ratio": "-36.0",
"Other Revenues": "16.7",
"Revenue from Contract with Customer": "-17.2",
"Other Net Income": "2.60"
},
"2019": {
"Liabilities": "-3.07",
"Stockholders Equity": "-68.8",
"ECR before LimitedLiability": "-89.7",
"Other Liabilities": "-6.48",
"Oil and Gas Property": "-30.6",
"Assets": "-43.0",
"Assets, Current": "2.09",
"Property, Plant and Equipment": "-17.0",
"Other Assets": "1.54",
"Other Revenues": "2.29",
"Revenues": "1.21",
"Net Income": "-14.5",
"Revenue from Contract with Customer": "-7.92",
"Operating Expenses": "2.11",
"Expenses": "-16.8",
"Other Expenses": "-17.9",
"Depreciation, Depletion, Amortization": "-0.727",
"General and Administrative Expense": "-4.54",
"Comprehensive Net Income": "-17.3",
"Other Compr. Net Income": "-2.32",
"Economic Capital Ratio": "-105"
},
"2020": {
"Other Liabilities": "-5.81",
"Liabilities": "-4.41",
"Stockholders Equity": "-109",
"ECR before LimitedLiability": "-44.4",
"Assets, Current": "9.02",
"Assets": "-58.8",
"Other Assets": "5.46",
"Property, Plant and Equipment": "-38.9",
"Oil and Gas Property": "-38.6",
"Revenues": "11.8",
"Net Income": "6.80",
"Other Revenues": "12.5",
"Revenue from Contract with Customer": "-7.76",
"Expenses": "-12.0",
"Operating Expenses": "9.78",
"Cost of Goods and Services Sold": "1.78",
"General and Administrative Expense": "-6.75",
"Other Expenses": "-28.2",
"Comprehensive Net Income": "8.80",
"Other Compr. Net Income": "3.05",
"Economic Capital Ratio": "-69.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000010048_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "29,530",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,127",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,025",
"Liabilities, Current": "24,089",
"Long-term Debt": "16,321",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "4,623",
"Other Compr. Net Income": "-73",
"Other Expenses": "19,103",
"Other Liabilities": "9,648",
"Other Net Income": "0",
"Other Revenues": "38,460",
"Property, Plant and Equipment": "54,619",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "50,058",
"Assets": "88,772",
"Revenues": "38,460",
"Expenses": "38,255",
"Stockholders Equity": "38,714",
"Net Income": "205",
"Comprehensive Net Income": "132",
"BaseVar": "107,809",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "73%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "18,885",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,990",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,268",
"Liabilities, Current": "14,315",
"Long-term Debt": "17,029",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,381",
"Other Compr. Net Income": "2,858",
"Other Expenses": "25,766",
"Other Liabilities": "8,421",
"Other Net Income": "0",
"Other Revenues": "34,062",
"Property, Plant and Equipment": "48,624",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "39,765",
"Assets": "69,890",
"Revenues": "34,062",
"Expenses": "45,024",
"Stockholders Equity": "30,125",
"Net Income": "-10,962",
"Comprehensive Net Income": "-8,104",
"BaseVar": "95,800",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "61%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "19,027",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8,542",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,911",
"Liabilities, Current": "16,447",
"Long-term Debt": "18,920",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,381",
"Other Compr. Net Income": "778",
"Other Expenses": "15,827",
"Other Liabilities": "5,027",
"Other Net Income": "0",
"Other Revenues": "24,608",
"Property, Plant and Equipment": "41,306",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "40,394",
"Assets": "62,714",
"Revenues": "24,608",
"Expenses": "33,280",
"Stockholders Equity": "22,320",
"Net Income": "-8,672",
"Comprehensive Net Income": "-7,894",
"BaseVar": "80,887",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "50%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "26,520",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,391",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,026",
"Liabilities, Current": "14,523",
"Long-term Debt": "14,835",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "5,900",
"Other Compr. Net Income": "-3,915",
"Other Expenses": "15,208",
"Other Liabilities": "5,467",
"Other Net Income": "-482",
"Other Revenues": "31,445",
"Property, Plant and Equipment": "22,350",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "34,825",
"Assets": "54,770",
"Revenues": "31,445",
"Expenses": "29,625",
"Stockholders Equity": "19,945",
"Net Income": "1,338",
"Comprehensive Net Income": "-2,577",
"BaseVar": "77,531",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "58%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "25,678",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,364",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,551",
"Liabilities, Current": "10,003",
"Long-term Debt": "6,430",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "6,407",
"Other Compr. Net Income": "-2,370",
"Other Expenses": "5,429",
"Other Liabilities": "5,858",
"Other Net Income": "1,580",
"Other Revenues": "17,533",
"Property, Plant and Equipment": "9,468",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "22,291",
"Assets": "41,553",
"Revenues": "17,533",
"Expenses": "17,344",
"Stockholders Equity": "19,262",
"Net Income": "1,769",
"Comprehensive Net Income": "-601",
"BaseVar": "51,336",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "77%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "21,114",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,607",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,361",
"Liabilities, Current": "4,736",
"Long-term Debt": "6,177",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "3,552",
"Other Compr. Net Income": "-2,549",
"Other Expenses": "10,807",
"Other Liabilities": "6,911",
"Other Net Income": "2,624",
"Other Revenues": "13,287",
"Property, Plant and Equipment": "6,902",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,824",
"Assets": "31,568",
"Revenues": "13,287",
"Expenses": "18,775",
"Stockholders Equity": "13,744",
"Net Income": "-2,864",
"Comprehensive Net Income": "-5,413",
"BaseVar": "43,314",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "56%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "25,142",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,203",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,976",
"Liabilities, Current": "4,798",
"Long-term Debt": "5,632",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,509",
"Other Compr. Net Income": "1,719",
"Other Expenses": "4,813",
"Other Liabilities": "4,407",
"Other Net Income": "2,276",
"Other Revenues": "13,030",
"Property, Plant and Equipment": "5,369",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,837",
"Assets": "33,020",
"Revenues": "13,030",
"Expenses": "12,992",
"Stockholders Equity": "18,183",
"Net Income": "2,314",
"Comprehensive Net Income": "4,033",
"BaseVar": "38,937",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "113%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "12,082",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,111",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,262",
"Liabilities, Current": "3,629",
"Long-term Debt": "6,678",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,885",
"Other Compr. Net Income": "192",
"Other Expenses": "3,636",
"Other Liabilities": "4,832",
"Other Net Income": "223",
"Other Revenues": "9,368",
"Property, Plant and Equipment": "16,411",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "15,139",
"Assets": "31,378",
"Revenues": "9,368",
"Expenses": "11,009",
"Stockholders Equity": "16,239",
"Net Income": "-1,418",
"Comprehensive Net Income": "-1,226",
"BaseVar": "33,654",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "84%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "8,704",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,022",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,524",
"Liabilities, Current": "4,768",
"Long-term Debt": "6,059",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,210",
"Other Compr. Net Income": "-2,400",
"Other Expenses": "15,670",
"Other Liabilities": "6,146",
"Other Net Income": "-276",
"Other Revenues": "12,075",
"Property, Plant and Equipment": "8,388",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "16,973",
"Assets": "18,302",
"Revenues": "12,075",
"Expenses": "24,216",
"Stockholders Equity": "1,329",
"Net Income": "-12,417",
"Comprehensive Net Income": "-14,817",
"BaseVar": "37,121",
"ECR before LimitedLiability": "-75%",
"Economic Capital Ratio": "2.4%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "9,487",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "194",
"Depreciation, Depletion, Amortization": "2,147",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,820",
"Liabilities, Current": "6,364",
"Long-term Debt": "5,748",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,921",
"Other Compr. Net Income": "1,403",
"Other Expenses": "15,409",
"Other Liabilities": "4,829",
"Other Net Income": "352",
"Other Revenues": "18,347",
"Property, Plant and Equipment": "3,774",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,135",
"Assets": "15,182",
"Revenues": "18,347",
"Expenses": "23,376",
"Stockholders Equity": "-1,953",
"Net Income": "-4,677",
"Comprehensive Net Income": "-3,274",
"BaseVar": "37,898",
"ECR before LimitedLiability": "-35%",
"Economic Capital Ratio": "12%"
}
}
},
"top_rated": false,
"trend": 32.0,
"value": 0.12493375738263919,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000010048.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000010048.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000010048.svg"
},
{
"company_id": "0000793306",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000793306.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000793306.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000793306.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000793306_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000793306_main_keyfigs.svg",
"name": "BLUE Dolphin Energy CO",
"rank": 63,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000793306.svg",
"report_text": "The relative strengths and weaknesses of BLUE Dolphin Energy 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 BLUE Dolphin Energy CO compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 12% points.The greatest weakness of BLUE Dolphin Energy CO is the variable Cost of Goods and Services Sold, reducing the Economic Capital Ratio by 180% points.
The company's Economic Capital Ratio, given in the ranking table, is 12%, being 71% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000793306_2021_BLUE_Dolphin_Energy_CO.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "9.72",
"Liabilities": "-40.6",
"Stockholders Equity": "-38.7",
"ECR before LimitedLiability": "-9.84",
"Other Liabilities": "15.7",
"Long-term Debt": "-79.1",
"Other Assets": "-10.2",
"Assets": "-7.16",
"Assets, Current": "24.6",
"Oil and Gas Property": "-31.6",
"Property, Plant and Equipment": "22.6",
"Revenues": "19.1",
"Net Income": "23.9",
"Other Revenues": "19.2",
"Operating Expenses": "19.7",
"Expenses": "12.2",
"General and Administrative Expense": "-21.0",
"Other Expenses": "17.7",
"Comprehensive Net Income": "24.0",
"Other Net Income": "-7.22",
"Economic Capital Ratio": "-32.7"
},
"2012": {
"Liabilities, Current": "22.1",
"Liabilities": "25.6",
"Stockholders Equity": "-589",
"ECR before LimitedLiability": "-55.2",
"Long-term Debt": "20.8",
"Other Liabilities": "21.4",
"Assets, Current": "-49.9",
"Assets": "-172",
"Property, Plant and Equipment": "-109",
"Oil and Gas Property": "-137",
"Other Assets": "-41.8",
"Other Revenues": "25.6",
"Revenues": "25.6",
"Net Income": "25.3",
"Expenses": "-413",
"Operating Expenses": "25.5",
"Other Expenses": "-644",
"General and Administrative Expense": "21.8",
"Other Net Income": "-28.8",
"Comprehensive Net Income": "25.2",
"Economic Capital Ratio": "-84.6"
},
"2014": {
"Long-term Debt": "90.2",
"Liabilities": "109",
"Stockholders Equity": "-597",
"ECR before LimitedLiability": "30.9",
"Liabilities, Current": "90.9",
"Other Liabilities": "67.6",
"Oil and Gas Property": "-89.3",
"Assets": "-111",
"Property, Plant and Equipment": "-76.5",
"Assets, Current": "-53.1",
"Other Assets": "-22.0",
"Other Revenues": "110",
"Revenues": "110",
"Net Income": "109",
"Depreciation, Depletion, Amortization": "42.1",
"Expenses": "-425",
"General and Administrative Expense": "49.4",
"Operating Expenses": "92.2",
"Other Expenses": "-661",
"Comprehensive Net Income": "109",
"Other Net Income": "-50.5",
"Economic Capital Ratio": "4.44"
},
"2015": {
"Liabilities": "46.7",
"Stockholders Equity": "-149",
"ECR before LimitedLiability": "51.8",
"Liabilities, Current": "38.0",
"Other Liabilities": "24.6",
"Property, Plant and Equipment": "-29.6",
"Assets": "-87.5",
"Other Assets": "12.3",
"Oil and Gas Property": "-72.2",
"Assets, Current": "-17.8",
"Revenues": "65.2",
"Net Income": "65.1",
"Other Revenues": "65.2",
"General and Administrative Expense": "19.4",
"Expenses": "-40.1",
"Other Expenses": "-162",
"Depreciation, Depletion, Amortization": "18.0",
"Operating Expenses": "45.1",
"Other Net Income": "-11.1",
"Comprehensive Net Income": "65.1",
"Economic Capital Ratio": "5.30"
},
"2016": {
"Liabilities": "21.0",
"Assets": "-115",
"Stockholders Equity": "-211",
"ECR before LimitedLiability": "-46.3",
"Long-term Debt": "20.4",
"Liabilities, Current": "-11.3",
"Other Liabilities": "7.92",
"Oil and Gas Property": "-84.7",
"Assets, Current": "-37.7",
"Property, Plant and Equipment": "-35.2",
"Other Revenues": "27.7",
"Revenues": "27.7",
"Net Income": "17.2",
"Other Expenses": "-214",
"Expenses": "-117",
"General and Administrative Expense": "9.66",
"Operating Expenses": "16.5",
"Depreciation, Depletion, Amortization": "8.96",
"Comprehensive Net Income": "17.3",
"Other Net Income": "-11.2",
"Economic Capital Ratio": "-70.4"
},
"2017": {
"Liabilities, Current": "-7.68",
"Liabilities": "11.5",
"Assets": "-138",
"Stockholders Equity": "-306",
"ECR before LimitedLiability": "-78.3",
"Long-term Debt": "11.3",
"Other Liabilities": "7.63",
"Oil and Gas Property": "-91.6",
"Property, Plant and Equipment": "-63.0",
"Assets, Current": "-33.1",
"Other Revenues": "11.9",
"Revenues": "11.9",
"Net Income": "4.11",
"General and Administrative Expense": "9.05",
"Expenses": "-181",
"Operating Expenses": "11.5",
"Depreciation, Depletion, Amortization": "7.26",
"Other Expenses": "-311",
"Other Net Income": "-6.57",
"Comprehensive Net Income": "4.11",
"Economic Capital Ratio": "-101"
},
"2018": {
"Other Liabilities": "82.4",
"Liabilities": "96.9",
"Stockholders Equity": "-256",
"ECR before LimitedLiability": "347",
"Liabilities, Current": "-217",
"Long-term Debt": "141",
"Oil and Gas Property": "76.4",
"Assets": "103",
"Property, Plant and Equipment": "46.1",
"Other Assets": "-7.28",
"Assets, Current": "35.9",
"Revenue from Contract with Customer": "-42.7",
"Revenues": "370",
"Net Income": "427",
"Other Revenues": "401",
"General and Administrative Expense": "16.6",
"Expenses": "92.9",
"Operating Expenses": "49.5",
"Depreciation, Depletion, Amortization": "16.7",
"Comprehensive Net Income": "427",
"Economic Capital Ratio": "323"
},
"2019": {
"Liabilities": "33.0",
"Stockholders Equity": "-366",
"ECR before LimitedLiability": "-57.0",
"Other Liabilities": "14.8",
"Long-term Debt": "31.7",
"Oil and Gas Property": "-96.9",
"Assets": "-140",
"Assets, Current": "-47.5",
"Property, Plant and Equipment": "-84.2",
"Other Revenues": "35.1",
"Revenues": "35.1",
"Net Income": "23.9",
"Revenue from Contract with Customer": "-65.9",
"Operating Expenses": "30.5",
"Expenses": "-225",
"Cost of Goods and Services Sold": "-396",
"Other Expenses": "17.1",
"Depreciation, Depletion, Amortization": "16.4",
"General and Administrative Expense": "14.9",
"Comprehensive Net Income": "24.5",
"Economic Capital Ratio": "-72.3"
},
"2020": {
"Other Liabilities": "5.43",
"Liabilities": "8.03",
"Assets": "-99.0",
"Stockholders Equity": "-176",
"ECR before LimitedLiability": "-45.1",
"Liabilities, Current": "-29.3",
"Long-term Debt": "10.4",
"Assets, Current": "-25.3",
"Property, Plant and Equipment": "-29.9",
"Oil and Gas Property": "-54.8",
"Revenues": "11.8",
"Net Income": "11.1",
"Other Revenues": "11.8",
"Revenue from Contract with Customer": "-18.3",
"Depreciation, Depletion, Amortization": "6.25",
"Expenses": "-48.3",
"Operating Expenses": "11.0",
"Cost of Goods and Services Sold": "-180",
"Other Expenses": "10.5",
"Comprehensive Net Income": "11.1",
"Economic Capital Ratio": "-70.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000793306_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "2,778",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "592",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,574",
"Liabilities, Current": "664",
"Long-term Debt": "2,484",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "9.5",
"Other Compr. Net Income": "0",
"Other Expenses": "-493",
"Other Liabilities": "0",
"Other Net Income": "17",
"Other Revenues": "2,274",
"Property, Plant and Equipment": "3,621",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,148",
"Assets": "6,409",
"Revenues": "2,274",
"Expenses": "1,674",
"Stockholders Equity": "3,261",
"Net Income": "618",
"Comprehensive Net Income": "618",
"BaseVar": "6,761",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "99%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "19,675",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,623",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,077",
"Liabilities, Current": "23,992",
"Long-term Debt": "14,911",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "845",
"Other Compr. Net Income": "0",
"Other Expenses": "361,837",
"Other Liabilities": "859",
"Other Net Income": "-4,842",
"Other Revenues": "352,095",
"Property, Plant and Equipment": "35,862",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "39,761",
"Assets": "56,382",
"Revenues": "352,095",
"Expenses": "365,537",
"Stockholders Equity": "16,621",
"Net Income": "-18,285",
"Comprehensive Net Income": "-18,285",
"BaseVar": "409,309",
"ECR before LimitedLiability": "5.5%",
"Economic Capital Ratio": "26%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "14,683",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,428",
"Liabilities, Current": "17,884",
"Long-term Debt": "1,781",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "8,353",
"Other Compr. Net Income": "0",
"Other Expenses": "370,890",
"Other Liabilities": "12,775",
"Other Net Income": "552",
"Other Revenues": "387,525",
"Property, Plant and Equipment": "37,371",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "32,440",
"Assets": "60,407",
"Revenues": "387,525",
"Expenses": "372,318",
"Stockholders Equity": "27,967",
"Net Income": "15,759",
"Comprehensive Net Income": "15,759",
"BaseVar": "426,621",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "110%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "23,117",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,526",
"Liabilities, Current": "20,229",
"Long-term Debt": "37,185",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "19,454",
"Other Compr. Net Income": "0",
"Other Expenses": "215,042",
"Other Liabilities": "1,608",
"Other Net Income": "-762",
"Other Revenues": "221,733",
"Property, Plant and Equipment": "48,842",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "59,021",
"Assets": "91,412",
"Revenues": "221,733",
"Expenses": "216,567",
"Stockholders Equity": "32,391",
"Net Income": "4,403",
"Comprehensive Net Income": "4,403",
"BaseVar": "294,748",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "65%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "10,945",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,709",
"Liabilities, Current": "48,757",
"Long-term Debt": "3,310",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,091",
"Other Compr. Net Income": "0",
"Other Expenses": "180,984",
"Other Liabilities": "6,589",
"Other Net Income": "70",
"Other Revenues": "167,855",
"Property, Plant and Equipment": "62,324",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "58,657",
"Assets": "75,360",
"Revenues": "167,855",
"Expenses": "183,693",
"Stockholders Equity": "16,703",
"Net Income": "-15,767",
"Comprehensive Net Income": "-15,767",
"BaseVar": "242,818",
"ECR before LimitedLiability": "7.9%",
"Economic Capital Ratio": "28%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "6,979",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,022",
"Liabilities, Current": "76,492",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,832",
"Other Compr. Net Income": "0",
"Other Expenses": "276,299",
"Other Liabilities": "1,650",
"Other Net Income": "-457",
"Other Revenues": "258,450",
"Property, Plant and Equipment": "64,597",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "78,142",
"Assets": "73,408",
"Revenues": "258,450",
"Expenses": "280,321",
"Stockholders Equity": "-4,734",
"Net Income": "-22,328",
"Comprehensive Net Income": "-22,328",
"BaseVar": "345,389",
"ECR before LimitedLiability": "-37%",
"Economic Capital Ratio": "12%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "4,040",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,272",
"Liabilities, Current": "75,904",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "180",
"Other Assets": "1,940",
"Other Compr. Net Income": "0",
"Other Expenses": "2,553",
"Other Liabilities": "0",
"Other Net Income": "-3,343",
"Other Revenues": "340,761",
"Property, Plant and Equipment": "64,697",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "75,904",
"Assets": "70,677",
"Revenues": "340,761",
"Expenses": "6,005",
"Stockholders Equity": "-5,227",
"Net Income": "331,413",
"Comprehensive Net Income": "331,413",
"BaseVar": "248,345",
"ECR before LimitedLiability": "443%",
"Economic Capital Ratio": "443%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,075",
"Cost of Goods and Services Sold": "297,827",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,659",
"Liabilities, Current": "65,464",
"Long-term Debt": "564",
"Oil and Gas Property": "0",
"Operating Expenses": "222",
"Other Assets": "1,476",
"Other Compr. Net Income": "0",
"Other Expenses": "3,101",
"Other Liabilities": "1,930",
"Other Net Income": "1,908",
"Other Revenues": "309,262",
"Property, Plant and Equipment": "63,893",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "67,958",
"Assets": "71,444",
"Revenues": "309,262",
"Expenses": "303,809",
"Stockholders Equity": "3,486",
"Net Income": "7,361",
"Comprehensive Net Income": "7,361",
"BaseVar": "377,190",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "35%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "5,561",
"Cost of Goods and Services Sold": "176,862",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,299",
"Liabilities, Current": "77,841",
"Long-term Debt": "355",
"Oil and Gas Property": "0",
"Operating Expenses": "169",
"Other Assets": "1,242",
"Other Compr. Net Income": "0",
"Other Expenses": "3,347",
"Other Liabilities": "1,890",
"Other Net Income": "-6,591",
"Other Revenues": "174,810",
"Property, Plant and Equipment": "62,497",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "80,086",
"Assets": "69,300",
"Revenues": "174,810",
"Expenses": "182,677",
"Stockholders Equity": "-10,786",
"Net Income": "-14,458",
"Comprehensive Net Income": "-14,458",
"BaseVar": "256,732",
"ECR before LimitedLiability": "-38%",
"Economic Capital Ratio": "12%"
}
}
},
"top_rated": false,
"trend": 17.0,
"value": 0.11788534253960414,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000793306.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000793306.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000793306.svg"
},
{
"company_id": "0000928022",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000928022.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000928022.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000928022.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000928022_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000928022_main_keyfigs.svg",
"name": "Callon Petroleum Co",
"rank": 64,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Callon Petroleum 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 Callon Petroleum Co compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Callon Petroleum Co is the variable Long-term Debt, reducing the Economic Capital Ratio by 37% points.
The company's Economic Capital Ratio, given in the ranking table, is 11%, being 72% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000928022_2021_Callon_Petroleum_Co.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "14.2",
"Liabilities": "-48.7",
"Stockholders Equity": "-19.0",
"ECR before LimitedLiability": "23.2",
"Other Liabilities": "-89.5",
"Long-term Debt": "14.0",
"Other Assets": "13.7",
"Assets": "4.58",
"Assets, Current": "-1.13",
"Oil and Gas Property": "22.5",
"Property, Plant and Equipment": "-21.3",
"Revenues": "-24.3",
"Net Income": "49.1",
"Other Revenues": "-24.2",
"Operating Expenses": "-13.7",
"Expenses": "34.8",
"General and Administrative Expense": "4.22",
"Depreciation, Depletion, Amortization": "5.02",
"Other Expenses": "38.4",
"Comprehensive Net Income": "49.2",
"Other Net Income": "39.0",
"Economic Capital Ratio": "0.364"
},
"2012": {
"Liabilities, Current": "10.9",
"Liabilities": "-23.6",
"Stockholders Equity": "-11.0",
"ECR before LimitedLiability": "14.5",
"Long-term Debt": "12.4",
"Other Liabilities": "-55.7",
"Other Revenues": "-23.8",
"Revenues": "-23.9",
"Net Income": "22.3",
"Expenses": "14.6",
"Operating Expenses": "-16.7",
"Other Expenses": "33.5",
"Depreciation, Depletion, Amortization": "-11.3",
"General and Administrative Expense": "4.64",
"Oil and Gas Property": "12.6",
"Other Assets": "40.2",
"Assets, Current": "-8.30",
"Property, Plant and Equipment": "-29.6",
"Other Net Income": "29.3",
"Comprehensive Net Income": "21.8",
"Economic Capital Ratio": "-14.8"
},
"2013": {
"Other Assets": "23.9",
"Assets": "12.3",
"Other Liabilities": "-10.2",
"Stockholders Equity": "22.7",
"ECR before LimitedLiability": "35.5",
"Oil and Gas Property": "29.5",
"Assets, Current": "-5.03",
"Property, Plant and Equipment": "-23.0",
"Revenues": "-23.3",
"Net Income": "16.1",
"Other Revenues": "-23.4",
"Expenses": "13.9",
"Operating Expenses": "-15.7",
"Depreciation, Depletion, Amortization": "-8.59",
"Other Expenses": "35.5",
"General and Administrative Expense": "2.39",
"Long-term Debt": "11.8",
"Liabilities, Current": "-1.39",
"Comprehensive Net Income": "15.8",
"Other Net Income": "25.2",
"Economic Capital Ratio": "6.26"
},
"2014": {
"Long-term Debt": "11.7",
"Liabilities": "-43.4",
"Stockholders Equity": "-7.28",
"ECR before LimitedLiability": "10.4",
"Liabilities, Current": "6.04",
"Other Liabilities": "-71.0",
"Oil and Gas Property": "37.9",
"Assets": "13.6",
"Property, Plant and Equipment": "-27.7",
"Assets, Current": "-8.21",
"Other Assets": "20.8",
"Other Revenues": "-19.3",
"Revenues": "-20.1",
"Net Income": "24.5",
"Depreciation, Depletion, Amortization": "-2.24",
"Expenses": "25.5",
"General and Administrative Expense": "3.79",
"Other Expenses": "24.7",
"Comprehensive Net Income": "24.5",
"Other Net Income": "17.2",
"Economic Capital Ratio": "-16.1"
},
"2015": {
"Liabilities": "-20.0",
"ECR before LimitedLiability": "34.8",
"Liabilities, Current": "9.58",
"Other Liabilities": "-55.6",
"Long-term Debt": "9.20",
"Property, Plant and Equipment": "-26.1",
"Assets": "14.1",
"Other Assets": "18.1",
"Oil and Gas Property": "33.4",
"Assets, Current": "-6.96",
"Revenues": "-12.1",
"Net Income": "19.9",
"Other Revenues": "-11.3",
"General and Administrative Expense": "4.18",
"Expenses": "18.6",
"Other Expenses": "30.6",
"Depreciation, Depletion, Amortization": "-1.26",
"Operating Expenses": "-23.8",
"Other Net Income": "13.4",
"Comprehensive Net Income": "20.5",
"Economic Capital Ratio": "-11.7"
},
"2016": {
"Liabilities": "17.4",
"Stockholders Equity": "71.0",
"ECR before LimitedLiability": "75.3",
"Long-term Debt": "36.3",
"Liabilities, Current": "19.6",
"Other Liabilities": "-47.5",
"Oil and Gas Property": "5.63",
"Assets": "33.2",
"Other Assets": "38.4",
"Assets, Current": "17.6",
"Property, Plant and Equipment": "-19.0",
"Other Revenues": "-16.3",
"Revenues": "-15.9",
"Net Income": "16.4",
"Other Expenses": "19.3",
"Expenses": "25.6",
"General and Administrative Expense": "7.41",
"Operating Expenses": "-2.87",
"Comprehensive Net Income": "16.5",
"Other Net Income": "6.65",
"Economic Capital Ratio": "51.3"
},
"2017": {
"Liabilities, Current": "15.6",
"Liabilities": "0.873",
"Stockholders Equity": "43.3",
"ECR before LimitedLiability": "49.1",
"Long-term Debt": "32.2",
"Other Liabilities": "-59.0",
"Oil and Gas Property": "18.4",
"Assets": "23.3",
"Property, Plant and Equipment": "-23.5",
"Other Assets": "57.6",
"Assets, Current": "-5.31",
"Other Revenues": "-18.9",
"Revenues": "-19.6",
"Net Income": "17.5",
"General and Administrative Expense": "8.54",
"Expenses": "22.7",
"Operating Expenses": "4.15",
"Other Expenses": "10.5",
"Other Net Income": "14.3",
"Comprehensive Net Income": "17.5",
"Economic Capital Ratio": "26.3"
},
"2018": {
"Other Liabilities": "-57.5",
"Liabilities": "-16.5",
"Stockholders Equity": "25.6",
"ECR before LimitedLiability": "26.7",
"Liabilities, Current": "14.3",
"Long-term Debt": "17.3",
"Oil and Gas Property": "29.4",
"Assets": "21.7",
"Property, Plant and Equipment": "-26.9",
"Other Assets": "45.5",
"Assets, Current": "-6.05",
"Revenue from Contract with Customer": "6.43",
"Revenues": "-10.5",
"Net Income": "15.6",
"Other Revenues": "-16.8",
"General and Administrative Expense": "5.99",
"Expenses": "22.5",
"Operating Expenses": "5.33",
"Other Expenses": "11.9",
"Comprehensive Net Income": "15.6",
"Other Net Income": "3.32",
"Economic Capital Ratio": "2.56"
},
"2019": {
"Liabilities": "-52.9",
"Stockholders Equity": "-6.70",
"ECR before LimitedLiability": "-15.6",
"Liabilities, Current": "8.27",
"Other Liabilities": "5.30",
"Long-term Debt": "-79.5",
"Oil and Gas Property": "67.0",
"Assets": "18.1",
"Assets, Current": "-9.23",
"Property, Plant and Equipment": "-33.7",
"Other Assets": "4.64",
"Other Revenues": "-11.7",
"Revenues": "-16.5",
"Net Income": "8.76",
"Revenue from Contract with Customer": "-4.56",
"Operating Expenses": "6.23",
"Expenses": "22.9",
"Other Expenses": "10.9",
"General and Administrative Expense": "3.62",
"Comprehensive Net Income": "9.05",
"Economic Capital Ratio": "-31.0"
},
"2020": {
"Other Liabilities": "2.98",
"Liabilities": "-9.24",
"Assets": "-9.62",
"Stockholders Equity": "-35.2",
"ECR before LimitedLiability": "-46.2",
"Liabilities, Current": "4.45",
"Long-term Debt": "-37.5",
"Assets, Current": "-8.50",
"Property, Plant and Equipment": "-34.1",
"Oil and Gas Property": "10.7",
"Revenues": "-3.93",
"Net Income": "-8.55",
"Other Revenues": "-4.82",
"Revenue from Contract with Customer": "1.18",
"Expenses": "-6.30",
"Operating Expenses": "-27.7",
"Cost of Goods and Services Sold": "1.17",
"General and Administrative Expense": "2.40",
"Other Expenses": "8.50",
"Comprehensive Net Income": "-8.50",
"Economic Capital Ratio": "-71.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000928022_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "63,076",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,636",
"Liabilities, Current": "27,317",
"Long-term Debt": "15,843",
"Oil and Gas Property": "213,309",
"Operating Expenses": "88,022",
"Other Assets": "91,075",
"Other Compr. Net Income": "0",
"Other Expenses": "-83,672",
"Other Liabilities": "125,345",
"Other Net Income": "125,135",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "168,505",
"Assets": "367,460",
"Revenues": "0",
"Expenses": "20,986",
"Stockholders Equity": "198,955",
"Net Income": "104,149",
"Comprehensive Net Income": "104,149",
"BaseVar": "341,043",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "132%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "19,923",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "49,701",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "20,358",
"Liabilities, Current": "38,477",
"Long-term Debt": "23,057",
"Oil and Gas Property": "200,745",
"Operating Expenses": "100,043",
"Other Assets": "157,505",
"Other Compr. Net Income": "-1,624",
"Other Expenses": "-67,836",
"Other Liabilities": "110,668",
"Other Net Income": "105,013",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "172,202",
"Assets": "378,173",
"Revenues": "0",
"Expenses": "102,266",
"Stockholders Equity": "205,971",
"Net Income": "2,747",
"Comprehensive Net Income": "1,123",
"BaseVar": "379,639",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "95%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "29,564",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "43,967",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "20,534",
"Liabilities, Current": "62,793",
"Long-term Debt": "28,318",
"Oil and Gas Property": "280,965",
"Operating Expenses": "91,905",
"Other Assets": "113,424",
"Other Compr. Net Income": "0",
"Other Expenses": "-65,530",
"Other Liabilities": "53,748",
"Other Net Income": "99,313",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,133"
},
"output_variables": {
"Liabilities": "144,859",
"Assets": "423,953",
"Revenues": "0",
"Expenses": "95,009",
"Stockholders Equity": "279,094",
"Net Income": "4,304",
"Comprehensive Net Income": "4,304",
"BaseVar": "381,567",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "125%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "60,457",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "56,724",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "25,109",
"Liabilities, Current": "98,812",
"Long-term Debt": "37,048",
"Oil and Gas Property": "599,630",
"Operating Expenses": "113,592",
"Other Assets": "216,683",
"Other Compr. Net Income": "0",
"Other Expenses": "-67,672",
"Other Liabilities": "307,175",
"Other Net Income": "174,492",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "8,973"
},
"output_variables": {
"Liabilities": "443,035",
"Assets": "876,770",
"Revenues": "0",
"Expenses": "136,726",
"Stockholders Equity": "433,735",
"Net Income": "37,766",
"Comprehensive Net Income": "37,766",
"BaseVar": "815,512",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "90%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "62,252",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "69,249",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "28,347",
"Liabilities, Current": "87,877",
"Long-term Debt": "44,517",
"Oil and Gas Property": "579,205",
"Operating Expenses": "346,622",
"Other Assets": "147,137",
"Other Compr. Net Income": "0",
"Other Expenses": "-68,915",
"Other Liabilities": "293,442",
"Other Net Income": "144,957",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "9,793"
},
"output_variables": {
"Liabilities": "425,836",
"Assets": "788,594",
"Revenues": "0",
"Expenses": "385,096",
"Stockholders Equity": "362,758",
"Net Income": "-240,139",
"Comprehensive Net Income": "-240,139",
"BaseVar": "872,242",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "48%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "725,126",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "71,369",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "26,317",
"Liabilities, Current": "131,550",
"Long-term Debt": "4,255",
"Oil and Gas Property": "806,680",
"Operating Expenses": "248,328",
"Other Assets": "735,781",
"Other Compr. Net Income": "0",
"Other Expenses": "-109,570",
"Other Liabilities": "398,380",
"Other Net Income": "156,501",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "11,870"
},
"output_variables": {
"Liabilities": "534,185",
"Assets": "2,267,587",
"Revenues": "0",
"Expenses": "248,314",
"Stockholders Equity": "1,733,402",
"Net Income": "-91,813",
"Comprehensive Net Income": "-91,813",
"BaseVar": "1,603,294",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "149%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "144,860",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,457",
"Depreciation, Depletion, Amortization": "115,714",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "27,067",
"Liabilities, Current": "205,773",
"Long-term Debt": "31,414",
"Oil and Gas Property": "1,345,475",
"Operating Expenses": "225,028",
"Other Assets": "1,202,961",
"Other Compr. Net Income": "0",
"Other Expenses": "-163,904",
"Other Liabilities": "598,686",
"Other Net Income": "346,725",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "22,396"
},
"output_variables": {
"Liabilities": "837,330",
"Assets": "2,693,296",
"Revenues": "0",
"Expenses": "226,301",
"Stockholders Equity": "1,855,966",
"Net Income": "120,424",
"Comprehensive Net Income": "120,424",
"BaseVar": "2,051,826",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "139%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "222,625",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "9,564",
"Depreciation, Depletion, Amortization": "181,909",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "35,293",
"Liabilities, Current": "314,916",
"Long-term Debt": "217,945",
"Oil and Gas Property": "2,314,345",
"Operating Expenses": "328,094",
"Other Assets": "1,442,203",
"Other Compr. Net Income": "0",
"Other Expenses": "-244,847",
"Other Liabilities": "991,540",
"Other Net Income": "48,940",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "587,624",
"Taxes": "35,755"
},
"output_variables": {
"Liabilities": "1,533,965",
"Assets": "3,979,173",
"Revenues": "587,624",
"Expenses": "336,204",
"Stockholders Equity": "2,445,208",
"Net Income": "300,360",
"Comprehensive Net Income": "300,360",
"BaseVar": "3,242,953",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "123%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "268,674",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "240,642",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "45,331",
"Liabilities, Current": "652,247",
"Long-term Debt": "3,319,283",
"Oil and Gas Property": "6,669,118",
"Operating Expenses": "498,914",
"Other Assets": "257,046",
"Other Compr. Net Income": "0",
"Other Expenses": "-293,323",
"Other Liabilities": "0",
"Other Net Income": "-69,429",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "671,572",
"Taxes": "42,651"
},
"output_variables": {
"Liabilities": "3,971,530",
"Assets": "7,194,838",
"Revenues": "671,572",
"Expenses": "534,215",
"Stockholders Equity": "3,223,308",
"Net Income": "67,928",
"Comprehensive Net Income": "67,928",
"BaseVar": "6,220,792",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "76%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "178,369",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "480,631",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "37,187",
"Liabilities, Current": "497,108",
"Long-term Debt": "3,154,758",
"Oil and Gas Property": "4,088,960",
"Operating Expenses": "3,489,999",
"Other Assets": "95,539",
"Other Compr. Net Income": "0",
"Other Expenses": "-458,402",
"Other Liabilities": "0",
"Other Net Income": "45,285",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "1,033,147",
"Taxes": "62,638"
},
"output_variables": {
"Liabilities": "3,651,866",
"Assets": "4,362,868",
"Revenues": "1,033,147",
"Expenses": "3,612,053",
"Stockholders Equity": "711,002",
"Net Income": "-2,533,621",
"Comprehensive Net Income": "-2,533,621",
"BaseVar": "6,352,610",
"ECR before LimitedLiability": "-41%",
"Economic Capital Ratio": "11%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 0.1066286798413582,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000928022.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000928022.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000928022.svg"
},
{
"company_id": "0001273441",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001273441.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001273441.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001273441.webp",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001273441_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001273441_main_keyfigs.svg",
"name": "GRAN Tierra Energy INC",
"rank": 65,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001273441.svg",
"report_text": "The relative strengths and weaknesses of GRAN Tierra Energy 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 GRAN Tierra Energy INC compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 10% points.The greatest weakness of GRAN Tierra Energy INC is the variable Other Assets, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 10%, being 72% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001273441_2021_GRAN_Tierra_Energy_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Long-term Debt": "27.8",
"Liabilities": "7.74",
"Stockholders Equity": "3.92",
"ECR before LimitedLiability": "4.40",
"Other Liabilities": "-24.4",
"Liabilities, Current": "0.781",
"Oil and Gas Property": "50.7",
"Assets": "-0.480",
"Property, Plant and Equipment": "-4.53",
"Other Assets": "-34.1",
"Assets, Current": "23.0",
"Revenues": "10.9",
"Net Income": "-0.350",
"Other Revenues": "10.9",
"Expenses": "-3.39",
"Other Expenses": "-9.02",
"General and Administrative Expense": "-1.81",
"Depreciation, Depletion, Amortization": "6.89",
"Taxes": "0.875",
"Other Net Income": "-7.82",
"Economic Capital Ratio": "2.16"
},
"2011": {
"Liabilities, Current": "-4.65",
"Liabilities": "9.00",
"Stockholders Equity": "8.46",
"ECR before LimitedLiability": "45.3",
"Other Liabilities": "-17.1",
"Long-term Debt": "28.1",
"Revenues": "28.5",
"Net Income": "26.2",
"Other Revenues": "28.6",
"Operating Expenses": "14.4",
"Expenses": "6.05",
"General and Administrative Expense": "6.60",
"Depreciation, Depletion, Amortization": "5.99",
"Other Expenses": "-21.8",
"Other Assets": "-33.3",
"Assets, Current": "7.21",
"Property, Plant and Equipment": "31.6",
"Oil and Gas Property": "26.7",
"Comprehensive Net Income": "26.3",
"Other Net Income": "-8.33",
"Economic Capital Ratio": "22.5"
},
"2012": {
"Liabilities, Current": "10.2",
"Liabilities": "25.1",
"Stockholders Equity": "35.3",
"ECR before LimitedLiability": "78.0",
"Long-term Debt": "30.4",
"Other Liabilities": "-17.3",
"Assets, Current": "9.05",
"Assets": "7.57",
"Property, Plant and Equipment": "39.4",
"Oil and Gas Property": "29.7",
"Other Assets": "-33.2",
"Other Revenues": "27.5",
"Revenues": "27.3",
"Net Income": "34.8",
"Expenses": "12.7",
"Operating Expenses": "9.25",
"Other Expenses": "-12.2",
"Depreciation, Depletion, Amortization": "6.88",
"General and Administrative Expense": "7.89",
"Comprehensive Net Income": "34.7",
"Economic Capital Ratio": "48.7"
},
"2013": {
"Liabilities": "37.2",
"Stockholders Equity": "34.8",
"ECR before LimitedLiability": "72.4",
"Liabilities, Current": "4.77",
"Long-term Debt": "32.9",
"Other Assets": "-30.6",
"Assets": "3.69",
"Oil and Gas Property": "19.1",
"Assets, Current": "10.8",
"Property, Plant and Equipment": "33.6",
"Revenues": "33.8",
"Net Income": "27.7",
"Other Revenues": "33.7",
"Expenses": "4.71",
"Operating Expenses": "6.66",
"Depreciation, Depletion, Amortization": "7.93",
"Other Expenses": "-17.7",
"General and Administrative Expense": "6.67",
"Comprehensive Net Income": "27.4",
"Other Net Income": "-10.8",
"Economic Capital Ratio": "43.1"
},
"2014": {
"Long-term Debt": "26.5",
"Liabilities": "29.1",
"Stockholders Equity": "31.8",
"ECR before LimitedLiability": "54.5",
"Liabilities, Current": "6.74",
"Other Liabilities": "-3.89",
"Oil and Gas Property": "33.5",
"Assets": "5.61",
"Property, Plant and Equipment": "38.8",
"Assets, Current": "10.8",
"Other Assets": "-40.1",
"Other Revenues": "26.0",
"Revenues": "25.0",
"Net Income": "13.6",
"Other Net Income": "-11.5",
"Comprehensive Net Income": "13.7",
"Depreciation, Depletion, Amortization": "8.01",
"General and Administrative Expense": "5.47",
"Operating Expenses": "11.7",
"Other Expenses": "-26.2",
"Economic Capital Ratio": "28.0"
},
"2016": {
"Liabilities": "11.5",
"Stockholders Equity": "2.11",
"ECR before LimitedLiability": "-4.48",
"Liabilities, Current": "11.7",
"Other Liabilities": "-1.96",
"Oil and Gas Property": "43.8",
"Assets": "-5.93",
"Other Assets": "-54.9",
"Assets, Current": "-12.1",
"Property, Plant and Equipment": "48.7",
"Other Revenues": "-19.4",
"Revenues": "-18.9",
"Net Income": "-15.8",
"Other Expenses": "-33.9",
"Expenses": "-18.9",
"General and Administrative Expense": "7.05",
"Operating Expenses": "8.42",
"Depreciation, Depletion, Amortization": "-4.35",
"Comprehensive Net Income": "-15.7",
"Other Net Income": "18.1",
"Economic Capital Ratio": "-28.5"
},
"2017": {
"Liabilities, Current": "13.9",
"Liabilities": "12.0",
"Oil and Gas Property": "47.6",
"Stockholders Equity": "15.0",
"ECR before LimitedLiability": "29.3",
"Long-term Debt": "-15.2",
"Other Liabilities": "16.3",
"Deferred Tax Liab., Net": "-4.83",
"Other Revenues": "-22.8",
"Revenues": "-23.7",
"Net Income": "9.61",
"Property, Plant and Equipment": "42.3",
"Other Assets": "-42.2",
"Assets, Current": "-4.37",
"General and Administrative Expense": "8.09",
"Comprehensive Net Income": "9.61",
"Operating Expenses": "8.98",
"Depreciation, Depletion, Amortization": "-5.99",
"Other Net Income": "31.9",
"Other Expenses": "-12.0",
"Economic Capital Ratio": "6.49"
},
"2018": {
"Other Liabilities": "10.6",
"Liabilities": "-9.42",
"Assets": "19.1",
"Stockholders Equity": "16.9",
"ECR before LimitedLiability": "-24.8",
"Liabilities, Current": "6.91",
"Long-term Debt": "-32.4",
"Oil and Gas Property": "53.9",
"Property, Plant and Equipment": "51.4",
"Other Assets": "-56.8",
"Revenue from Contract with Customer": "-13.4",
"Revenues": "-30.0",
"Net Income": "-35.7",
"Other Revenues": "-15.2",
"General and Administrative Expense": "3.38",
"Expenses": "-6.50",
"Operating Expenses": "6.61",
"Other Expenses": "-9.34",
"Depreciation, Depletion, Amortization": "-9.42",
"Comprehensive Net Income": "-35.7",
"Economic Capital Ratio": "-49.0"
},
"2019": {
"Deferred Tax Liab., Net": "-4.54",
"Liabilities": "-26.1",
"Assets": "3.40",
"Stockholders Equity": "-12.4",
"ECR before LimitedLiability": "-3.33",
"Liabilities, Current": "13.0",
"Other Liabilities": "6.83",
"Long-term Debt": "-48.4",
"Oil and Gas Property": "47.0",
"Property, Plant and Equipment": "34.5",
"Other Assets": "-49.8",
"Operating Expenses": "9.71",
"Expenses": "12.2",
"Other Revenues": "-15.3",
"Net Income": "12.6",
"Cost of Goods and Services Sold": "3.10",
"Depreciation, Depletion, Amortization": "-6.34",
"General and Administrative Expense": "3.63",
"Comprehensive Net Income": "12.9",
"Revenue from Contract with Customer": "14.5",
"Economic Capital Ratio": "-18.7"
},
"2020": {
"Other Liabilities": "2.80",
"Liabilities": "-8.82",
"Stockholders Equity": "-29.4",
"ECR before LimitedLiability": "-46.7",
"Liabilities, Current": "4.72",
"Long-term Debt": "-34.5",
"Assets, Current": "-6.20",
"Assets": "-9.76",
"Other Assets": "-42.1",
"Property, Plant and Equipment": "8.94",
"Oil and Gas Property": "10.1",
"Revenues": "-5.11",
"Net Income": "-9.99",
"Other Revenues": "-4.84",
"Depreciation, Depletion, Amortization": "-1.98",
"Expenses": "-7.63",
"Operating Expenses": "4.31",
"General and Administrative Expense": "1.97",
"Other Expenses": "-10.7",
"Comprehensive Net Income": "-9.98",
"Economic Capital Ratio": "-72.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001273441_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "418,148",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "40,241",
"Liabilities, Current": "152,313",
"Long-term Debt": "4,469",
"Oil and Gas Property": "721,157",
"Operating Expenses": "59,446",
"Other Assets": "-617,075",
"Other Compr. Net Income": "0",
"Other Expenses": "237,601",
"Other Liabilities": "205,606",
"Other Net Income": "0",
"Other Revenues": "374,460",
"Property, Plant and Equipment": "727,024",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "362,388",
"Assets": "1,249,254",
"Revenues": "374,460",
"Expenses": "337,288",
"Stockholders Equity": "886,866",
"Net Income": "37,172",
"Comprehensive Net Income": "37,172",
"BaseVar": "1,161,695",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "143%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "457,929",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "60,389",
"Liabilities, Current": "244,829",
"Long-term Debt": "12,343",
"Oil and Gas Property": "1,036,850",
"Operating Expenses": "86,497",
"Other Assets": "-912,841",
"Other Compr. Net Income": "0",
"Other Expenses": "323,604",
"Other Liabilities": "195,290",
"Other Net Income": "0",
"Other Revenues": "597,407",
"Property, Plant and Equipment": "1,044,842",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "452,462",
"Assets": "1,626,780",
"Revenues": "597,407",
"Expenses": "470,490",
"Stockholders Equity": "1,174,318",
"Net Income": "126,917",
"Comprehensive Net Income": "126,917",
"BaseVar": "1,573,570",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "155%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "413,853",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "58,882",
"Liabilities, Current": "191,385",
"Long-term Debt": "18,264",
"Oil and Gas Property": "1,196,661",
"Operating Expenses": "124,903",
"Other Assets": "-1,083,065",
"Other Compr. Net Income": "0",
"Other Expenses": "301,743",
"Other Liabilities": "231,795",
"Other Net Income": "0",
"Other Revenues": "585,187",
"Property, Plant and Equipment": "1,205,426",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "441,444",
"Assets": "1,732,875",
"Revenues": "585,187",
"Expenses": "485,528",
"Stockholders Equity": "1,291,431",
"Net Income": "99,659",
"Comprehensive Net Income": "99,659",
"BaseVar": "1,622,517",
"ECR before LimitedLiability": "159%",
"Economic Capital Ratio": "159%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "512,392",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "53,400",
"Liabilities, Current": "266,565",
"Long-term Debt": "21,455",
"Oil and Gas Property": "1,250,070",
"Operating Expenses": "149,059",
"Other Assets": "-1,118,084",
"Other Compr. Net Income": "0",
"Other Expenses": "394,896",
"Other Liabilities": "186,622",
"Other Net Income": "0",
"Other Revenues": "723,643",
"Property, Plant and Equipment": "1,260,172",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "474,642",
"Assets": "1,904,550",
"Revenues": "723,643",
"Expenses": "597,355",
"Stockholders Equity": "1,429,908",
"Net Income": "126,288",
"Comprehensive Net Income": "126,288",
"BaseVar": "1,850,095",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "162%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "465,190",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "51,249",
"Liabilities, Current": "225,366",
"Long-term Debt": "27,786",
"Oil and Gas Property": "1,117,931",
"Operating Expenses": "113,949",
"Other Assets": "-998,015",
"Other Compr. Net Income": "0",
"Other Expenses": "541,405",
"Other Liabilities": "184,213",
"Other Net Income": "-26,990",
"Other Revenues": "562,254",
"Property, Plant and Equipment": "1,128,944",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "437,365",
"Assets": "1,714,050",
"Revenues": "562,254",
"Expenses": "706,603",
"Stockholders Equity": "1,276,685",
"Net Income": "-171,339",
"Comprehensive Net Income": "-171,339",
"BaseVar": "1,723,631",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "134%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "131,685",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "139,535",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "33,218",
"Liabilities, Current": "155,029",
"Long-term Debt": "246,650",
"Oil and Gas Property": "1,060,093",
"Operating Expenses": "86,925",
"Other Assets": "-890,491",
"Other Compr. Net Income": "0",
"Other Expenses": "497,524",
"Other Liabilities": "107,230",
"Other Net Income": "291,637",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,066,609",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "508,909",
"Assets": "1,367,896",
"Revenues": "0",
"Expenses": "757,202",
"Stockholders Equity": "858,987",
"Net Income": "-465,565",
"Comprehensive Net Income": "-465,565",
"BaseVar": "1,462,822",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "70%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "145,245",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "28,417",
"Depreciation, Depletion, Amortization": "131,335",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "39,014",
"Liabilities, Current": "156,969",
"Long-term Debt": "307,898",
"Oil and Gas Property": "1,094,029",
"Operating Expenses": "109,869",
"Other Assets": "-908,879",
"Other Compr. Net Income": "0",
"Other Expenses": "130,048",
"Other Liabilities": "0",
"Other Net Income": "378,558",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,099,224",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "493,284",
"Assets": "1,429,619",
"Revenues": "0",
"Expenses": "410,266",
"Stockholders Equity": "936,335",
"Net Income": "-31,708",
"Comprehensive Net Income": "-31,708",
"BaseVar": "1,355,864",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "119%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "202,525",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "23,419",
"Depreciation, Depletion, Amortization": "197,867",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "39,483",
"Liabilities, Current": "169,380",
"Long-term Debt": "445,896",
"Oil and Gas Property": "1,310,026",
"Operating Expenses": "111,272",
"Other Assets": "-1,148,744",
"Other Compr. Net Income": "0",
"Other Expenses": "164,279",
"Other Liabilities": "8,139",
"Other Net Income": "2,086",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,312,777",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "646,834",
"Assets": "1,676,584",
"Revenues": "0",
"Expenses": "512,901",
"Stockholders Equity": "1,029,750",
"Net Income": "-510,815",
"Comprehensive Net Income": "-510,815",
"BaseVar": "1,419,202",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "71%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "290,688",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "59,762",
"Depreciation, Depletion, Amortization": "225,033",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "34,730",
"Liabilities, Current": "199,341",
"Long-term Debt": "748,145",
"Oil and Gas Property": "1,569,743",
"Operating Expenses": "142,086",
"Other Assets": "-1,393,160",
"Other Compr. Net Income": "0",
"Other Expenses": "131,140",
"Other Liabilities": "4,806",
"Other Net Income": "696",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,577,393",
"Revenue from Contract with Customer": "570,983",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,012,054",
"Assets": "2,044,664",
"Revenues": "570,983",
"Expenses": "532,989",
"Stockholders Equity": "1,032,610",
"Net Income": "38,690",
"Comprehensive Net Income": "38,690",
"BaseVar": "2,080,693",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "89%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "133,902",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "164,233",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "23,722",
"Liabilities, Current": "113,676",
"Long-term Debt": "827,097",
"Oil and Gas Property": "959,118",
"Operating Expenses": "111,888",
"Other Assets": "-855,740",
"Other Compr. Net Income": "0",
"Other Expenses": "716,307",
"Other Liabilities": "3,955",
"Other Net Income": "345",
"Other Revenues": "0",
"Property, Plant and Equipment": "964,482",
"Revenue from Contract with Customer": "237,838",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "944,728",
"Assets": "1,201,762",
"Revenues": "237,838",
"Expenses": "1,016,150",
"Stockholders Equity": "257,034",
"Net Income": "-777,967",
"Comprehensive Net Income": "-777,967",
"BaseVar": "1,700,412",
"ECR before LimitedLiability": "-42%",
"Economic Capital Ratio": "10%"
}
}
},
"top_rated": false,
"trend": -14.0,
"value": 0.10180477049425386,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001273441.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001273441.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001273441.svg"
},
{
"company_id": "0001725526",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001725526.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001725526.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001725526.webp",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001725526_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001725526_main_keyfigs.svg",
"name": "Highpoint Resources Corp",
"rank": 66,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Highpoint Resources 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 Highpoint Resources Corp compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 7.6% points.The greatest weakness of Highpoint Resources Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 180% points.
The company's Economic Capital Ratio, given in the ranking table, is 7.7%, being 75% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001725526_2021_Highpoint_Resources_Corp.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "23.5",
"Liabilities": "67.7",
"Assets": "12.8",
"Stockholders Equity": "104",
"ECR before LimitedLiability": "116",
"Liabilities, Current": "5.61",
"Long-term Debt": "42.7",
"Deferred Tax Liab., Net": "1.81",
"Oil and Gas Property": "-8.44",
"Property, Plant and Equipment": "41.9",
"General and Administrative Expense": "8.38",
"Expenses": "10.3",
"Net Income": "15.3",
"Other Revenues": "17.0",
"Operating Expenses": "19.8",
"Other Expenses": "-26.4",
"Depreciation, Depletion, Amortization": "6.62",
"Comprehensive Net Income": "15.3",
"Other Net Income": "5.17",
"Revenue from Contract with Customer": "-17.0",
"Economic Capital Ratio": "91.5"
},
"2019": {
"Deferred Tax Liab., Net": "2.64",
"Liabilities": "75.1",
"Assets": "15.4",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "110",
"Liabilities, Current": "18.2",
"Other Liabilities": "11.4",
"Long-term Debt": "50.5",
"Oil and Gas Property": "-10.1",
"Assets, Current": "-3.44",
"Property, Plant and Equipment": "62.2",
"Operating Expenses": "21.3",
"Expenses": "14.5",
"Cost of Goods and Services Sold": "3.57",
"Other Expenses": "-26.5",
"Depreciation, Depletion, Amortization": "8.49",
"General and Administrative Expense": "6.60",
"Economic Capital Ratio": "95.1",
"Other Revenues": "21.8",
"Revenue from Contract with Customer": "-22.4",
"Other Net Income": "-13.5"
},
"2020": {
"Other Liabilities": "3.97",
"Liabilities": "7.60",
"Assets": "-40.8",
"Stockholders Equity": "5.56",
"ECR before LimitedLiability": "-49.2",
"Liabilities, Current": "5.79",
"Long-term Debt": "6.74",
"Assets, Current": "-11.6",
"Property, Plant and Equipment": "7.62",
"Oil and Gas Property": "-46.0",
"Revenues": "-4.96",
"Net Income": "-133",
"Other Revenues": "5.78",
"Revenue from Contract with Customer": "-12.1",
"Depreciation, Depletion, Amortization": "-4.91",
"Expenses": "-134",
"Operating Expenses": "7.14",
"Other Expenses": "-180",
"Other Net Income": "3.99",
"Comprehensive Net Income": "-133",
"Economic Capital Ratio": "-74.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001725526_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "189,781",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "248,185",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "33,156",
"Other Compr. Net Income": "0",
"Other Expenses": "373,979",
"Other Liabilities": "0",
"Other Net Income": "42,182",
"Other Revenues": "453,017",
"Property, Plant and Equipment": "2,029,523",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "248,185",
"Assets": "2,252,460",
"Revenues": "453,017",
"Expenses": "373,979",
"Stockholders Equity": "2,004,275",
"Net Income": "121,220",
"Comprehensive Net Income": "121,220",
"BaseVar": "1,684,912",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "212%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "86,437",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "175,478",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "5,441",
"Other Compr. Net Income": "0",
"Other Expenses": "431,227",
"Other Liabilities": "0",
"Other Net Income": "-156,262",
"Other Revenues": "452,659",
"Property, Plant and Equipment": "2,064,174",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "175,478",
"Assets": "2,156,052",
"Revenues": "452,659",
"Expenses": "431,227",
"Stockholders Equity": "1,980,574",
"Net Income": "-134,830",
"Comprehensive Net Income": "-134,830",
"BaseVar": "1,685,839",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "90,228",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "148,995",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "43,167",
"Liabilities, Current": "84,171",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "192",
"Other Assets": "12,228",
"Other Compr. Net Income": "0",
"Other Expenses": "1,289,169",
"Other Liabilities": "0",
"Other Net Income": "66,565",
"Other Revenues": "250,347",
"Property, Plant and Equipment": "724,181",
"Revenue from Contract with Customer": "0",
"Taxes": "-630"
},
"output_variables": {
"Liabilities": "84,171",
"Assets": "826,637",
"Revenues": "250,347",
"Expenses": "1,480,893",
"Stockholders Equity": "742,466",
"Net Income": "-1,163,981",
"Comprehensive Net Income": "-1,163,981",
"BaseVar": "1,354,306",
"ECR before LimitedLiability": "-50%",
"Economic Capital Ratio": "7.7%"
}
}
},
"top_rated": false,
"trend": -49.0,
"value": 0.07691362760104375,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001725526.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001725526.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001725526.svg"
},
{
"company_id": "0000007332",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000007332.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000007332.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000007332.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000007332_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000007332_main_keyfigs.svg",
"name": "Southwestern Energy CO",
"rank": 67,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000007332.svg",
"report_text": "The relative strengths and weaknesses of Southwestern Energy 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 Southwestern Energy CO compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 4.8% points.The greatest weakness of Southwestern Energy CO is the variable Stockholders Equity, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 7.5%, being 75% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000007332_2021_Southwestern_Energy_CO.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "14.8",
"Assets": "-14.2",
"Stockholders Equity": "-22.8",
"ECR before LimitedLiability": "-1.27",
"Long-term Debt": "37.1",
"Other Liabilities": "-30.9",
"Liabilities, Current": "2.00",
"Property, Plant and Equipment": "14.6",
"Other Assets": "-10.2",
"Oil and Gas Property": "-15.2",
"Revenues": "24.9",
"Net Income": "6.28",
"Other Revenues": "25.0",
"Other Expenses": "-26.6",
"Expenses": "-13.0",
"Depreciation, Depletion, Amortization": "7.85",
"Operating Expenses": "6.38",
"Other Compr. Net Income": "-4.39",
"Comprehensive Net Income": "1.90",
"Other Net Income": "-5.77",
"Economic Capital Ratio": "-7.09"
},
"2010": {
"Long-term Debt": "26.3",
"Liabilities": "8.69",
"Stockholders Equity": "-19.4",
"ECR before LimitedLiability": "4.45",
"Other Liabilities": "-28.6",
"Liabilities, Current": "7.24",
"Oil and Gas Property": "-13.2",
"Assets": "-9.83",
"Property, Plant and Equipment": "15.1",
"Other Assets": "-6.53",
"Assets, Current": "-2.10",
"Revenues": "26.4",
"Net Income": "9.69",
"Other Revenues": "26.5",
"Operating Expenses": "2.91",
"Expenses": "-8.19",
"Other Expenses": "-18.2",
"Depreciation, Depletion, Amortization": "7.54",
"Comprehensive Net Income": "9.82",
"Other Net Income": "-8.56",
"Economic Capital Ratio": "2.20"
},
"2011": {
"Revenues": "26.9",
"Net Income": "26.3",
"Other Revenues": "27.0",
"Operating Expenses": "18.4",
"Expenses": "7.83",
"General and Administrative Expense": "9.55",
"Depreciation, Depletion, Amortization": "6.07",
"Other Expenses": "-25.8",
"Liabilities, Current": "9.12",
"Stockholders Equity": "-8.03",
"ECR before LimitedLiability": "36.6",
"Comprehensive Net Income": "32.5",
"Other Assets": "-5.40",
"Assets, Current": "-6.01",
"Property, Plant and Equipment": "61.6",
"Other Liabilities": "-43.7",
"Long-term Debt": "26.6",
"Oil and Gas Property": "-23.7",
"Other Compr. Net Income": "6.27",
"Other Net Income": "-8.43",
"Economic Capital Ratio": "13.8"
},
"2012": {
"Liabilities, Current": "9.91",
"Liabilities": "-17.1",
"Stockholders Equity": "-44.2",
"ECR before LimitedLiability": "-19.7",
"Long-term Debt": "15.1",
"Other Liabilities": "-66.5",
"Assets, Current": "-4.66",
"Assets": "-18.9",
"Property, Plant and Equipment": "44.5",
"Oil and Gas Property": "-43.2",
"Other Assets": "-7.24",
"Other Revenues": "16.0",
"Revenues": "15.9",
"Net Income": "9.83",
"Comprehensive Net Income": "6.45",
"Operating Expenses": "12.1",
"Other Expenses": "-33.7",
"Depreciation, Depletion, Amortization": "5.26",
"General and Administrative Expense": "7.71",
"Other Net Income": "-4.18",
"Economic Capital Ratio": "-49.0"
},
"2013": {
"Other Liabilities": "-84.2",
"Liabilities": "-22.7",
"Assets": "-13.0",
"Stockholders Equity": "-37.9",
"ECR before LimitedLiability": "-6.16",
"Liabilities, Current": "17.0",
"Long-term Debt": "19.0",
"Oil and Gas Property": "-41.5",
"Assets, Current": "-7.88",
"Property, Plant and Equipment": "63.3",
"Revenues": "22.9",
"Net Income": "22.7",
"Other Revenues": "22.8",
"Expenses": "8.58",
"Operating Expenses": "11.5",
"Depreciation, Depletion, Amortization": "6.76",
"Other Expenses": "-17.5",
"General and Administrative Expense": "6.80",
"Comprehensive Net Income": "20.7",
"Other Net Income": "-9.24",
"Economic Capital Ratio": "-35.4"
},
"2014": {
"Long-term Debt": "-10.4",
"Liabilities": "-59.2",
"Stockholders Equity": "-42.3",
"ECR before LimitedLiability": "-18.2",
"Liabilities, Current": "-34.5",
"Other Liabilities": "-4.19",
"Oil and Gas Property": "-32.5",
"Assets": "-2.26",
"Property, Plant and Equipment": "49.8",
"Assets, Current": "-8.94",
"Other Assets": "-4.99",
"Other Revenues": "7.63",
"Revenues": "7.12",
"Net Income": "21.2",
"Depreciation, Depletion, Amortization": "4.61",
"Expenses": "18.5",
"General and Administrative Expense": "4.64",
"Operating Expenses": "10.1",
"Comprehensive Net Income": "21.7",
"Other Net Income": "-4.69",
"Economic Capital Ratio": "-44.7"
},
"2015": {
"Liabilities": "-4.52",
"Stockholders Equity": "-27.2",
"ECR before LimitedLiability": "2.38",
"Liabilities, Current": "7.06",
"Other Liabilities": "4.28",
"Long-term Debt": "-43.7",
"Property, Plant and Equipment": "15.7",
"Assets": "-8.44",
"Other Assets": "-0.739",
"Oil and Gas Property": "-34.9",
"Assets, Current": "-4.56",
"Revenues": "7.57",
"Net Income": "5.90",
"Other Revenues": "7.98",
"Other Net Income": "-1.61",
"Comprehensive Net Income": "5.66",
"General and Administrative Expense": "3.37",
"Other Expenses": "-18.3",
"Depreciation, Depletion, Amortization": "3.94",
"Operating Expenses": "6.72",
"Economic Capital Ratio": "-44.1"
},
"2016": {
"Liabilities": "-17.3",
"Assets": "-28.0",
"Stockholders Equity": "-59.3",
"ECR before LimitedLiability": "-57.3",
"Long-term Debt": "-41.8",
"Liabilities, Current": "3.81",
"Other Liabilities": "3.24",
"Oil and Gas Property": "-37.3",
"Other Assets": "3.01",
"Property, Plant and Equipment": "6.11",
"Other Revenues": "4.70",
"Revenues": "4.91",
"Net Income": "-2.10",
"Other Expenses": "-19.7",
"Expenses": "-2.65",
"General and Administrative Expense": "2.85",
"Operating Expenses": "3.67",
"Depreciation, Depletion, Amortization": "3.07",
"Comprehensive Net Income": "-2.04",
"Other Net Income": "-2.75",
"Economic Capital Ratio": "-81.3"
},
"2017": {
"Liabilities, Current": "13.0",
"Liabilities": "-36.7",
"Assets": "-23.5",
"Stockholders Equity": "-67.0",
"ECR before LimitedLiability": "-29.5",
"Long-term Debt": "-87.4",
"Other Liabilities": "8.95",
"Oil and Gas Property": "-39.9",
"Property, Plant and Equipment": "16.4",
"Other Assets": "3.36",
"Other Revenues": "17.1",
"Revenues": "16.5",
"Net Income": "20.0",
"General and Administrative Expense": "6.40",
"Expenses": "4.53",
"Operating Expenses": "7.68",
"Depreciation, Depletion, Amortization": "5.58",
"Other Expenses": "-17.3",
"Other Net Income": "-0.903",
"Comprehensive Net Income": "20.0",
"Economic Capital Ratio": "-52.3"
},
"2018": {
"Other Liabilities": "16.3",
"Liabilities": "-4.48",
"Stockholders Equity": "-63.0",
"ECR before LimitedLiability": "-17.6",
"Liabilities, Current": "14.1",
"Long-term Debt": "-52.0",
"Oil and Gas Property": "-43.4",
"Assets": "-32.4",
"Property, Plant and Equipment": "16.8",
"Other Assets": "5.02",
"Assets, Current": "-4.86",
"Revenue from Contract with Customer": "44.8",
"Revenues": "27.0",
"Net Income": "15.4",
"Other Revenues": "-23.6",
"General and Administrative Expense": "5.58",
"Expenses": "-14.6",
"Operating Expenses": "7.71",
"Other Expenses": "-27.0",
"Comprehensive Net Income": "15.6",
"Economic Capital Ratio": "-41.7"
},
"2020": {
"Other Liabilities": "2.50",
"Liabilities": "-7.80",
"Stockholders Equity": "-48.4",
"ECR before LimitedLiability": "-49.3",
"Liabilities, Current": "2.73",
"Long-term Debt": "-18.3",
"Assets, Current": "-7.64",
"Assets": "-27.1",
"Other Assets": "2.89",
"Property, Plant and Equipment": "3.48",
"Oil and Gas Property": "-26.6",
"Expenses": "-10.6",
"Net Income": "-7.72",
"Revenue from Contract with Customer": "4.77",
"Operating Expenses": "3.14",
"General and Administrative Expense": "1.97",
"Other Expenses": "-21.9",
"Comprehensive Net Income": "-7.65",
"Other Revenues": "-5.45",
"Other Net Income": "1.74",
"Economic Capital Ratio": "-74.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000007332_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "564,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "122,618",
"Liabilities, Current": "536,416",
"Long-term Debt": "70,821",
"Oil and Gas Property": "0",
"Operating Expenses": "136,541",
"Other Assets": "78,496",
"Other Compr. Net Income": "-163,247",
"Other Expenses": "1,886,581",
"Other Liabilities": "824,532",
"Other Net Income": "1,449",
"Other Revenues": "2,145,779",
"Property, Plant and Equipment": "4,127,253",
"Revenue from Contract with Customer": "0",
"Taxes": "37,280"
},
"output_variables": {
"Liabilities": "1,431,769",
"Assets": "4,770,250",
"Revenues": "2,145,779",
"Expenses": "2,183,020",
"Stockholders Equity": "3,338,481",
"Net Income": "-35,792",
"Comprehensive Net Income": "-199,039",
"BaseVar": "5,347,757",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "129%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "580,893",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "145,563",
"Liabilities, Current": "693,983",
"Long-term Debt": "119,535",
"Oil and Gas Property": "0",
"Operating Expenses": "191,771",
"Other Assets": "138,373",
"Other Compr. Net Income": "-16",
"Other Expenses": "1,619,315",
"Other Liabilities": "1,146,069",
"Other Net Income": "427",
"Other Revenues": "2,610,663",
"Property, Plant and Equipment": "5,298,197",
"Revenue from Contract with Customer": "0",
"Taxes": "50,608"
},
"output_variables": {
"Liabilities": "1,959,587",
"Assets": "6,017,463",
"Revenues": "2,610,663",
"Expenses": "2,007,257",
"Stockholders Equity": "4,057,876",
"Net Income": "603,833",
"Comprehensive Net Income": "603,817",
"BaseVar": "6,297,706",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "143%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "978,278",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "158,041",
"Liabilities, Current": "884,913",
"Long-term Debt": "99,444",
"Oil and Gas Property": "0",
"Operating Expenses": "240,944",
"Other Assets": "279,139",
"Other Compr. Net Income": "324,453",
"Other Expenses": "1,850,898",
"Other Liabilities": "1,607,136",
"Other Net Income": "264",
"Other Revenues": "2,952,906",
"Property, Plant and Equipment": "6,645,480",
"Revenue from Contract with Customer": "0",
"Taxes": "65,518"
},
"output_variables": {
"Liabilities": "2,591,493",
"Assets": "7,902,897",
"Revenues": "2,952,906",
"Expenses": "2,315,401",
"Stockholders Equity": "5,311,404",
"Net Income": "637,769",
"Comprehensive Net Income": "962,222",
"BaseVar": "8,043,707",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "146%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "808,912",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "175,147",
"Liabilities, Current": "767,771",
"Long-term Debt": "183,299",
"Oil and Gas Property": "0",
"Operating Expenses": "244,735",
"Other Assets": "91,639",
"Other Compr. Net Income": "-258,624",
"Other Expenses": "2,935,671",
"Other Liabilities": "2,750,585",
"Other Net Income": "1,030",
"Other Revenues": "2,715,043",
"Property, Plant and Equipment": "5,836,976",
"Revenue from Contract with Customer": "0",
"Taxes": "67,584"
},
"output_variables": {
"Liabilities": "3,701,655",
"Assets": "6,737,527",
"Revenues": "2,715,043",
"Expenses": "3,423,137",
"Stockholders Equity": "3,035,872",
"Net Income": "-707,064",
"Comprehensive Net Income": "-965,688",
"BaseVar": "8,418,508",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "61%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "644,175",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "191,310",
"Liabilities, Current": "688,011",
"Long-term Debt": "239,437",
"Oil and Gas Property": "0",
"Operating Expenses": "328,503",
"Other Assets": "106,928",
"Other Compr. Net Income": "-154,146",
"Other Expenses": "2,096,706",
"Other Liabilities": "3,498,248",
"Other Net Income": "28,348",
"Other Revenues": "3,371,145",
"Property, Plant and Equipment": "7,296,623",
"Revenue from Contract with Customer": "0",
"Taxes": "79,471"
},
"output_variables": {
"Liabilities": "4,425,696",
"Assets": "8,047,726",
"Revenues": "3,371,145",
"Expenses": "2,695,990",
"Stockholders Equity": "3,622,030",
"Net Income": "703,503",
"Comprehensive Net Income": "549,357",
"BaseVar": "9,361,526",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "84%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,115,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "221,000",
"Liabilities, Current": "5,428,000",
"Long-term Debt": "2,840,000",
"Oil and Gas Property": "0",
"Operating Expenses": "427,000",
"Other Assets": "98,000",
"Other Compr. Net Income": "66,000",
"Other Expenses": "2,506,000",
"Other Liabilities": "1,995,000",
"Other Net Income": "135,000",
"Other Revenues": "4,038,000",
"Property, Plant and Equipment": "13,712,000",
"Revenue from Contract with Customer": "0",
"Taxes": "95,000"
},
"output_variables": {
"Liabilities": "10,263,000",
"Assets": "14,925,000",
"Revenues": "4,038,000",
"Expenses": "3,249,000",
"Stockholders Equity": "4,662,000",
"Net Income": "924,000",
"Comprehensive Net Income": "990,000",
"BaseVar": "16,338,000",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "61%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "393,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "246,000",
"Liabilities, Current": "707,000",
"Long-term Debt": "5,071,000",
"Oil and Gas Property": "0",
"Operating Expenses": "689,000",
"Other Assets": "174,000",
"Other Compr. Net Income": "-110,000",
"Other Expenses": "6,661,000",
"Other Liabilities": "50,000",
"Other Net Income": "17,000",
"Other Revenues": "3,133,000",
"Property, Plant and Equipment": "7,543,000",
"Revenue from Contract with Customer": "0",
"Taxes": "110,000"
},
"output_variables": {
"Liabilities": "5,828,000",
"Assets": "8,110,000",
"Revenues": "3,133,000",
"Expenses": "7,706,000",
"Stockholders Equity": "2,282,000",
"Net Income": "-4,556,000",
"Comprehensive Net Income": "-4,666,000",
"BaseVar": "12,452,000",
"ECR before LimitedLiability": "-26%",
"Economic Capital Ratio": "16%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,872,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "247,000",
"Liabilities, Current": "1,064,000",
"Long-term Debt": "5,046,000",
"Oil and Gas Property": "0",
"Operating Expenses": "592,000",
"Other Assets": "249,000",
"Other Compr. Net Income": "9,000",
"Other Expenses": "3,758,000",
"Other Liabilities": "49,000",
"Other Net Income": "-389,000",
"Other Revenues": "2,436,000",
"Property, Plant and Equipment": "4,955,000",
"Revenue from Contract with Customer": "0",
"Taxes": "93,000"
},
"output_variables": {
"Liabilities": "6,159,000",
"Assets": "7,076,000",
"Revenues": "2,436,000",
"Expenses": "4,690,000",
"Stockholders Equity": "917,000",
"Net Income": "-2,643,000",
"Comprehensive Net Income": "-2,634,000",
"BaseVar": "10,379,500",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "17%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,509,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "233,000",
"Liabilities, Current": "780,000",
"Long-term Debt": "4,704,000",
"Oil and Gas Property": "0",
"Operating Expenses": "671,000",
"Other Assets": "240,000",
"Other Compr. Net Income": "-5,000",
"Other Expenses": "1,516,000",
"Other Liabilities": "58,000",
"Other Net Income": "357,000",
"Other Revenues": "3,203,000",
"Property, Plant and Equipment": "5,772,000",
"Revenue from Contract with Customer": "0",
"Taxes": "94,000"
},
"output_variables": {
"Liabilities": "5,542,000",
"Assets": "7,521,000",
"Revenues": "3,203,000",
"Expenses": "2,514,000",
"Stockholders Equity": "1,979,000",
"Net Income": "1,046,000",
"Comprehensive Net Income": "1,041,000",
"BaseVar": "9,571,000",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "61%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "956,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "560,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "209,000",
"Liabilities, Current": "846,000",
"Long-term Debt": "2,543,000",
"Oil and Gas Property": "0",
"Operating Expenses": "785,000",
"Other Assets": "185,000",
"Other Compr. Net Income": "8,000",
"Other Expenses": "1,547,000",
"Other Liabilities": "46,000",
"Other Net Income": "-135,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,656,000",
"Revenue from Contract with Customer": "3,862,000",
"Taxes": "89,000"
},
"output_variables": {
"Liabilities": "3,435,000",
"Assets": "5,797,000",
"Revenues": "3,862,000",
"Expenses": "3,190,000",
"Stockholders Equity": "2,362,000",
"Net Income": "537,000",
"Comprehensive Net Income": "545,000",
"BaseVar": "8,213,500",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "78%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "671,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "357,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "121,000",
"Liabilities, Current": "1,012,000",
"Long-term Debt": "3,606,000",
"Oil and Gas Property": "0",
"Operating Expenses": "813,000",
"Other Assets": "378,000",
"Other Compr. Net Income": "-5,000",
"Other Expenses": "4,334,000",
"Other Liabilities": "45,000",
"Other Net Income": "260,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,111,000",
"Revenue from Contract with Customer": "2,308,000",
"Taxes": "55,000"
},
"output_variables": {
"Liabilities": "4,663,000",
"Assets": "5,160,000",
"Revenues": "2,308,000",
"Expenses": "5,680,000",
"Stockholders Equity": "497,000",
"Net Income": "-3,112,000",
"Comprehensive Net Income": "-3,117,000",
"BaseVar": "9,038,000",
"ECR before LimitedLiability": "-51%",
"Economic Capital Ratio": "7.5%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.07530302463619891,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000007332.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000007332.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000007332.svg"
},
{
"company_id": "0001572702",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001572702.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001572702.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001572702.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001572702_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001572702_main_keyfigs.svg",
"name": "Atlas Growth Partners L P",
"rank": 68,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Atlas Growth Partners 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 Atlas Growth Partners L P compared to the market average is the variable Operating Expenses, increasing the Economic Capital Ratio by 5.8% points.The greatest weakness of Atlas Growth Partners L P is the variable Other Expenses, reducing the Economic Capital Ratio by 86% points.
The company's Economic Capital Ratio, given in the ranking table, is 6.7%, being 76% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001572702_2021_Atlas_Growth_Partners_L_P.pdf",
"shrinked_graph_json": {
"2016": {
"Liabilities": "61.4",
"Stockholders Equity": "60.3",
"ECR before LimitedLiability": "6.09",
"Long-term Debt": "37.5",
"Liabilities, Current": "31.1",
"Other Liabilities": "16.6",
"Oil and Gas Property": "-49.8",
"Assets": "-7.16",
"Other Assets": "3.29",
"Assets, Current": "-12.6",
"Property, Plant and Equipment": "74.7",
"Revenues": "-1.13",
"Net Income": "-113",
"Other Expenses": "-160",
"Expenses": "-104",
"General and Administrative Expense": "12.8",
"Operating Expenses": "21.3",
"Depreciation, Depletion, Amortization": "10.7",
"Comprehensive Net Income": "-113",
"Other Net Income": "-7.34",
"Economic Capital Ratio": "-17.9"
},
"2017": {
"Liabilities, Current": "37.3",
"Liabilities": "91.7",
"Assets": "10.2",
"Stockholders Equity": "143",
"ECR before LimitedLiability": "142",
"Long-term Debt": "46.8",
"Other Liabilities": "19.3",
"Deferred Tax Liab., Net": "0.800",
"Oil and Gas Property": "-4.08",
"Property, Plant and Equipment": "26.7",
"General and Administrative Expense": "8.73",
"Expenses": "9.33",
"Net Income": "3.95",
"Other Net Income": "-5.73",
"Operating Expenses": "18.2",
"Depreciation, Depletion, Amortization": "6.78",
"Taxes": "0.833",
"Other Expenses": "-25.6",
"Comprehensive Net Income": "3.95",
"Gains/Losses on Derivatives": "0.721",
"Economic Capital Ratio": "119"
},
"2018": {
"Other Liabilities": "2.12",
"Liabilities": "2.97",
"ECR before LimitedLiability": "-93.0",
"Liabilities, Current": "2.58",
"Long-term Debt": "2.70",
"Oil and Gas Property": "-56.2",
"Assets": "-53.8",
"Property, Plant and Equipment": "2.77",
"Other Assets": "1.08",
"Assets, Current": "-7.78",
"Revenue from Contract with Customer": "-11.0",
"Revenues": "-4.28",
"Net Income": "-207",
"Other Revenues": "2.31",
"General and Administrative Expense": "1.79",
"Expenses": "-192",
"Operating Expenses": "2.88",
"Other Expenses": "-273",
"Depreciation, Depletion, Amortization": "1.80",
"Comprehensive Net Income": "-207",
"Economic Capital Ratio": "-117"
},
"2019": {
"Liabilities": "18.0",
"Assets": "-57.3",
"Stockholders Equity": "-1.09",
"Liabilities, Current": "8.94",
"Other Liabilities": "3.03",
"Long-term Debt": "14.3",
"Oil and Gas Property": "-60.4",
"Other Assets": "1.11",
"Other Revenues": "14.7",
"Revenues": "1.16",
"Net Income": "-160",
"Revenue from Contract with Customer": "-26.8",
"Operating Expenses": "13.0",
"Expenses": "-164",
"Cost of Goods and Services Sold": "1.70",
"Other Expenses": "-230",
"Depreciation, Depletion, Amortization": "4.78",
"General and Administrative Expense": "-0.701",
"ECR before LimitedLiability": "-73.1",
"Comprehensive Net Income": "-159",
"Economic Capital Ratio": "-88.4"
},
"2020": {
"Other Liabilities": "2.99",
"Liabilities": "5.26",
"Assets": "-32.8",
"Stockholders Equity": "-12.3",
"ECR before LimitedLiability": "-50.2",
"Liabilities, Current": "-6.92",
"Deferred Tax Liab., Net": "0.664",
"Long-term Debt": "5.46",
"Assets, Current": "1.80",
"Oil and Gas Property": "-35.7",
"Depreciation, Depletion, Amortization": "3.22",
"Expenses": "-53.8",
"Net Income": "-51.2",
"Revenue from Contract with Customer": "-10.5",
"Operating Expenses": "5.84",
"Cost of Goods and Services Sold": "1.36",
"General and Administrative Expense": "-6.25",
"Other Expenses": "-85.8",
"Comprehensive Net Income": "-50.9",
"Other Revenues": "5.82",
"Economic Capital Ratio": "-75.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001572702_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "9,432",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-780",
"General and Administrative Expense": "571",
"Liabilities, Current": "2,770",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "169",
"Other Compr. Net Income": "0",
"Other Expenses": "74,137",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "11,851",
"Property, Plant and Equipment": "68,899",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,770",
"Assets": "78,500",
"Revenues": "11,071",
"Expenses": "74,708",
"Stockholders Equity": "75,730",
"Net Income": "-63,637",
"Comprehensive Net Income": "-63,637",
"BaseVar": "83,524",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "80%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "8,808",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "310",
"General and Administrative Expense": "813",
"Liabilities, Current": "1,842",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "118",
"Other Compr. Net Income": "0",
"Other Expenses": "10,235",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "7,841",
"Property, Plant and Equipment": "65,293",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,842",
"Assets": "74,219",
"Revenues": "8,151",
"Expenses": "11,048",
"Stockholders Equity": "72,377",
"Net Income": "-2,897",
"Comprehensive Net Income": "-2,897",
"BaseVar": "47,630",
"ECR before LimitedLiability": "232%",
"Economic Capital Ratio": "232%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "4,167",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-381",
"General and Administrative Expense": "655",
"Liabilities, Current": "1,790",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "67",
"Other Compr. Net Income": "0",
"Other Expenses": "54,413",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "10,441",
"Property, Plant and Equipment": "24,686",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,790",
"Assets": "28,920",
"Revenues": "10,060",
"Expenses": "55,068",
"Stockholders Equity": "27,130",
"Net Income": "-45,008",
"Comprehensive Net Income": "-45,008",
"BaseVar": "47,919",
"ECR before LimitedLiability": "-70%",
"Economic Capital Ratio": "3.0%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,273",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,261",
"Liabilities, Current": "1,375",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "20,307",
"Other Liabilities": "0",
"Other Net Income": "-33",
"Other Revenues": "6,061",
"Property, Plant and Equipment": "9,682",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,375",
"Assets": "12,955",
"Revenues": "6,061",
"Expenses": "21,568",
"Stockholders Equity": "11,580",
"Net Income": "-15,540",
"Comprehensive Net Income": "-15,540",
"BaseVar": "20,996",
"ECR before LimitedLiability": "-13%",
"Economic Capital Ratio": "19%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,132",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,572",
"Liabilities, Current": "2,952",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "8,918",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,853",
"Property, Plant and Equipment": "4,782",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,952",
"Assets": "6,914",
"Revenues": "2,853",
"Expenses": "10,490",
"Stockholders Equity": "3,962",
"Net Income": "-7,637",
"Comprehensive Net Income": "-7,637",
"BaseVar": "11,604",
"ECR before LimitedLiability": "-54%",
"Economic Capital Ratio": "6.7%"
}
}
},
"top_rated": false,
"trend": 19.0,
"value": 0.06699914904706959,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001572702.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001572702.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001572702.svg"
},
{
"company_id": "0001349436",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001349436.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001349436.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001349436.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001349436_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001349436_main_keyfigs.svg",
"name": "Sandridge Energy INC",
"rank": 69,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001349436.svg",
"report_text": "The relative strengths and weaknesses of Sandridge Energy 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 Sandridge Energy INC compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 4.1% points.The greatest weakness of Sandridge Energy INC is the variable Other Expenses, reducing the Economic Capital Ratio by 53% points.
The company's Economic Capital Ratio, given in the ranking table, is 5.3%, being 77% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001349436_2021_Sandridge_Energy_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-17.3",
"Stockholders Equity": "-76.4",
"ECR before LimitedLiability": "-127",
"Long-term Debt": "-45.9",
"Other Liabilities": "1.21",
"Liabilities, Current": "1.02",
"Property, Plant and Equipment": "-36.8",
"Assets": "-22.6",
"Other Assets": "3.04",
"Assets, Current": "-2.64",
"Oil and Gas Property": "-9.74",
"Revenues": "-4.10",
"Net Income": "-15.6",
"Other Revenues": "-4.07",
"Other Expenses": "-12.0",
"Expenses": "-6.42",
"Depreciation, Depletion, Amortization": "0.987",
"Operating Expenses": "1.28",
"Comprehensive Net Income": "-15.4",
"Other Net Income": "-2.29",
"Economic Capital Ratio": "-133"
},
"2010": {
"Long-term Debt": "-113",
"Liabilities": "-72.3",
"Stockholders Equity": "-59.0",
"ECR before LimitedLiability": "-82.5",
"Other Liabilities": "10.8",
"Liabilities, Current": "3.68",
"Oil and Gas Property": "-14.4",
"Assets": "-7.70",
"Property, Plant and Equipment": "-45.0",
"Other Assets": "56.3",
"Assets, Current": "-6.97",
"Revenues": "-6.02",
"Comprehensive Net Income": "0.266",
"Other Revenues": "-5.96",
"Operating Expenses": "3.94",
"Expenses": "13.8",
"Other Expenses": "7.05",
"General and Administrative Expense": "-0.977",
"Depreciation, Depletion, Amortization": "3.85",
"Other Net Income": "-8.68",
"Economic Capital Ratio": "-84.7"
},
"2011": {
"Liabilities, Current": "4.68",
"Liabilities": "-62.0",
"Stockholders Equity": "-44.1",
"ECR before LimitedLiability": "-37.6",
"Other Liabilities": "10.7",
"Long-term Debt": "-93.9",
"Other Assets": "-4.08",
"Assets": "-2.75",
"Assets, Current": "-12.1",
"Oil and Gas Property": "46.0",
"Property, Plant and Equipment": "-23.1",
"Revenues": "3.51",
"Net Income": "11.6",
"Other Revenues": "3.56",
"Operating Expenses": "14.4",
"Expenses": "17.3",
"General and Administrative Expense": "5.90",
"Depreciation, Depletion, Amortization": "-1.30",
"Comprehensive Net Income": "11.7",
"Other Net Income": "-10.8",
"Economic Capital Ratio": "-60.5"
},
"2012": {
"Liabilities, Current": "6.38",
"Liabilities": "-46.8",
"Assets": "-3.16",
"Stockholders Equity": "-36.4",
"ECR before LimitedLiability": "-11.8",
"Long-term Debt": "-87.4",
"Other Liabilities": "13.1",
"Property, Plant and Equipment": "-26.7",
"Oil and Gas Property": "39.4",
"Other Assets": "-5.69",
"Other Revenues": "8.58",
"Revenues": "8.49",
"Net Income": "18.7",
"Expenses": "15.9",
"Operating Expenses": "13.7",
"Other Expenses": "-9.91",
"Depreciation, Depletion, Amortization": "4.78",
"General and Administrative Expense": "6.78",
"Other Net Income": "-5.69",
"Comprehensive Net Income": "18.7",
"Economic Capital Ratio": "-41.2"
},
"2013": {
"Other Liabilities": "13.9",
"Liabilities": "-32.1",
"Assets": "-5.64",
"Stockholders Equity": "-31.8",
"ECR before LimitedLiability": "-26.7",
"Liabilities, Current": "6.90",
"Long-term Debt": "-76.0",
"Other Assets": "-4.15",
"Oil and Gas Property": "26.1",
"Property, Plant and Equipment": "-25.0",
"Revenues": "6.29",
"Net Income": "4.76",
"Other Revenues": "6.24",
"Expenses": "9.12",
"Operating Expenses": "11.8",
"Depreciation, Depletion, Amortization": "5.05",
"Other Expenses": "-16.5",
"General and Administrative Expense": "7.02",
"Comprehensive Net Income": "4.58",
"Other Net Income": "-12.0",
"Economic Capital Ratio": "-56.0"
},
"2014": {
"Long-term Debt": "-91.5",
"Liabilities": "-50.1",
"Stockholders Equity": "-18.2",
"Economic Capital Ratio": "-25.9",
"Liabilities, Current": "7.12",
"Other Liabilities": "15.1",
"Oil and Gas Property": "47.0",
"Assets": "9.16",
"Property, Plant and Equipment": "-22.7",
"Assets, Current": "-4.39",
"Other Assets": "-2.80",
"Other Revenues": "6.29",
"Revenues": "5.67",
"Net Income": "23.0",
"Depreciation, Depletion, Amortization": "5.39",
"Expenses": "26.2",
"General and Administrative Expense": "6.83",
"Operating Expenses": "14.4",
"Other Expenses": "2.78",
"Comprehensive Net Income": "23.0",
"Other Net Income": "-10.3"
},
"2015": {
"Liabilities": "-0.0179",
"Stockholders Equity": "-17.6",
"Liabilities, Current": "0",
"Other Liabilities": "-3.59",
"Long-term Debt": "0",
"Property, Plant and Equipment": "-0.624",
"Assets": "-5.27",
"Other Assets": "0",
"Oil and Gas Property": "-0.0296",
"Assets, Current": "0",
"Revenues": "0",
"Net Income": "-0.0281",
"General and Administrative Expense": "0",
"Expenses": "-0.0303",
"Other Expenses": "-2.99",
"Depreciation, Depletion, Amortization": "0",
"Operating Expenses": "0",
"ECR before LimitedLiability": "-13.4",
"Other Net Income": "0",
"Comprehensive Net Income": "-0.0256",
"Economic Capital Ratio": "-59.9"
},
"2019": {
"Liabilities": "16.6",
"Assets": "-39.6",
"Stockholders Equity": "-23.9",
"ECR before LimitedLiability": "-59.0",
"Liabilities, Current": "12.8",
"Other Liabilities": "8.64",
"Long-term Debt": "10.6",
"Oil and Gas Property": "12.9",
"Assets, Current": "-18.1",
"Property, Plant and Equipment": "-35.8",
"Other Revenues": "-18.1",
"Revenues": "4.80",
"Net Income": "-73.4",
"Revenue from Contract with Customer": "14.9",
"Operating Expenses": "8.73",
"Expenses": "-78.2",
"Other Expenses": "-77.7",
"Depreciation, Depletion, Amortization": "-16.2",
"General and Administrative Expense": "8.69",
"Comprehensive Net Income": "-72.7",
"Economic Capital Ratio": "-74.4"
},
"2020": {
"Other Liabilities": "2.42",
"Liabilities": "3.59",
"Stockholders Equity": "-14.9",
"ECR before LimitedLiability": "-51.5",
"Assets, Current": "-5.11",
"Assets": "-32.6",
"Property, Plant and Equipment": "-14.7",
"Oil and Gas Property": "-6.94",
"Revenues": "1.01",
"Net Income": "-40.6",
"Other Revenues": "-6.24",
"Revenue from Contract with Customer": "4.09",
"Depreciation, Depletion, Amortization": "-3.34",
"Expenses": "-42.9",
"Operating Expenses": "2.68",
"Cost of Goods and Services Sold": "1.14",
"General and Administrative Expense": "2.41",
"Taxes": "-0.944",
"Other Expenses": "-53.2",
"Comprehensive Net Income": "-40.4",
"Economic Capital Ratio": "-77.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001349436_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "255,964",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "100,256",
"Liabilities, Current": "225,544",
"Long-term Debt": "2,750,678",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,062,492",
"Other Compr. Net Income": "0",
"Other Expenses": "2,083,086",
"Other Liabilities": "0",
"Other Net Income": "-177,024",
"Other Revenues": "591,044",
"Property, Plant and Equipment": "461,861",
"Revenue from Contract with Customer": "0",
"Taxes": "4,010"
},
"output_variables": {
"Liabilities": "2,976,222",
"Assets": "2,780,317",
"Revenues": "591,044",
"Expenses": "2,187,352",
"Stockholders Equity": "-195,905",
"Net Income": "-1,773,332",
"Comprehensive Net Income": "-1,773,332",
"BaseVar": "4,355,980",
"ECR before LimitedLiability": "-70%",
"Economic Capital Ratio": "3.0%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "175,590",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "179,565",
"Liabilities, Current": "544,458",
"Long-term Debt": "3,139,507",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "4,546,134",
"Other Compr. Net Income": "0",
"Other Expenses": "283,107",
"Other Liabilities": "0",
"Other Net Income": "-244,884",
"Other Revenues": "931,736",
"Property, Plant and Equipment": "509,724",
"Revenue from Contract with Customer": "0",
"Taxes": "29,170"
},
"output_variables": {
"Liabilities": "3,683,965",
"Assets": "5,231,448",
"Revenues": "931,736",
"Expenses": "491,842",
"Stockholders Equity": "1,547,483",
"Net Income": "195,010",
"Comprehensive Net Income": "195,010",
"BaseVar": "5,291,938",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "56%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "441,840",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "326,614",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "148,643",
"Liabilities, Current": "699,496",
"Long-term Debt": "2,971,163",
"Oil and Gas Property": "4,867,155",
"Operating Expenses": "0",
"Other Assets": "388,345",
"Other Compr. Net Income": "0",
"Other Expenses": "459,057",
"Other Liabilities": "0",
"Other Net Income": "-272,442",
"Other Revenues": "1,415,213",
"Property, Plant and Equipment": "522,269",
"Revenue from Contract with Customer": "0",
"Taxes": "46,069"
},
"output_variables": {
"Liabilities": "3,670,659",
"Assets": "6,219,609",
"Revenues": "1,415,213",
"Expenses": "980,383",
"Stockholders Equity": "2,548,950",
"Net Income": "162,388",
"Comprehensive Net Income": "162,388",
"BaseVar": "6,279,153",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "72%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,142,885",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "241,682",
"Liabilities, Current": "1,170,454",
"Long-term Debt": "4,757,822",
"Oil and Gas Property": "7,897,602",
"Operating Expenses": "0",
"Other Assets": "167,869",
"Other Compr. Net Income": "0",
"Other Expenses": "2,016,515",
"Other Liabilities": "0",
"Other Net Income": "-178,987",
"Other Revenues": "2,730,965",
"Property, Plant and Equipment": "582,375",
"Revenue from Contract with Customer": "0",
"Taxes": "47,210"
},
"output_variables": {
"Liabilities": "5,928,276",
"Assets": "9,790,731",
"Revenues": "2,730,965",
"Expenses": "2,305,407",
"Stockholders Equity": "3,862,455",
"Net Income": "246,571",
"Comprehensive Net Income": "246,571",
"BaseVar": "10,467,183",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "69%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,241,823",
"Cost of Goods and Services Sold": "57,118",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "933,818",
"Long-term Debt": "3,575,350",
"Oil and Gas Property": "5,741,453",
"Operating Expenses": "0",
"Other Assets": "135,297",
"Other Compr. Net Income": "0",
"Other Expenses": "2,068,663",
"Other Liabilities": "0",
"Other Net Income": "-339,794",
"Other Revenues": "1,983,388",
"Property, Plant and Equipment": "566,222",
"Revenue from Contract with Customer": "0",
"Taxes": "32,292"
},
"output_variables": {
"Liabilities": "4,509,168",
"Assets": "7,684,795",
"Revenues": "1,983,388",
"Expenses": "2,158,073",
"Stockholders Equity": "3,175,627",
"Net Income": "-514,479",
"Comprehensive Net Income": "-514,479",
"BaseVar": "8,337,609",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "63%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "831,918",
"Cost of Goods and Services Sold": "56,155",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "784,451",
"Long-term Debt": "3,264,954",
"Oil and Gas Property": "5,638,594",
"Operating Expenses": "0",
"Other Assets": "212,250",
"Other Compr. Net Income": "0",
"Other Expenses": "878,355",
"Other Liabilities": "0",
"Other Net Income": "-240,619",
"Other Revenues": "1,558,758",
"Property, Plant and Equipment": "576,463",
"Revenue from Contract with Customer": "0",
"Taxes": "31,731"
},
"output_variables": {
"Liabilities": "4,049,405",
"Assets": "7,259,225",
"Revenues": "1,558,758",
"Expenses": "966,241",
"Stockholders Equity": "3,209,820",
"Net Income": "351,898",
"Comprehensive Net Income": "351,898",
"BaseVar": "7,037,124",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "80%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "674,088",
"Cost of Goods and Services Sold": "24,394",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "1,742,942",
"Operating Expenses": "0",
"Other Assets": "82,365",
"Other Compr. Net Income": "0",
"Other Expenses": "5,371,676",
"Other Liabilities": "4,178,888",
"Other Net Income": "321,750",
"Other Revenues": "768,709",
"Property, Plant and Equipment": "491,760",
"Revenue from Contract with Customer": "0",
"Taxes": "15,440"
},
"output_variables": {
"Liabilities": "4,178,888",
"Assets": "2,991,155",
"Revenues": "768,709",
"Expenses": "5,411,510",
"Stockholders Equity": "-1,187,733",
"Net Income": "-4,321,051",
"Comprehensive Net Income": "-4,321,051",
"BaseVar": "6,836,006",
"ECR before LimitedLiability": "-162%",
"Economic Capital Ratio": "0.00079%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "38,606",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "146,874",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "88,423",
"Long-term Debt": "116,814",
"Oil and Gas Property": "379,340",
"Operating Expenses": "90,938",
"Other Assets": "1,140",
"Other Compr. Net Income": "0",
"Other Expenses": "456,406",
"Other Liabilities": "0",
"Other Net Income": "-2,538",
"Other Revenues": "0",
"Property, Plant and Equipment": "188,603",
"Revenue from Contract with Customer": "266,845",
"Taxes": "19,394"
},
"output_variables": {
"Liabilities": "205,237",
"Assets": "607,689",
"Revenues": "266,845",
"Expenses": "713,612",
"Stockholders Equity": "402,452",
"Net Income": "-449,305",
"Comprehensive Net Income": "-449,305",
"BaseVar": "897,960",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "33%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "50,812",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "50,349",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "68,877",
"Long-term Debt": "63,889",
"Oil and Gas Property": "106,222",
"Operating Expenses": "43,431",
"Other Assets": "680",
"Other Compr. Net Income": "0",
"Other Expenses": "284,423",
"Other Liabilities": "0",
"Other Net Income": "-4,492",
"Other Revenues": "0",
"Property, Plant and Equipment": "103,118",
"Revenue from Contract with Customer": "114,976",
"Taxes": "9,634"
},
"output_variables": {
"Liabilities": "132,766",
"Assets": "260,832",
"Revenues": "114,976",
"Expenses": "387,837",
"Stockholders Equity": "128,066",
"Net Income": "-277,353",
"Comprehensive Net Income": "-277,353",
"BaseVar": "450,452",
"ECR before LimitedLiability": "-59%",
"Economic Capital Ratio": "5.3%"
}
}
},
"top_rated": false,
"trend": 12.0,
"value": 0.0531741007244559,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001349436.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001349436.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001349436.svg"
},
{
"company_id": "0001528129",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001528129.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001528129.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001528129.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001528129_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001528129_main_keyfigs.svg",
"name": "Vital Energy Inc",
"rank": 70,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001528129.svg",
"report_text": "The relative strengths and weaknesses of Vital Energy 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 Vital Energy Inc compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 4.3% points.The greatest weakness of Vital Energy Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 4.6%, being 78% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001528129_2021_Vital_Energy_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Current": "6.48",
"Liabilities": "-53.5",
"Stockholders Equity": "-39.0",
"ECR before LimitedLiability": "-17.5",
"Long-term Debt": "-96.1",
"Other Liabilities": "11.8",
"Other Revenues": "5.68",
"Revenues": "5.59",
"Net Income": "17.4",
"Expenses": "18.0",
"Operating Expenses": "12.5",
"Other Expenses": "5.73",
"Depreciation, Depletion, Amortization": "-5.20",
"General and Administrative Expense": "5.98",
"Oil and Gas Property": "-35.8",
"Other Assets": "-3.61",
"Assets, Current": "-7.55",
"Property, Plant and Equipment": "51.4",
"Other Net Income": "-6.62",
"Comprehensive Net Income": "17.4",
"Economic Capital Ratio": "-46.9"
},
"2013": {
"Other Liabilities": "17.3",
"Liabilities": "-32.3",
"Assets": "3.29",
"Stockholders Equity": "-16.4",
"ECR before LimitedLiability": "-2.01",
"Liabilities, Current": "11.6",
"Long-term Debt": "-79.2",
"Oil and Gas Property": "-36.5",
"Assets, Current": "-2.05",
"Property, Plant and Equipment": "65.6",
"Revenues": "9.68",
"Net Income": "17.6",
"Other Revenues": "9.63",
"Expenses": "17.2",
"Operating Expenses": "14.2",
"Depreciation, Depletion, Amortization": "-4.78",
"Other Expenses": "4.57",
"General and Administrative Expense": "4.43",
"Comprehensive Net Income": "17.4",
"Other Net Income": "-9.66",
"Economic Capital Ratio": "-31.3"
},
"2014": {
"Long-term Debt": "-89.3",
"Liabilities": "-53.6",
"Assets": "4.05",
"Stockholders Equity": "-28.3",
"ECR before LimitedLiability": "-5.29",
"Liabilities, Current": "7.62",
"Other Liabilities": "10.7",
"Oil and Gas Property": "-31.9",
"Property, Plant and Equipment": "54.6",
"Assets, Current": "-7.04",
"Other Revenues": "3.68",
"Revenues": "3.07",
"Net Income": "23.6",
"Depreciation, Depletion, Amortization": "-1.21",
"Expenses": "21.6",
"General and Administrative Expense": "3.95",
"Taxes": "-0.784",
"Operating Expenses": "13.9",
"Other Expenses": "7.08",
"Comprehensive Net Income": "23.6",
"Economic Capital Ratio": "-31.8"
},
"2015": {
"Liabilities": "-0.328",
"Stockholders Equity": "-17.6",
"ECR before LimitedLiability": "-13.3",
"Liabilities, Current": "0.0756",
"Other Liabilities": "0.0594",
"Long-term Debt": "-5.00",
"Property, Plant and Equipment": "0.0953",
"Assets": "-11.9",
"Other Assets": "-8.79",
"Oil and Gas Property": "-0.413",
"Assets, Current": "-0.334",
"Revenues": "0.0617",
"Net Income": "-1.17",
"Other Revenues": "0.0676",
"General and Administrative Expense": "0.0644",
"Expenses": "-1.99",
"Other Expenses": "-12.3",
"Depreciation, Depletion, Amortization": "-0.0257",
"Operating Expenses": "0.100",
"Comprehensive Net Income": "-1.09",
"Economic Capital Ratio": "-59.8"
},
"2016": {
"Liabilities": "-39.1",
"Stockholders Equity": "-68.7",
"Long-term Debt": "-80.9",
"Liabilities, Current": "2.29",
"Other Liabilities": "1.22",
"Oil and Gas Property": "2.30",
"Assets": "-28.4",
"Other Assets": "-38.1",
"Assets, Current": "-17.1",
"Property, Plant and Equipment": "8.21",
"Other Revenues": "2.08",
"Revenues": "2.22",
"Net Income": "1.72",
"Other Expenses": "-7.81",
"Expenses": "1.80",
"General and Administrative Expense": "0.484",
"Operating Expenses": "3.02",
"ECR before LimitedLiability": "-53.8",
"Comprehensive Net Income": "1.75",
"Other Net Income": "-12.5",
"Economic Capital Ratio": "-77.8"
},
"2017": {
"Liabilities, Current": "13.8",
"Liabilities": "-25.6",
"Stockholders Equity": "-56.1",
"ECR before LimitedLiability": "2.82",
"Long-term Debt": "-69.3",
"Other Liabilities": "15.0",
"Oil and Gas Property": "28.4",
"Assets": "-20.8",
"Property, Plant and Equipment": "32.7",
"Other Assets": "-50.6",
"Assets, Current": "-6.78",
"Other Revenues": "22.6",
"Revenues": "21.9",
"Net Income": "38.9",
"General and Administrative Expense": "6.80",
"Expenses": "10.6",
"Operating Expenses": "19.5",
"Other Expenses": "-14.7",
"Other Net Income": "10.5",
"Comprehensive Net Income": "38.9",
"Economic Capital Ratio": "-20.0"
},
"2018": {
"Other Liabilities": "18.5",
"Liabilities": "-12.8",
"Stockholders Equity": "-29.1",
"Economic Capital Ratio": "-21.3",
"Liabilities, Current": "21.3",
"Long-term Debt": "-71.9",
"Oil and Gas Property": "44.3",
"Assets": "-11.3",
"Property, Plant and Equipment": "45.1",
"Other Assets": "-53.1",
"Assets, Current": "-8.84",
"Revenue from Contract with Customer": "36.0",
"Revenues": "18.0",
"Net Income": "22.0",
"Other Revenues": "-21.2",
"General and Administrative Expense": "4.00",
"Expenses": "3.50",
"Operating Expenses": "15.9",
"Other Expenses": "-12.5",
"Depreciation, Depletion, Amortization": "-4.02",
"Comprehensive Net Income": "22.1"
},
"2019": {
"Liabilities": "-20.0",
"Stockholders Equity": "-45.8",
"ECR before LimitedLiability": "-41.8",
"Liabilities, Current": "15.1",
"Other Liabilities": "5.23",
"Long-term Debt": "-62.8",
"Oil and Gas Property": "33.0",
"Assets": "-18.5",
"Assets, Current": "-9.23",
"Property, Plant and Equipment": "30.6",
"Other Assets": "-57.2",
"Operating Expenses": "12.2",
"Expenses": "-7.51",
"Other Revenues": "-13.0",
"Net Income": "-3.48",
"Other Expenses": "-23.0",
"Depreciation, Depletion, Amortization": "-3.42",
"General and Administrative Expense": "2.80",
"Comprehensive Net Income": "-3.14",
"Revenue from Contract with Customer": "14.3",
"Economic Capital Ratio": "-57.1"
},
"2020": {
"Other Liabilities": "1.76",
"Liabilities": "-10.2",
"Stockholders Equity": "-50.6",
"ECR before LimitedLiability": "-52.3",
"Liabilities, Current": "2.50",
"Long-term Debt": "-30.5",
"Assets, Current": "-8.43",
"Assets": "-22.2",
"Other Assets": "-35.8",
"Property, Plant and Equipment": "3.62",
"Oil and Gas Property": "4.30",
"Depreciation, Depletion, Amortization": "-1.04",
"Expenses": "-7.93",
"Net Income": "-6.29",
"Revenue from Contract with Customer": "3.26",
"Operating Expenses": "3.25",
"General and Administrative Expense": "1.17",
"Other Expenses": "-15.0",
"Comprehensive Net Income": "-6.19",
"Other Revenues": "-4.36",
"Economic Capital Ratio": "-77.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001528129_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "137,437",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "243,649",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "62,106",
"Liabilities, Current": "262,068",
"Long-term Debt": "1,244,513",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "86,976",
"Other Compr. Net Income": "0",
"Other Expenses": "105,857",
"Other Liabilities": "0",
"Other Net Income": "-77,177",
"Other Revenues": "588,080",
"Property, Plant and Equipment": "2,113,891",
"Revenue from Contract with Customer": "0",
"Taxes": "37,637"
},
"output_variables": {
"Liabilities": "1,506,581",
"Assets": "2,338,304",
"Revenues": "588,080",
"Expenses": "449,249",
"Stockholders Equity": "831,723",
"Net Income": "61,654",
"Comprehensive Net Income": "61,654",
"BaseVar": "2,479,696",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "63%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "307,609",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "233,944",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "89,696",
"Liabilities, Current": "253,969",
"Long-term Debt": "1,081,242",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "111,827",
"Other Compr. Net Income": "0",
"Other Expenses": "159,377",
"Other Liabilities": "16,293",
"Other Net Income": "-23,267",
"Other Revenues": "665,257",
"Property, Plant and Equipment": "2,204,324",
"Revenue from Contract with Customer": "0",
"Taxes": "42,396"
},
"output_variables": {
"Liabilities": "1,351,504",
"Assets": "2,623,760",
"Revenues": "665,257",
"Expenses": "525,413",
"Stockholders Equity": "1,272,256",
"Net Income": "116,577",
"Comprehensive Net Income": "116,577",
"BaseVar": "2,594,600",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "88%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "365,253",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "246,474",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "106,044",
"Liabilities, Current": "425,025",
"Long-term Debt": "1,838,569",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "213,214",
"Other Compr. Net Income": "0",
"Other Expenses": "328,955",
"Other Liabilities": "105,754",
"Other Net Income": "203,473",
"Other Revenues": "793,885",
"Property, Plant and Equipment": "3,354,082",
"Revenue from Contract with Customer": "0",
"Taxes": "50,312"
},
"output_variables": {
"Liabilities": "2,369,348",
"Assets": "3,932,549",
"Revenues": "793,885",
"Expenses": "731,785",
"Stockholders Equity": "1,563,201",
"Net Income": "265,573",
"Comprehensive Net Income": "265,573",
"BaseVar": "4,015,520",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "74%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "332,232",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "277,724",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "90,425",
"Liabilities, Current": "216,815",
"Long-term Debt": "1,465,025",
"Oil and Gas Property": "1,024,992",
"Operating Expenses": "0",
"Other Assets": "-744,192",
"Other Compr. Net Income": "0",
"Other Expenses": "2,500,168",
"Other Liabilities": "0",
"Other Net Income": "84,633",
"Other Revenues": "606,640",
"Property, Plant and Equipment": "1,200,255",
"Revenue from Contract with Customer": "0",
"Taxes": "32,892"
},
"output_variables": {
"Liabilities": "1,681,840",
"Assets": "1,813,287",
"Revenues": "606,640",
"Expenses": "2,901,209",
"Stockholders Equity": "131,447",
"Net Income": "-2,209,936",
"Comprehensive Net Income": "-2,209,936",
"BaseVar": "3,543,804",
"ECR before LimitedLiability": "-117%",
"Economic Capital Ratio": "0.10%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "154,777",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "148,339",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "91,756",
"Liabilities, Current": "187,945",
"Long-term Debt": "1,413,828",
"Oil and Gas Property": "1,195,854",
"Operating Expenses": "0",
"Other Assets": "-935,152",
"Other Compr. Net Income": "0",
"Other Expenses": "416,659",
"Other Liabilities": "0",
"Other Net Income": "-172,777",
"Other Revenues": "597,378",
"Property, Plant and Equipment": "1,366,867",
"Revenue from Contract with Customer": "0",
"Taxes": "28,586"
},
"output_variables": {
"Liabilities": "1,601,773",
"Assets": "1,782,346",
"Revenues": "597,378",
"Expenses": "685,340",
"Stockholders Equity": "180,573",
"Net Income": "-260,739",
"Comprehensive Net Income": "-260,739",
"BaseVar": "2,419,807",
"ECR before LimitedLiability": "-2.0%",
"Economic Capital Ratio": "20%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "235,382",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "158,389",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "96,312",
"Liabilities, Current": "277,419",
"Long-term Debt": "980,291",
"Oil and Gas Property": "1,589,339",
"Operating Expenses": "4,931",
"Other Assets": "-1,569,817",
"Other Compr. Net Income": "0",
"Other Expenses": "276,856",
"Other Liabilities": "0",
"Other Net Income": "301,102",
"Other Revenues": "822,162",
"Property, Plant and Equipment": "1,768,385",
"Revenue from Contract with Customer": "0",
"Taxes": "37,802"
},
"output_variables": {
"Liabilities": "1,257,710",
"Assets": "2,023,289",
"Revenues": "822,162",
"Expenses": "574,290",
"Stockholders Equity": "765,579",
"Net Income": "548,974",
"Comprehensive Net Income": "548,974",
"BaseVar": "2,489,276",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "93%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "192,752",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "212,677",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "96,138",
"Liabilities, Current": "200,465",
"Long-term Debt": "1,045,610",
"Oil and Gas Property": "2,029,571",
"Operating Expenses": "95,761",
"Other Assets": "-2,001,653",
"Other Compr. Net Income": "0",
"Other Expenses": "307,499",
"Other Liabilities": "0",
"Other Net Income": "-19,648",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,199,635",
"Revenue from Contract with Customer": "1,105,775",
"Taxes": "49,457"
},
"output_variables": {
"Liabilities": "1,246,075",
"Assets": "2,420,305",
"Revenues": "1,105,775",
"Expenses": "761,532",
"Stockholders Equity": "1,174,230",
"Net Income": "324,595",
"Comprehensive Net Income": "324,595",
"BaseVar": "2,776,668",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "99%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "200,479",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "265,746",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "54,729",
"Liabilities, Current": "170,896",
"Long-term Debt": "1,251,667",
"Oil and Gas Property": "1,839,039",
"Operating Expenses": "94,904",
"Other Assets": "-1,775,302",
"Other Compr. Net Income": "0",
"Other Expenses": "787,193",
"Other Liabilities": "0",
"Other Net Income": "63,544",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,000,221",
"Revenue from Contract with Customer": "837,281",
"Taxes": "40,712"
},
"output_variables": {
"Liabilities": "1,422,563",
"Assets": "2,264,437",
"Revenues": "837,281",
"Expenses": "1,243,284",
"Stockholders Equity": "841,874",
"Net Income": "-342,459",
"Comprehensive Net Income": "-342,459",
"BaseVar": "2,915,554",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "50%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "136,590",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "217,101",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "50,534",
"Liabilities, Current": "197,595",
"Long-term Debt": "1,266,458",
"Oil and Gas Property": "1,127,003",
"Operating Expenses": "86,450",
"Other Assets": "-1,092,694",
"Other Compr. Net Income": "0",
"Other Expenses": "1,147,844",
"Other Liabilities": "0",
"Other Net Income": "-16,386",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,271,711",
"Revenue from Contract with Customer": "677,192",
"Taxes": "33,050"
},
"output_variables": {
"Liabilities": "1,464,053",
"Assets": "1,442,610",
"Revenues": "677,192",
"Expenses": "1,534,979",
"Stockholders Equity": "-21,443",
"Net Income": "-874,173",
"Comprehensive Net Income": "-874,173",
"BaseVar": "2,567,610",
"ECR before LimitedLiability": "-62%",
"Economic Capital Ratio": "4.6%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.0460763942966074,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001528129.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001528129.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001528129.svg"
},
{
"company_id": "0001102432",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001102432.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001102432.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001102432.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001102432_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001102432_main_keyfigs.svg",
"name": "Viking Energy Group INC",
"rank": 71,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Viking Energy 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 Viking Energy Group INC compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 3.4% points.The greatest weakness of Viking Energy Group INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 3.4%, being 79% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001102432_2021_Viking_Energy_Group_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "-114",
"Liabilities": "-66.0",
"Stockholders Equity": "-40.3",
"Liabilities, Current": "2.42",
"Long-term Debt": "9.31",
"Oil and Gas Property": "28.4",
"Assets": "5.18",
"Property, Plant and Equipment": "-33.0",
"Other Assets": "2.43",
"Assets, Current": "-11.2",
"Revenue from Contract with Customer": "-10.4",
"Revenues": "-20.7",
"Net Income": "-6.14",
"Other Revenues": "-11.6",
"Expenses": "9.49",
"Operating Expenses": "3.20",
"Other Expenses": "8.52",
"Depreciation, Depletion, Amortization": "4.68",
"ECR before LimitedLiability": "-67.2",
"Comprehensive Net Income": "-6.10",
"Economic Capital Ratio": "-91.3"
},
"2020": {
"Other Liabilities": "-25.8",
"Liabilities": "-14.6",
"Assets": "-16.4",
"Stockholders Equity": "-50.1",
"ECR before LimitedLiability": "-53.5",
"Liabilities, Current": "-2.21",
"Long-term Debt": "2.42",
"Assets, Current": "-6.29",
"Property, Plant and Equipment": "-25.7",
"Oil and Gas Property": "3.35",
"Revenues": "-0.937",
"Net Income": "-4.10",
"Other Revenues": "2.23",
"Revenue from Contract with Customer": "-5.59",
"Depreciation, Depletion, Amortization": "1.39",
"Expenses": "0.771",
"Operating Expenses": "-12.0",
"Other Expenses": "2.79",
"Other Net Income": "-4.08",
"Comprehensive Net Income": "-4.02",
"Economic Capital Ratio": "-78.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001102432_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "4,393",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,266",
"Liabilities, Current": "19,504",
"Long-term Debt": "0",
"Oil and Gas Property": "131,825",
"Operating Expenses": "15,135",
"Other Assets": "992",
"Other Compr. Net Income": "0",
"Other Expenses": "-8,176",
"Other Liabilities": "96,490",
"Other Net Income": "-893",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "115,995",
"Assets": "137,210",
"Revenues": "0",
"Expenses": "14,224",
"Stockholders Equity": "21,215",
"Net Income": "-15,118",
"Comprehensive Net Income": "-15,118",
"BaseVar": "134,161",
"ECR before LimitedLiability": "9.2%",
"Economic Capital Ratio": "29%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "11,890",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,966",
"Liabilities, Current": "46,879",
"Long-term Debt": "0",
"Oil and Gas Property": "102,156",
"Operating Expenses": "81,792",
"Other Assets": "1,278",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,966",
"Other Liabilities": "85,181",
"Other Net Income": "-22,463",
"Other Revenues": "40,267",
"Property, Plant and Equipment": "433",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "132,060",
"Assets": "115,758",
"Revenues": "40,267",
"Expenses": "81,792",
"Stockholders Equity": "-16,302",
"Net Income": "-63,988",
"Comprehensive Net Income": "-63,988",
"BaseVar": "196,170",
"ECR before LimitedLiability": "-68%",
"Economic Capital Ratio": "3.4%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.03372703568987318,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001102432.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001102432.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001102432.svg"
},
{
"company_id": "0001362705",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001362705.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001362705.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001362705.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001362705_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001362705_main_keyfigs.svg",
"name": "Evolve Transition Infrastructure LP",
"rank": 72,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Evolve Transition Infrastructure 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 Evolve Transition Infrastructure LP compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 2.7% points.The greatest weakness of Evolve Transition Infrastructure LP is the variable Liabilities, Current, reducing the Economic Capital Ratio by 77% points.
The company's Economic Capital Ratio, given in the ranking table, is 2.7%, being 80% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001362705_2021_Evolve_Transition_Infrastructure_LP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "23.3",
"Liabilities": "-19.3",
"Stockholders Equity": "-13.0",
"ECR before LimitedLiability": "9.90",
"Other Liabilities": "17.5",
"Long-term Debt": "-75.2",
"Revenues": "18.0",
"Net Income": "21.3",
"Gains/Losses on Derivatives": "-17.1",
"Other Revenues": "34.2",
"Operating Expenses": "-11.4",
"Expenses": "11.1",
"General and Administrative Expense": "4.45",
"Depreciation, Depletion, Amortization": "-3.92",
"Other Expenses": "22.1",
"Assets, Current": "-5.67",
"Property, Plant and Equipment": "-25.9",
"Oil and Gas Property": "54.5",
"Comprehensive Net Income": "19.1",
"Other Net Income": "-7.80",
"Economic Capital Ratio": "-12.9"
},
"2012": {
"Liabilities, Current": "-11.5",
"Liabilities": "-7.39",
"Stockholders Equity": "-27.3",
"ECR before LimitedLiability": "-35.1",
"Long-term Debt": "-10.6",
"Other Liabilities": "13.7",
"Assets, Current": "-3.66",
"Assets": "-15.1",
"Property, Plant and Equipment": "38.2",
"Oil and Gas Property": "-42.6",
"Other Assets": "-3.49",
"Other Revenues": "7.89",
"Revenues": "4.17",
"Expenses": "-16.1",
"Net Income": "-15.7",
"Gains/Losses on Derivatives": "-3.48",
"Operating Expenses": "-47.2",
"Other Expenses": "25.6",
"Other Net Income": "-3.70",
"Comprehensive Net Income": "-18.1",
"Economic Capital Ratio": "-64.5"
},
"2013": {
"Other Liabilities": "18.3",
"Liabilities": "-6.33",
"Assets": "-3.03",
"Stockholders Equity": "-9.33",
"ECR before LimitedLiability": "-10.8",
"Liabilities, Current": "15.3",
"Long-term Debt": "-58.8",
"Other Assets": "-2.67",
"Oil and Gas Property": "-41.5",
"Property, Plant and Equipment": "59.7",
"Revenues": "8.24",
"Net Income": "-6.02",
"Other Revenues": "8.18",
"Expenses": "-3.66",
"Operating Expenses": "-33.5",
"Depreciation, Depletion, Amortization": "-6.90",
"Other Expenses": "34.9",
"General and Administrative Expense": "-6.49",
"Comprehensive Net Income": "-6.27",
"Other Net Income": "-11.2",
"Economic Capital Ratio": "-40.1"
},
"2014": {
"Long-term Debt": "-70.8",
"Liabilities": "2.94",
"Assets": "-3.78",
"Stockholders Equity": "-5.42",
"ECR before LimitedLiability": "40.8",
"Liabilities, Current": "30.6",
"Other Liabilities": "25.6",
"Oil and Gas Property": "-30.2",
"Property, Plant and Equipment": "49.8",
"Assets, Current": "-2.20",
"Other Revenues": "36.7",
"Revenues": "35.9",
"Net Income": "36.1",
"Depreciation, Depletion, Amortization": "-6.51",
"Expenses": "9.20",
"General and Administrative Expense": "-3.45",
"Operating Expenses": "-32.4",
"Other Expenses": "50.0",
"Comprehensive Net Income": "36.2",
"Other Net Income": "-9.01",
"Economic Capital Ratio": "14.4"
},
"2015": {
"Liabilities": "-37.4",
"Stockholders Equity": "-18.6",
"Liabilities, Current": "11.6",
"Other Liabilities": "-45.9",
"Long-term Debt": "-16.1",
"Property, Plant and Equipment": "11.8",
"Assets": "10.3",
"ECR before LimitedLiability": "17.1",
"Other Assets": "27.2",
"Oil and Gas Property": "-31.8",
"Assets, Current": "-9.46",
"General and Administrative Expense": "3.23",
"Expenses": "13.3",
"Other Net Income": "-3.48",
"Net Income": "12.3",
"Depreciation, Depletion, Amortization": "4.57",
"Operating Expenses": "11.0",
"Comprehensive Net Income": "12.4",
"Gains/Losses on Derivatives": "-0.849",
"Other Revenues": "1.27",
"Economic Capital Ratio": "-29.4"
},
"2016": {
"Liabilities": "-3.39",
"Stockholders Equity": "40.5",
"ECR before LimitedLiability": "57.3",
"Long-term Debt": "-59.0",
"Liabilities, Current": "30.4",
"Other Liabilities": "13.7",
"Oil and Gas Property": "-23.4",
"Assets": "25.0",
"Other Assets": "80.4",
"Assets, Current": "-10.4",
"Property, Plant and Equipment": "10.1",
"Other Revenues": "-16.7",
"Revenues": "-16.2",
"Net Income": "28.5",
"Other Expenses": "13.4",
"Expenses": "29.7",
"General and Administrative Expense": "3.12",
"Operating Expenses": "15.1",
"Comprehensive Net Income": "28.6",
"Other Net Income": "14.9",
"Economic Capital Ratio": "33.3"
},
"2017": {
"Liabilities, Current": "27.3",
"Liabilities": "-11.8",
"Assets": "12.4",
"Stockholders Equity": "11.8",
"ECR before LimitedLiability": "16.1",
"Long-term Debt": "-69.9",
"Other Liabilities": "13.6",
"Oil and Gas Property": "-29.6",
"Other Assets": "79.8",
"Assets, Current": "-9.79",
"Other Revenues": "-19.9",
"Revenues": "-20.7",
"Net Income": "10.3",
"General and Administrative Expense": "4.55",
"Expenses": "13.0",
"Operating Expenses": "17.3",
"Depreciation, Depletion, Amortization": "-2.61",
"Other Expenses": "-7.23",
"Other Net Income": "17.3",
"Comprehensive Net Income": "10.3",
"Economic Capital Ratio": "-6.75"
},
"2018": {
"Other Liabilities": "16.1",
"Liabilities": "-18.0",
"Stockholders Equity": "15.1",
"ECR before LimitedLiability": "13.2",
"Liabilities, Current": "26.9",
"Long-term Debt": "-81.8",
"Oil and Gas Property": "-27.4",
"Assets": "17.0",
"Property, Plant and Equipment": "2.13",
"Other Assets": "79.0",
"Assets, Current": "-9.59",
"Revenue from Contract with Customer": "-15.2",
"Revenues": "-8.59",
"Expenses": "16.1",
"Net Income": "9.35",
"Other Revenues": "6.72",
"Operating Expenses": "15.1",
"Depreciation, Depletion, Amortization": "-1.53",
"Comprehensive Net Income": "9.40",
"Other Net Income": "1.60",
"Economic Capital Ratio": "-10.9"
},
"2019": {
"Liabilities": "-56.4",
"Assets": "-7.91",
"Stockholders Equity": "-62.6",
"ECR before LimitedLiability": "-75.3",
"Liabilities, Current": "3.21",
"Other Liabilities": "-65.6",
"Long-term Debt": "-1.72",
"Oil and Gas Property": "-25.6",
"Expenses": "4.72",
"Assets, Current": "-3.51",
"Property, Plant and Equipment": "-6.43",
"Other Assets": "16.8",
"Other Revenues": "0.954",
"Revenues": "-3.21",
"Revenue from Contract with Customer": "-3.46",
"Operating Expenses": "5.39",
"Cost of Goods and Services Sold": "0.914",
"Other Expenses": "-2.17",
"Depreciation, Depletion, Amortization": "0.410",
"General and Administrative Expense": "0.462",
"Economic Capital Ratio": "-90.6"
},
"2020": {
"Other Liabilities": "0.552",
"Liabilities": "-32.9",
"Stockholders Equity": "-54.3",
"ECR before LimitedLiability": "-54.2",
"Liabilities, Current": "-77.1",
"Long-term Debt": "1.61",
"Assets, Current": "-6.74",
"Assets": "-11.4",
"Expenses": "1.67",
"Other Assets": "2.66",
"Property, Plant and Equipment": "-8.67",
"Oil and Gas Property": "-14.8",
"Revenues": "-3.43",
"Other Revenues": "0.252",
"Revenue from Contract with Customer": "-3.72",
"Depreciation, Depletion, Amortization": "0.321",
"Operating Expenses": "1.83",
"Cost of Goods and Services Sold": "0.398",
"General and Administrative Expense": "0.345",
"Other Expenses": "-1.96",
"Economic Capital Ratio": "-79.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001362705_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "45,096",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "22,139",
"Gains/Losses on Derivatives": "-39,422",
"General and Administrative Expense": "16,599",
"Liabilities, Current": "14,554",
"Long-term Debt": "112,832",
"Oil and Gas Property": "266,085",
"Operating Expenses": "75,764",
"Other Assets": "23,125",
"Other Compr. Net Income": "-5,483",
"Other Expenses": "-31,768",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "144,639",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,897"
},
"output_variables": {
"Liabilities": "127,386",
"Assets": "334,306",
"Revenues": "105,217",
"Expenses": "85,631",
"Stockholders Equity": "206,920",
"Net Income": "19,586",
"Comprehensive Net Income": "14,103",
"BaseVar": "329,012",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "119%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "28,734",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "20,799",
"Gains/Losses on Derivatives": "-8,706",
"General and Administrative Expense": "16,060",
"Liabilities, Current": "61,173",
"Long-term Debt": "50,583",
"Oil and Gas Property": "0",
"Operating Expenses": "140,299",
"Other Assets": "11,865",
"Other Compr. Net Income": "-5,437",
"Other Expenses": "-33,498",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "68,041",
"Property, Plant and Equipment": "187,423",
"Revenue from Contract with Customer": "0",
"Taxes": "2,218"
},
"output_variables": {
"Liabilities": "111,756",
"Assets": "228,022",
"Revenues": "59,335",
"Expenses": "145,878",
"Stockholders Equity": "116,266",
"Net Income": "-86,543",
"Comprehensive Net Income": "-91,980",
"BaseVar": "275,214",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "46%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "23,260",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "18,972",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "22,214",
"Liabilities, Current": "14,017",
"Long-term Debt": "61,611",
"Oil and Gas Property": "0",
"Operating Expenses": "66,980",
"Other Assets": "6,278",
"Other Compr. Net Income": "0",
"Other Expenses": "-40,833",
"Other Liabilities": "0",
"Other Net Income": "-2,686",
"Other Revenues": "44,077",
"Property, Plant and Equipment": "144,995",
"Revenue from Contract with Customer": "0",
"Taxes": "2,601"
},
"output_variables": {
"Liabilities": "75,628",
"Assets": "174,533",
"Revenues": "44,077",
"Expenses": "69,934",
"Stockholders Equity": "98,905",
"Net Income": "-28,543",
"Comprehensive Net Income": "-28,543",
"BaseVar": "183,429",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "79%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "27,657",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "17,533",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,499",
"Liabilities, Current": "7,250",
"Long-term Debt": "59,531",
"Oil and Gas Property": "0",
"Operating Expenses": "65,982",
"Other Assets": "10,637",
"Other Compr. Net Income": "0",
"Other Expenses": "-35,445",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "77,272",
"Property, Plant and Equipment": "135,310",
"Revenue from Contract with Customer": "0",
"Taxes": "3,200"
},
"output_variables": {
"Liabilities": "66,781",
"Assets": "173,604",
"Revenues": "77,272",
"Expenses": "67,769",
"Stockholders Equity": "106,823",
"Net Income": "9,503",
"Comprehensive Net Income": "9,503",
"BaseVar": "192,713",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "120%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "32,901",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "14,536",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "26,109",
"Liabilities, Current": "9,012",
"Long-term Debt": "127,364",
"Oil and Gas Property": "0",
"Operating Expenses": "1,866",
"Other Assets": "213,436",
"Other Compr. Net Income": "0",
"Other Expenses": "161,181",
"Other Liabilities": "193,077",
"Other Net Income": "0",
"Other Revenues": "68,428",
"Property, Plant and Equipment": "227,054",
"Revenue from Contract with Customer": "0",
"Taxes": "1,792"
},
"output_variables": {
"Liabilities": "329,453",
"Assets": "473,391",
"Revenues": "68,428",
"Expenses": "205,484",
"Stockholders Equity": "143,938",
"Net Income": "-137,056",
"Comprehensive Net Income": "-137,056",
"BaseVar": "538,378",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "30%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "14,765",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "33,799",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "22,901",
"Liabilities, Current": "9,443",
"Long-term Debt": "170,527",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "302,120",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,413",
"Other Liabilities": "0",
"Other Net Income": "70,685",
"Other Revenues": "0",
"Property, Plant and Equipment": "222,820",
"Revenue from Contract with Customer": "0",
"Taxes": "1,167"
},
"output_variables": {
"Liabilities": "179,970",
"Assets": "539,705",
"Revenues": "0",
"Expenses": "51,454",
"Stockholders Equity": "359,735",
"Net Income": "19,231",
"Comprehensive Net Income": "19,231",
"BaseVar": "420,907",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "131%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "17,527",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "34,830",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "22,655",
"Liabilities, Current": "13,413",
"Long-term Debt": "200,406",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "297,751",
"Other Compr. Net Income": "0",
"Other Expenses": "32,228",
"Other Liabilities": "0",
"Other Net Income": "88,149",
"Other Revenues": "0",
"Property, Plant and Equipment": "213,145",
"Revenue from Contract with Customer": "0",
"Taxes": "1,476"
},
"output_variables": {
"Liabilities": "213,819",
"Assets": "528,423",
"Revenues": "0",
"Expenses": "91,189",
"Stockholders Equity": "314,604",
"Net Income": "-3,040",
"Comprehensive Net Income": "-3,040",
"BaseVar": "460,790",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "106%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "13,886",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,987",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "23,653",
"Liabilities, Current": "10,809",
"Long-term Debt": "190,639",
"Oil and Gas Property": "0",
"Operating Expenses": "7,864",
"Other Assets": "274,465",
"Other Compr. Net Income": "0",
"Other Expenses": "9,311",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "83,610",
"Property, Plant and Equipment": "198,334",
"Revenue from Contract with Customer": "0",
"Taxes": "1,104"
},
"output_variables": {
"Liabilities": "201,448",
"Assets": "486,685",
"Revenues": "83,610",
"Expenses": "67,919",
"Stockholders Equity": "285,237",
"Net Income": "15,691",
"Comprehensive Net Income": "15,691",
"BaseVar": "419,831",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "109%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "13,370",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,333",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "17,610",
"Liabilities, Current": "46,696",
"Long-term Debt": "116,964",
"Oil and Gas Property": "0",
"Operating Expenses": "7,378",
"Other Assets": "245,842",
"Other Compr. Net Income": "0",
"Other Expenses": "76,849",
"Other Liabilities": "286,580",
"Other Net Income": "0",
"Other Revenues": "76,649",
"Property, Plant and Equipment": "155,228",
"Revenue from Contract with Customer": "0",
"Taxes": "621"
},
"output_variables": {
"Liabilities": "450,240",
"Assets": "414,440",
"Revenues": "76,649",
"Expenses": "127,791",
"Stockholders Equity": "-35,800",
"Net Income": "-51,142",
"Comprehensive Net Income": "-51,142",
"BaseVar": "534,560",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "17%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,983",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "22,873",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "18,296",
"Liabilities, Current": "485,954",
"Long-term Debt": "8,881",
"Oil and Gas Property": "0",
"Operating Expenses": "6,224",
"Other Assets": "221,550",
"Other Compr. Net Income": "0",
"Other Expenses": "128,050",
"Other Liabilities": "12,137",
"Other Net Income": "0",
"Other Revenues": "56,993",
"Property, Plant and Equipment": "122,895",
"Revenue from Contract with Customer": "0",
"Taxes": "311"
},
"output_variables": {
"Liabilities": "506,972",
"Assets": "353,428",
"Revenues": "56,993",
"Expenses": "175,754",
"Stockholders Equity": "-153,544",
"Net Income": "-118,761",
"Comprehensive Net Income": "-118,761",
"BaseVar": "546,574",
"ECR before LimitedLiability": "-73%",
"Economic Capital Ratio": "2.7%"
}
}
},
"top_rated": false,
"trend": 18.0,
"value": 0.02661706807333356,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001362705.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001362705.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001362705.svg"
},
{
"company_id": "0000874499",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000874499.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000874499.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000874499.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000874499_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000874499_main_keyfigs.svg",
"name": "Gulfport Energy CORP",
"rank": 73,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Gulfport Energy 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 Gulfport Energy CORP compared to the market average is the variable Operating Expenses, increasing the Economic Capital Ratio by 1.9% points.The greatest weakness of Gulfport Energy CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 47% points.
The company's Economic Capital Ratio, given in the ranking table, is 2.4%, being 80% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000874499_2021_Gulfport_Energy_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "20.6",
"Liabilities": "66.0",
"Assets": "2.23",
"Stockholders Equity": "82.8",
"ECR before LimitedLiability": "132",
"Other Liabilities": "24.3",
"Long-term Debt": "27.5",
"Oil and Gas Property": "-2.29",
"Property, Plant and Equipment": "6.38",
"Revenues": "33.1",
"Net Income": "42.5",
"Other Revenues": "33.2",
"Operating Expenses": "-9.54",
"Expenses": "18.2",
"Taxes": "-6.25",
"General and Administrative Expense": "9.87",
"Depreciation, Depletion, Amortization": "-10.8",
"Other Expenses": "34.8",
"Comprehensive Net Income": "42.6",
"Other Net Income": "-8.78",
"Economic Capital Ratio": "109"
},
"2015": {
"Property, Plant and Equipment": "54.5",
"Assets": "15.1",
"Liabilities, Current": "13.5",
"Stockholders Equity": "18.6",
"ECR before LimitedLiability": "49.3",
"Other Assets": "9.11",
"Oil and Gas Property": "-36.3",
"Assets, Current": "-5.84",
"Revenues": "7.92",
"Net Income": "14.1",
"Other Revenues": "8.73",
"General and Administrative Expense": "7.30",
"Expenses": "14.2",
"Other Expenses": "45.1",
"Depreciation, Depletion, Amortization": "-3.15",
"Operating Expenses": "-56.0",
"Long-term Debt": "-35.5",
"Other Liabilities": "11.4",
"Other Net Income": "-8.94",
"Comprehensive Net Income": "13.7",
"Economic Capital Ratio": "2.81"
},
"2016": {
"Liabilities": "-16.4",
"Stockholders Equity": "-3.53",
"ECR before LimitedLiability": "-11.5",
"Long-term Debt": "-49.1",
"Liabilities, Current": "10.0",
"Other Liabilities": "8.53",
"Oil and Gas Property": "-35.4",
"Assets": "6.29",
"Other Assets": "7.89",
"Assets, Current": "20.1",
"Property, Plant and Equipment": "18.5",
"Revenues": "-4.13",
"Net Income": "-4.26",
"Gains/Losses on Derivatives": "-3.85",
"Other Expenses": "15.5",
"Expenses": "6.12",
"General and Administrative Expense": "6.43",
"Operating Expenses": "-19.3",
"Comprehensive Net Income": "-4.10",
"Other Net Income": "-6.73",
"Economic Capital Ratio": "-35.5"
},
"2017": {
"Liabilities, Current": "12.8",
"Liabilities": "-21.6",
"Stockholders Equity": "-4.18",
"ECR before LimitedLiability": "12.5",
"Long-term Debt": "-57.9",
"Other Liabilities": "13.6",
"Oil and Gas Property": "-30.6",
"Assets": "6.21",
"Property, Plant and Equipment": "55.6",
"Other Assets": "6.67",
"Assets, Current": "-7.67",
"Other Revenues": "5.35",
"Revenues": "9.40",
"Expenses": "19.3",
"Net Income": "20.5",
"Gains/Losses on Derivatives": "4.76",
"General and Administrative Expense": "9.31",
"Other Expenses": "11.1",
"Other Net Income": "-8.21",
"Comprehensive Net Income": "20.8",
"Economic Capital Ratio": "-10.3"
},
"2018": {
"Other Liabilities": "16.4",
"Liabilities": "-20.8",
"ECR before LimitedLiability": "9.32",
"Liabilities, Current": "14.3",
"Long-term Debt": "-64.2",
"Oil and Gas Property": "-29.1",
"Assets": "10.3",
"Property, Plant and Equipment": "61.4",
"Other Assets": "5.61",
"Assets, Current": "-8.27",
"Revenue from Contract with Customer": "-15.8",
"Revenues": "-3.39",
"Net Income": "14.4",
"Other Revenues": "14.9",
"General and Administrative Expense": "6.41",
"Expenses": "15.3",
"Operating Expenses": "-3.22",
"Other Expenses": "15.8",
"Depreciation, Depletion, Amortization": "-4.75",
"Comprehensive Net Income": "14.2",
"Economic Capital Ratio": "-14.8"
},
"2020": {
"Other Liabilities": "-44.6",
"Liabilities": "-12.1",
"Assets": "-17.0",
"Stockholders Equity": "-47.0",
"ECR before LimitedLiability": "-54.5",
"Liabilities, Current": "0.881",
"Long-term Debt": "1.73",
"Assets, Current": "-3.49",
"Property, Plant and Equipment": "1.74",
"Oil and Gas Property": "-17.2",
"Revenues": "-0.959",
"Net Income": "-5.58",
"Other Revenues": "1.48",
"Revenue from Contract with Customer": "-4.87",
"Expenses": "-1.81",
"Operating Expenses": "1.90",
"General and Administrative Expense": "0.762",
"Other Expenses": "-12.0",
"Other Net Income": "-1.42",
"Comprehensive Net Income": "-5.46",
"Economic Capital Ratio": "-79.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000874499_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "129,575",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "62,320",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,074",
"Liabilities, Current": "44,633",
"Long-term Debt": "14,175",
"Oil and Gas Property": "0",
"Operating Expenses": "118,290",
"Other Assets": "92,947",
"Other Compr. Net Income": "0",
"Other Expenses": "-96,817",
"Other Liabilities": "0",
"Other Net Income": "-2,632",
"Other Revenues": "229,254",
"Property, Plant and Equipment": "468,636",
"Revenue from Contract with Customer": "0",
"Taxes": "26,333"
},
"output_variables": {
"Liabilities": "58,808",
"Assets": "691,158",
"Revenues": "229,254",
"Expenses": "118,200",
"Stockholders Equity": "632,350",
"Net Income": "108,422",
"Comprehensive Net Income": "108,422",
"BaseVar": "550,026",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "241%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "331,561",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "337,694",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "41,967",
"Liabilities, Current": "316,516",
"Long-term Debt": "979,381",
"Oil and Gas Property": "0",
"Operating Expenses": "2,043,704",
"Other Assets": "374,770",
"Other Compr. Net Income": "-28,502",
"Other Expenses": "-650,402",
"Other Liabilities": "0",
"Other Net Income": "-146,656",
"Other Revenues": "709,475",
"Property, Plant and Equipment": "2,628,403",
"Revenue from Contract with Customer": "0",
"Taxes": "14,740"
},
"output_variables": {
"Liabilities": "1,295,897",
"Assets": "3,334,734",
"Revenues": "709,475",
"Expenses": "1,787,703",
"Stockholders Equity": "2,038,837",
"Net Income": "-1,224,884",
"Comprehensive Net Income": "-1,253,386",
"BaseVar": "3,651,484",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "63%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,608,779",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "245,974",
"Gains/Losses on Derivatives": "-174,506",
"General and Administrative Expense": "43,409",
"Liabilities, Current": "384,814",
"Long-term Debt": "1,654,439",
"Oil and Gas Property": "0",
"Operating Expenses": "1,254,060",
"Other Assets": "263,240",
"Other Compr. Net Income": "2,119",
"Other Expenses": "-305,572",
"Other Liabilities": "0",
"Other Net Income": "-114,472",
"Other Revenues": "560,416",
"Property, Plant and Equipment": "2,351,126",
"Revenue from Contract with Customer": "0",
"Taxes": "13,276"
},
"output_variables": {
"Liabilities": "2,039,253",
"Assets": "4,223,145",
"Revenues": "385,910",
"Expenses": "1,251,147",
"Stockholders Equity": "2,183,892",
"Net Income": "-979,709",
"Comprehensive Net Income": "-977,590",
"BaseVar": "4,008,023",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "63%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "365,529",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "364,629",
"Gains/Losses on Derivatives": "213,679",
"General and Administrative Expense": "52,938",
"Liabilities, Current": "586,885",
"Long-term Debt": "2,119,253",
"Oil and Gas Property": "0",
"Operating Expenses": "771,937",
"Other Assets": "340,046",
"Other Compr. Net Income": "12,519",
"Other Expenses": "-436,884",
"Other Liabilities": "0",
"Other Net Income": "-111,405",
"Other Revenues": "1,106,624",
"Property, Plant and Equipment": "5,102,177",
"Revenue from Contract with Customer": "0",
"Taxes": "21,126"
},
"output_variables": {
"Liabilities": "2,706,138",
"Assets": "5,807,752",
"Revenues": "1,320,303",
"Expenses": "773,746",
"Stockholders Equity": "3,101,614",
"Net Income": "435,152",
"Comprehensive Net Income": "447,671",
"BaseVar": "5,365,932",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "103%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "316,953",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "3,127",
"Depreciation, Depletion, Amortization": "486,664",
"Gains/Losses on Derivatives": "-123,479",
"General and Administrative Expense": "56,633",
"Liabilities, Current": "539,432",
"Long-term Debt": "2,180,709",
"Oil and Gas Property": "0",
"Operating Expenses": "962,724",
"Other Assets": "254,678",
"Other Compr. Net Income": "-15,487",
"Other Expenses": "-576,846",
"Other Liabilities": "0",
"Other Net Income": "38,171",
"Other Revenues": "1,478,523",
"Property, Plant and Equipment": "5,479,405",
"Revenue from Contract with Customer": "0",
"Taxes": "33,480"
},
"output_variables": {
"Liabilities": "2,723,268",
"Assets": "6,051,036",
"Revenues": "1,355,044",
"Expenses": "962,655",
"Stockholders Equity": "3,327,768",
"Net Income": "430,560",
"Comprehensive Net Income": "415,073",
"BaseVar": "5,572,830",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "105%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "409,750",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "239,744",
"Gains/Losses on Derivatives": "65,291",
"General and Administrative Expense": "59,329",
"Liabilities, Current": "510,287",
"Long-term Debt": "36,604",
"Oil and Gas Property": "0",
"Operating Expenses": "54,235",
"Other Assets": "43,852",
"Other Compr. Net Income": "3,833",
"Other Expenses": "1,854,620",
"Other Liabilities": "2,293,480",
"Other Net Income": "-255,238",
"Other Revenues": "801,251",
"Property, Plant and Equipment": "2,086,269",
"Revenue from Contract with Customer": "0",
"Taxes": "28,509"
},
"output_variables": {
"Liabilities": "2,840,371",
"Assets": "2,539,871",
"Revenues": "866,542",
"Expenses": "2,236,437",
"Stockholders Equity": "-300,500",
"Net Income": "-1,625,133",
"Comprehensive Net Income": "-1,621,300",
"BaseVar": "4,371,146",
"ECR before LimitedLiability": "-74%",
"Economic Capital Ratio": "2.4%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.02408106977113137,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000874499.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000874499.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000874499.svg"
},
{
"company_id": "0001648636",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001648636.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001648636.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001648636.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001648636_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001648636_main_keyfigs.svg",
"name": "Trillion Energy International Inc",
"rank": 74,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Trillion Energy International 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 Trillion Energy International Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 2.1% points.The greatest weakness of Trillion Energy International Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 53% points.
The company's Economic Capital Ratio, given in the ranking table, is 2.1%, being 80% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001648636_2021_Trillion_Energy_International_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Liabilities": "21.0",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "-33.4",
"Long-term Debt": "21.2",
"Liabilities, Current": "21.0",
"Other Liabilities": "-34.4",
"Other Revenues": "-15.6",
"Revenues": "-15.2",
"Net Income": "-78.1",
"Other Expenses": "40.6",
"Expenses": "-49.4",
"General and Administrative Expense": "-97.2",
"Operating Expenses": "-89.2",
"Depreciation, Depletion, Amortization": "7.43",
"Assets, Current": "23.5",
"Property, Plant and Equipment": "-41.3",
"Other Assets": "3.59",
"Oil and Gas Property": "21.0",
"Comprehensive Net Income": "-77.9",
"Other Net Income": "-4.67",
"Economic Capital Ratio": "-57.4"
},
"2017": {
"Liabilities, Current": "-9.99",
"Liabilities": "-6.60",
"Assets": "-49.0",
"Stockholders Equity": "-78.5",
"Long-term Debt": "8.18",
"Other Liabilities": "-31.0",
"Oil and Gas Property": "4.92",
"Property, Plant and Equipment": "-54.5",
"Assets, Current": "-10.6",
"Other Revenues": "-22.5",
"Revenues": "7.70",
"Net Income": "-18.2",
"Revenue from Contract with Customer": "16.4",
"General and Administrative Expense": "-19.2",
"Expenses": "-34.3",
"Operating Expenses": "-57.2",
"Other Expenses": "11.3",
"ECR before LimitedLiability": "-69.9",
"Other Net Income": "-6.16",
"Comprehensive Net Income": "-19.8",
"Economic Capital Ratio": "-92.7"
},
"2018": {
"Other Liabilities": "15.0",
"Liabilities": "-9.76",
"Assets": "-34.0",
"Stockholders Equity": "-60.1",
"ECR before LimitedLiability": "-60.7",
"Liabilities, Current": "4.79",
"Long-term Debt": "-32.4",
"Oil and Gas Property": "16.4",
"Property, Plant and Equipment": "-48.6",
"Other Assets": "4.30",
"Revenue from Contract with Customer": "17.8",
"Revenues": "9.52",
"Net Income": "-17.5",
"Other Revenues": "-17.1",
"General and Administrative Expense": "-12.7",
"Expenses": "-24.5",
"Operating Expenses": "-45.9",
"Other Expenses": "17.1",
"Depreciation, Depletion, Amortization": "6.99",
"Comprehensive Net Income": "-17.5",
"Economic Capital Ratio": "-84.9"
},
"2019": {
"Liabilities": "-20.9",
"Assets": "-35.6",
"Stockholders Equity": "-71.2",
"Liabilities, Current": "8.55",
"Other Liabilities": "-4.78",
"Long-term Debt": "-28.4",
"Oil and Gas Property": "13.2",
"Property, Plant and Equipment": "-50.8",
"Other Assets": "4.09",
"Other Revenues": "-15.3",
"Revenues": "8.67",
"Net Income": "-9.13",
"Revenue from Contract with Customer": "12.9",
"Operating Expenses": "-45.2",
"Expenses": "-18.6",
"Other Expenses": "14.9",
"Depreciation, Depletion, Amortization": "8.50",
"General and Administrative Expense": "-14.9",
"ECR before LimitedLiability": "-63.2",
"Comprehensive Net Income": "-8.72",
"Economic Capital Ratio": "-78.6"
},
"2020": {
"Other Liabilities": "0.788",
"Liabilities": "-13.7",
"Stockholders Equity": "-52.8",
"ECR before LimitedLiability": "-54.8",
"Long-term Debt": "-17.4",
"Assets, Current": "-3.68",
"Assets": "-17.6",
"Property, Plant and Equipment": "-21.1",
"Oil and Gas Property": "2.04",
"Depreciation, Depletion, Amortization": "0.953",
"Expenses": "-1.22",
"Net Income": "-2.35",
"Revenue from Contract with Customer": "1.20",
"Operating Expenses": "-14.9",
"Cost of Goods and Services Sold": "0.412",
"General and Administrative Expense": "-4.89",
"Other Expenses": "2.08",
"Comprehensive Net Income": "-2.85",
"Other Revenues": "-2.49",
"Other Net Income": "-0.481",
"Economic Capital Ratio": "-80.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001648636_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "2,062",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,985",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "2,940",
"Operating Expenses": "3,985",
"Other Assets": "40",
"Other Compr. Net Income": "3.4",
"Other Expenses": "-3,985",
"Other Liabilities": "1,257",
"Other Net Income": "-14",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,257",
"Assets": "5,042",
"Revenues": "0",
"Expenses": "3,985",
"Stockholders Equity": "3,785",
"Net Income": "-3,999",
"Comprehensive Net Income": "-3,996",
"BaseVar": "5,151",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "41%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,047",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,510",
"Liabilities, Current": "2,549",
"Long-term Debt": "0",
"Oil and Gas Property": "5,723",
"Operating Expenses": "6,345",
"Other Assets": "174",
"Other Compr. Net Income": "-140",
"Other Expenses": "-2,510",
"Other Liabilities": "2,527",
"Other Net Income": "-25",
"Other Revenues": "0",
"Property, Plant and Equipment": "98",
"Revenue from Contract with Customer": "3,883",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,077",
"Assets": "7,042",
"Revenues": "3,883",
"Expenses": "6,345",
"Stockholders Equity": "1,966",
"Net Income": "-2,487",
"Comprehensive Net Income": "-2,627",
"BaseVar": "11,256",
"ECR before LimitedLiability": "-2.5%",
"Economic Capital Ratio": "20%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,754",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,118",
"Liabilities, Current": "1,765",
"Long-term Debt": "4,026",
"Oil and Gas Property": "6,651",
"Operating Expenses": "6,359",
"Other Assets": "152",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,118",
"Other Liabilities": "0",
"Other Net Income": "-270",
"Other Revenues": "0",
"Property, Plant and Equipment": "106",
"Revenue from Contract with Customer": "4,253",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,792",
"Assets": "8,663",
"Revenues": "4,253",
"Expenses": "6,359",
"Stockholders Equity": "2,871",
"Net Income": "-2,376",
"Comprehensive Net Income": "-2,376",
"BaseVar": "12,668",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "35%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,581",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,782",
"Liabilities, Current": "1,190",
"Long-term Debt": "3,633",
"Oil and Gas Property": "5,574",
"Operating Expenses": "5,609",
"Other Assets": "97",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,782",
"Other Liabilities": "674",
"Other Net Income": "9.9",
"Other Revenues": "0",
"Property, Plant and Equipment": "45",
"Revenue from Contract with Customer": "3,916",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,497",
"Assets": "7,297",
"Revenues": "3,916",
"Expenses": "5,609",
"Stockholders Equity": "1,800",
"Net Income": "-1,683",
"Comprehensive Net Income": "-1,683",
"BaseVar": "11,165",
"ECR before LimitedLiability": "9.1%",
"Economic Capital Ratio": "29%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,352",
"Liabilities, Current": "2,058",
"Long-term Debt": "5,843",
"Oil and Gas Property": "5,347",
"Operating Expenses": "5,795",
"Other Assets": "12",
"Other Compr. Net Income": "-179",
"Other Expenses": "-2,352",
"Other Liabilities": "29",
"Other Net Income": "-322",
"Other Revenues": "0",
"Property, Plant and Equipment": "128",
"Revenue from Contract with Customer": "2,584",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,930",
"Assets": "6,487",
"Revenues": "2,584",
"Expenses": "5,795",
"Stockholders Equity": "-1,442",
"Net Income": "-3,533",
"Comprehensive Net Income": "-3,712",
"BaseVar": "11,649",
"ECR before LimitedLiability": "-77%",
"Economic Capital Ratio": "2.1%"
}
}
},
"top_rated": false,
"trend": 8.0,
"value": 0.02097544779028421,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001648636.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001648636.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001648636.svg"
},
{
"company_id": "0001698990",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001698990.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001698990.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001698990.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001698990_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001698990_main_keyfigs.svg",
"name": "Magnolia Oil Gas Corp",
"rank": 75,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001698990.svg",
"report_text": "The relative strengths and weaknesses of Magnolia Oil Gas 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 Magnolia Oil Gas Corp compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 1.9% points.The greatest weakness of Magnolia Oil Gas Corp is the variable Operating Expenses, reducing the Economic Capital Ratio by 120% points.
The company's Economic Capital Ratio, given in the ranking table, is 1.9%, being 80% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001698990_2021_Magnolia_Oil_Gas_Corp.pdf",
"shrinked_graph_json": {
"2019": {
"Deferred Tax Liab., Net": "-5.42",
"Liabilities": "36.0",
"Assets": "14.6",
"Stockholders Equity": "60.5",
"ECR before LimitedLiability": "75.6",
"Liabilities, Current": "28.7",
"Other Liabilities": "10.3",
"Long-term Debt": "3.30",
"Oil and Gas Property": "79.6",
"Property, Plant and Equipment": "-20.6",
"Other Revenues": "27.8",
"Revenues": "5.90",
"Net Income": "16.1",
"Revenue from Contract with Customer": "-22.1",
"Operating Expenses": "-17.5",
"Expenses": "11.6",
"Cost of Goods and Services Sold": "3.52",
"Other Expenses": "40.3",
"Depreciation, Depletion, Amortization": "-16.5",
"Comprehensive Net Income": "16.5",
"Economic Capital Ratio": "60.2"
},
"2020": {
"Other Liabilities": "0.991",
"Liabilities": "1.62",
"Assets": "-27.1",
"Stockholders Equity": "-10.8",
"ECR before LimitedLiability": "-55.0",
"Liabilities, Current": "1.47",
"Long-term Debt": "-0.975",
"Assets, Current": "-3.44",
"Property, Plant and Equipment": "-42.9",
"Oil and Gas Property": "1.88",
"Revenues": "-0.696",
"Net Income": "-55.7",
"Other Revenues": "1.67",
"Revenue from Contract with Customer": "-7.55",
"Depreciation, Depletion, Amortization": "-1.99",
"Expenses": "-51.5",
"Operating Expenses": "-120",
"General and Administrative Expense": "0.600",
"Other Expenses": "1.89",
"Comprehensive Net Income": "-55.4",
"Economic Capital Ratio": "-80.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001698990_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "293,218",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "77,834",
"Depreciation, Depletion, Amortization": "523,572",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "69,432",
"Liabilities, Current": "175,208",
"Long-term Debt": "484,835",
"Oil and Gas Property": "3,116,757",
"Operating Expenses": "808,640",
"Other Assets": "56,431",
"Other Compr. Net Income": "0",
"Other Expenses": "-631,972",
"Other Liabilities": "0",
"Other Net Income": "-27,737",
"Other Revenues": "936,142",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "53,728"
},
"output_variables": {
"Liabilities": "737,877",
"Assets": "3,466,406",
"Revenues": "936,142",
"Expenses": "823,400",
"Stockholders Equity": "2,728,529",
"Net Income": "85,005",
"Comprehensive Net Income": "85,005",
"BaseVar": "2,995,781",
"ECR before LimitedLiability": "168%",
"Economic Capital Ratio": "168%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "281,526",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "283,353",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "68,918",
"Liabilities, Current": "128,949",
"Long-term Debt": "485,049",
"Oil and Gas Property": "1,149,527",
"Operating Expenses": "2,460,172",
"Other Assets": "22,367",
"Other Compr. Net Income": "0",
"Other Expenses": "-462,861",
"Other Liabilities": "0",
"Other Net Income": "-22,657",
"Other Revenues": "534,506",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "31,250"
},
"output_variables": {
"Liabilities": "613,998",
"Assets": "1,453,420",
"Revenues": "534,506",
"Expenses": "2,380,832",
"Stockholders Equity": "839,422",
"Net Income": "-1,868,983",
"Comprehensive Net Income": "-1,868,983",
"BaseVar": "2,502,706",
"ECR before LimitedLiability": "-78%",
"Economic Capital Ratio": "1.9%"
}
}
},
"top_rated": false,
"trend": -45.0,
"value": 0.018863113497135514,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001698990.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001698990.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001698990.svg"
},
{
"company_id": "0001071993",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001071993.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001071993.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001071993.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001071993_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001071993_main_keyfigs.svg",
"name": "Contango OIL GAS CO",
"rank": 76,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Contango OIL GAS 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 Contango OIL GAS CO compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 0.87% points.The greatest weakness of Contango OIL GAS CO is the variable Stockholders Equity, reducing the Economic Capital Ratio by 52% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.91%, being 81% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001071993_2021_Contango_OIL_GAS_CO.pdf",
"shrinked_graph_json": {
"2014": {
"Long-term Debt": "2.63",
"Liabilities": "8.97",
"Assets": "5.34",
"Stockholders Equity": "16.2",
"ECR before LimitedLiability": "44.8",
"Liabilities, Current": "10.7",
"Other Liabilities": "-4.60",
"Oil and Gas Property": "-28.1",
"Property, Plant and Equipment": "75.9",
"Assets, Current": "-11.4",
"Other Revenues": "-24.7",
"Revenues": "-25.6",
"Net Income": "23.8",
"Depreciation, Depletion, Amortization": "7.58",
"Expenses": "8.19",
"General and Administrative Expense": "3.63",
"Operating Expenses": "6.77",
"Other Expenses": "-10.7",
"Comprehensive Net Income": "23.8",
"Other Net Income": "40.1",
"Economic Capital Ratio": "18.3"
},
"2015": {
"Liabilities": "1.89",
"Assets": "-0.869",
"Stockholders Equity": "0.479",
"Liabilities, Current": "5.51",
"Other Liabilities": "3.81",
"Long-term Debt": "-18.9",
"Property, Plant and Equipment": "19.2",
"ECR before LimitedLiability": "5.88",
"Oil and Gas Property": "-39.8",
"Assets, Current": "-11.0",
"Revenues": "-11.1",
"Net Income": "-14.2",
"Other Revenues": "-9.92",
"General and Administrative Expense": "1.10",
"Expenses": "-14.0",
"Other Expenses": "-36.7",
"Depreciation, Depletion, Amortization": "3.00",
"Operating Expenses": "3.66",
"Other Net Income": "6.41",
"Comprehensive Net Income": "-13.5",
"Economic Capital Ratio": "-40.6"
},
"2016": {
"Liabilities": "5.50",
"Stockholders Equity": "13.1",
"ECR before LimitedLiability": "19.5",
"Long-term Debt": "-8.71",
"Other Liabilities": "13.5",
"Oil and Gas Property": "-34.9",
"Assets": "6.06",
"Other Assets": "7.18",
"Assets, Current": "-14.0",
"Property, Plant and Equipment": "73.5",
"Other Revenues": "-19.4",
"Revenues": "-18.8",
"Net Income": "5.27",
"Other Expenses": "-14.2",
"Expenses": "1.80",
"General and Administrative Expense": "0.926",
"Operating Expenses": "5.79",
"Depreciation, Depletion, Amortization": "8.02",
"Comprehensive Net Income": "5.41",
"Other Net Income": "20.7",
"Economic Capital Ratio": "-4.49"
},
"2017": {
"Liabilities, Current": "7.11",
"Liabilities": "-4.95",
"ECR before LimitedLiability": "8.86",
"Long-term Debt": "-31.1",
"Other Liabilities": "14.1",
"Oil and Gas Property": "-33.0",
"Assets": "3.74",
"Property, Plant and Equipment": "61.3",
"Other Assets": "6.29",
"Assets, Current": "-10.5",
"Other Revenues": "-21.4",
"Revenues": "-22.2",
"Net Income": "5.60",
"General and Administrative Expense": "2.59",
"Expenses": "3.30",
"Operating Expenses": "8.61",
"Depreciation, Depletion, Amortization": "6.95",
"Other Expenses": "-16.5",
"Other Net Income": "23.0",
"Comprehensive Net Income": "5.60",
"Economic Capital Ratio": "-13.9"
},
"2018": {
"Other Liabilities": "13.3",
"Liabilities": "6.87",
"Stockholders Equity": "-22.1",
"ECR before LimitedLiability": "-51.9",
"Liabilities, Current": "-29.5",
"Long-term Debt": "17.6",
"Oil and Gas Property": "-43.2",
"Assets": "-21.6",
"Property, Plant and Equipment": "32.6",
"Other Assets": "4.63",
"Assets, Current": "-11.7",
"Revenue from Contract with Customer": "14.3",
"Revenues": "-3.81",
"Net Income": "-44.4",
"Other Revenues": "-16.8",
"Expenses": "-40.4",
"Operating Expenses": "7.69",
"Other Expenses": "-59.1",
"Depreciation, Depletion, Amortization": "5.91",
"Comprehensive Net Income": "-44.4",
"Economic Capital Ratio": "-76.1"
},
"2019": {
"Liabilities": "-22.1",
"Stockholders Equity": "-42.1",
"Liabilities, Current": "-11.2",
"Other Liabilities": "0.781",
"Long-term Debt": "-15.6",
"Oil and Gas Property": "-37.7",
"Assets": "-20.5",
"Assets, Current": "-5.14",
"Property, Plant and Equipment": "11.8",
"Other Assets": "1.42",
"Other Revenues": "-12.2",
"Revenues": "-10.2",
"Net Income": "-28.5",
"Operating Expenses": "1.64",
"Expenses": "-15.7",
"Cost of Goods and Services Sold": "0.376",
"Other Expenses": "-31.6",
"Depreciation, Depletion, Amortization": "1.23",
"ECR before LimitedLiability": "-71.9",
"Comprehensive Net Income": "-28.2",
"Economic Capital Ratio": "-87.2"
},
"2020": {
"Assets, Current": "-1.75",
"Assets": "-42.4",
"Stockholders Equity": "-51.6",
"Other Liabilities": "0.493",
"ECR before LimitedLiability": "-55.9",
"Other Assets": "0.757",
"Property, Plant and Equipment": "-10.3",
"Oil and Gas Property": "-21.0",
"Revenues": "0.567",
"Net Income": "-10.1",
"Other Revenues": "-2.49",
"Revenue from Contract with Customer": "0.866",
"Depreciation, Depletion, Amortization": "0.598",
"Expenses": "-19.1",
"Operating Expenses": "-1.38",
"Cost of Goods and Services Sold": "0.289",
"Other Expenses": "-19.3",
"Liabilities, Current": "-1.10",
"Other Net Income": "0.720",
"Comprehensive Net Income": "-9.97",
"Economic Capital Ratio": "-81.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001071993_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "31,040",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "34,045",
"Liabilities, Current": "97,015",
"Long-term Debt": "84,982",
"Oil and Gas Property": "0",
"Operating Expenses": "80,623",
"Other Assets": "63,752",
"Other Compr. Net Income": "0",
"Other Expenses": "187,900",
"Other Liabilities": "93,952",
"Other Net Income": "280,694",
"Other Revenues": "0",
"Property, Plant and Equipment": "748,623",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "275,949",
"Assets": "843,415",
"Revenues": "0",
"Expenses": "302,568",
"Stockholders Equity": "567,466",
"Net Income": "-21,874",
"Comprehensive Net Income": "-21,874",
"BaseVar": "851,313",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "124%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "22,272",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "26,402",
"Liabilities, Current": "40,961",
"Long-term Debt": "137,952",
"Oil and Gas Property": "0",
"Operating Expenses": "49,819",
"Other Assets": "15,279",
"Other Compr. Net Income": "0",
"Other Expenses": "344,031",
"Other Liabilities": "0",
"Other Net Income": "85,204",
"Other Revenues": "0",
"Property, Plant and Equipment": "379,205",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "178,913",
"Assets": "416,756",
"Revenues": "0",
"Expenses": "420,252",
"Stockholders Equity": "237,843",
"Net Income": "-335,048",
"Comprehensive Net Income": "-335,048",
"BaseVar": "550,562",
"ECR before LimitedLiability": "-12%",
"Economic Capital Ratio": "19%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "19,054",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "26,802",
"Liabilities, Current": "62,889",
"Long-term Debt": "77,220",
"Oil and Gas Property": "0",
"Operating Expenses": "30,927",
"Other Assets": "17,078",
"Other Compr. Net Income": "0",
"Other Expenses": "74,237",
"Other Liabilities": "0",
"Other Net Income": "73,937",
"Other Revenues": "0",
"Property, Plant and Equipment": "340,382",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "140,109",
"Assets": "376,514",
"Revenues": "0",
"Expenses": "131,966",
"Stockholders Equity": "236,405",
"Net Income": "-58,029",
"Comprehensive Net Income": "-58,029",
"BaseVar": "361,263",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "94%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "15,773",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "24,161",
"Liabilities, Current": "50,537",
"Long-term Debt": "106,316",
"Oil and Gas Property": "0",
"Operating Expenses": "28,289",
"Other Assets": "19,723",
"Other Compr. Net Income": "0",
"Other Expenses": "49,215",
"Other Liabilities": "0",
"Other Net Income": "84,022",
"Other Revenues": "0",
"Property, Plant and Equipment": "345,957",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "156,853",
"Assets": "381,453",
"Revenues": "0",
"Expenses": "101,665",
"Stockholders Equity": "224,600",
"Net Income": "-17,643",
"Comprehensive Net Income": "-17,643",
"BaseVar": "361,996",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "99%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "17,434",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "24,157",
"Liabilities, Current": "101,257",
"Long-term Debt": "15,486",
"Oil and Gas Property": "0",
"Operating Expenses": "27,189",
"Other Assets": "6,524",
"Other Compr. Net Income": "0",
"Other Expenses": "145,509",
"Other Liabilities": "0",
"Other Net Income": "-1,800",
"Other Revenues": "0",
"Property, Plant and Equipment": "233,174",
"Revenue from Contract with Customer": "77,087",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "116,743",
"Assets": "257,132",
"Revenues": "77,087",
"Expenses": "196,855",
"Stockholders Equity": "140,389",
"Net Income": "-121,568",
"Comprehensive Net Income": "-121,568",
"BaseVar": "324,808",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "44%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "46,387",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "24,938",
"Liabilities, Current": "110,547",
"Long-term Debt": "127,239",
"Oil and Gas Property": "0",
"Operating Expenses": "34,208",
"Other Assets": "16,319",
"Other Compr. Net Income": "0",
"Other Expenses": "168,317",
"Other Liabilities": "0",
"Other Net Income": "-8,845",
"Other Revenues": "0",
"Property, Plant and Equipment": "291,120",
"Revenue from Contract with Customer": "76,512",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "237,786",
"Assets": "353,826",
"Revenues": "76,512",
"Expenses": "227,463",
"Stockholders Equity": "116,040",
"Net Income": "-159,796",
"Comprehensive Net Income": "-159,796",
"BaseVar": "452,216",
"ECR before LimitedLiability": "-4.6%",
"Economic Capital Ratio": "20%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "46,806",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "24,940",
"Liabilities, Current": "89,536",
"Long-term Debt": "65,164",
"Oil and Gas Property": "0",
"Operating Expenses": "84,441",
"Other Assets": "21,558",
"Other Compr. Net Income": "0",
"Other Expenses": "199,581",
"Other Liabilities": "0",
"Other Net Income": "30,700",
"Other Revenues": "0",
"Property, Plant and Equipment": "101,903",
"Revenue from Contract with Customer": "112,920",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "154,700",
"Assets": "170,267",
"Revenues": "112,920",
"Expenses": "308,962",
"Stockholders Equity": "15,567",
"Net Income": "-165,342",
"Comprehensive Net Income": "-165,342",
"BaseVar": "388,774",
"ECR before LimitedLiability": "-90%",
"Economic Capital Ratio": "0.91%"
}
}
},
"top_rated": false,
"trend": 9.0,
"value": 0.00911931479531523,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001071993.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001071993.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001071993.svg"
},
{
"company_id": "0001694617",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001694617.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001694617.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001694617.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001694617_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001694617_main_keyfigs.svg",
"name": "Royale Energy Inc",
"rank": 77,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001694617.svg",
"report_text": "The relative strengths and weaknesses of Royale Energy 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 Royale Energy Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 0.83% points.The greatest weakness of Royale Energy Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 65% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.86%, being 81% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001694617_2021_Royale_Energy_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "0.120",
"Liabilities": "-1.49",
"Stockholders Equity": "-31.8",
"ECR before LimitedLiability": "-95.7",
"Liabilities, Current": "-4.22",
"Oil and Gas Property": "-18.6",
"Assets": "-18.0",
"Property, Plant and Equipment": "-11.9",
"Other Assets": "0.341",
"Assets, Current": "0.304",
"Revenue from Contract with Customer": "-1.25",
"Revenues": "-2.38",
"Net Income": "-21.8",
"Other Revenues": "-0.328",
"General and Administrative Expense": "-0.134",
"Expenses": "0.154",
"Operating Expenses": "0.266",
"Other Expenses": "-0.577",
"Comprehensive Net Income": "-21.7",
"Other Net Income": "-16.6",
"Economic Capital Ratio": "-120"
},
"2019": {
"Liabilities": "-58.1",
"Stockholders Equity": "-66.4",
"Liabilities, Current": "-47.8",
"Other Liabilities": "-3.40",
"Long-term Debt": "-3.89",
"Oil and Gas Property": "-33.0",
"Assets": "-18.0",
"Assets, Current": "12.2",
"Property, Plant and Equipment": "-27.1",
"Other Assets": "20.6",
"Revenues": "-15.8",
"Net Income": "8.26",
"Revenue from Contract with Customer": "-15.4",
"Operating Expenses": "8.26",
"Expenses": "8.42",
"Depreciation, Depletion, Amortization": "4.94",
"General and Administrative Expense": "-3.35",
"ECR before LimitedLiability": "-63.5",
"Comprehensive Net Income": "8.27",
"Other Net Income": "8.80",
"Economic Capital Ratio": "-78.8"
},
"2020": {
"Liabilities": "-19.4",
"Stockholders Equity": "-65.2",
"Liabilities, Current": "-13.8",
"Long-term Debt": "-0.936",
"Assets, Current": "0.828",
"Assets": "-16.0",
"ECR before LimitedLiability": "-56.0",
"Other Assets": "0.498",
"Property, Plant and Equipment": "-10.2",
"Oil and Gas Property": "-13.4",
"Revenues": "-1.99",
"Net Income": "0.347",
"Revenue from Contract with Customer": "-2.06",
"Depreciation, Depletion, Amortization": "0.224",
"Expenses": "0.472",
"Operating Expenses": "0.437",
"General and Administrative Expense": "-0.902",
"Other Expenses": "0.212",
"Other Net Income": "0.593",
"Comprehensive Net Income": "0.355",
"Economic Capital Ratio": "-81.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001694617_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "8,258",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "723",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,136",
"Liabilities, Current": "14,983",
"Long-term Debt": "3,983",
"Oil and Gas Property": "0",
"Operating Expenses": "1,613",
"Other Assets": "7,094",
"Other Compr. Net Income": "0",
"Other Expenses": "3,751",
"Other Liabilities": "1,307",
"Other Net Income": "-17,564",
"Other Revenues": "3,283",
"Property, Plant and Equipment": "6,407",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "20,273",
"Assets": "21,759",
"Revenues": "3,283",
"Expenses": "9,223",
"Stockholders Equity": "1,487",
"Net Income": "-23,504",
"Comprehensive Net Income": "-23,504",
"BaseVar": "36,051",
"ECR before LimitedLiability": "-103%",
"Economic Capital Ratio": "0.34%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "8,712",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "468",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,992",
"Liabilities, Current": "12,137",
"Long-term Debt": "5,249",
"Oil and Gas Property": "0",
"Operating Expenses": "2,029",
"Other Assets": "7,287",
"Other Compr. Net Income": "0",
"Other Expenses": "2,254",
"Other Liabilities": "1,538",
"Other Net Income": "3,427",
"Other Revenues": "2,967",
"Property, Plant and Equipment": "4,591",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "18,924",
"Assets": "20,591",
"Revenues": "2,967",
"Expenses": "6,743",
"Stockholders Equity": "1,667",
"Net Income": "-348",
"Comprehensive Net Income": "-348",
"BaseVar": "26,326",
"ECR before LimitedLiability": "8.9%",
"Economic Capital Ratio": "29%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "5,071",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "474",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,109",
"Liabilities, Current": "9,115",
"Long-term Debt": "4,095",
"Oil and Gas Property": "0",
"Operating Expenses": "1,412",
"Other Assets": "813",
"Other Compr. Net Income": "0",
"Other Expenses": "1,968",
"Other Liabilities": "1,360",
"Other Net Income": "1,700",
"Other Revenues": "1,588",
"Property, Plant and Equipment": "2,541",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,569",
"Assets": "8,425",
"Revenues": "1,588",
"Expenses": "5,963",
"Stockholders Equity": "-6,144",
"Net Income": "-2,674",
"Comprehensive Net Income": "-2,674",
"BaseVar": "16,122",
"ECR before LimitedLiability": "-91%",
"Economic Capital Ratio": "0.86%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 0.008557535446983264,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001694617.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001694617.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001694617.svg"
},
{
"company_id": "0001165320",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001165320.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001165320.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001165320.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001165320_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001165320_main_keyfigs.svg",
"name": "GB Sciences INC",
"rank": 78,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001165320.svg",
"report_text": "The relative strengths and weaknesses of GB Sciences 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 GB Sciences INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 0.78% points.The greatest weakness of GB Sciences INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.78%, being 82% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001165320_2021_GB_Sciences_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-13.4",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Long-term Debt": "0",
"Property, Plant and Equipment": "0",
"Assets": "-0.0103",
"Other Assets": "0",
"Oil and Gas Property": "0",
"Assets, Current": "0",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"General and Administrative Expense": "-0.0721",
"Expenses": "0",
"Other Expenses": "0",
"Operating Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-59.9"
},
"2016": {
"Liabilities": "0",
"Stockholders Equity": "-5.12",
"ECR before LimitedLiability": "-74.0",
"Long-term Debt": "0",
"Other Liabilities": "0",
"Oil and Gas Property": "-0.0621",
"Assets": "-2.96",
"Other Assets": "0",
"Assets, Current": "0",
"Property, Plant and Equipment": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-0.141",
"Other Expenses": "0",
"Expenses": "0",
"General and Administrative Expense": "-0.737",
"Operating Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Comprehensive Net Income": "-0.138",
"Other Net Income": "0",
"Economic Capital Ratio": "-98.1"
},
"2017": {
"Liabilities, Current": "7.64",
"Liabilities": "6.18",
"ECR before LimitedLiability": "-64.4",
"Long-term Debt": "9.79",
"Other Liabilities": "-38.4",
"Oil and Gas Property": "-44.2",
"Assets": "-11.5",
"Property, Plant and Equipment": "12.2",
"Other Assets": "7.72",
"Assets, Current": "5.76",
"Other Revenues": "-19.4",
"Revenues": "-20.0",
"Net Income": "-80.2",
"General and Administrative Expense": "-68.5",
"Expenses": "-38.5",
"Operating Expenses": "7.67",
"Depreciation, Depletion, Amortization": "5.56",
"Other Expenses": "1.56",
"Other Net Income": "-15.8",
"Comprehensive Net Income": "-80.2",
"Economic Capital Ratio": "-87.2"
},
"2018": {
"Other Liabilities": "-14.1",
"Liabilities": "7.81",
"Assets": "-19.7",
"Stockholders Equity": "-2.93",
"ECR before LimitedLiability": "-79.0",
"Liabilities, Current": "6.56",
"Long-term Debt": "9.23",
"Oil and Gas Property": "-42.1",
"Other Assets": "10.4",
"Assets, Current": "7.87",
"Revenue from Contract with Customer": "-5.46",
"Revenues": "-15.6",
"Net Income": "-96.7",
"Other Revenues": "-2.48",
"General and Administrative Expense": "-71.5",
"Expenses": "-39.4",
"Operating Expenses": "8.92",
"Depreciation, Depletion, Amortization": "2.86",
"Comprehensive Net Income": "-96.6",
"Other Net Income": "-11.7",
"Economic Capital Ratio": "-103"
},
"2019": {
"Liabilities": "1.59",
"Stockholders Equity": "-10.9",
"ECR before LimitedLiability": "-73.3",
"Other Liabilities": "-15.6",
"Long-term Debt": "9.58",
"Oil and Gas Property": "-37.8",
"Assets": "-15.1",
"Assets, Current": "-1.53",
"Property, Plant and Equipment": "-19.0",
"Other Assets": "18.8",
"Revenues": "-16.1",
"Net Income": "-68.5",
"Revenue from Contract with Customer": "-12.9",
"Operating Expenses": "7.76",
"Expenses": "-5.33",
"Cost of Goods and Services Sold": "0.992",
"Depreciation, Depletion, Amortization": "2.65",
"General and Administrative Expense": "-32.4",
"Comprehensive Net Income": "-68.0",
"Other Net Income": "-30.2",
"Economic Capital Ratio": "-88.6"
},
"2020": {
"Other Liabilities": "-1.19",
"Liabilities": "-7.13",
"Stockholders Equity": "-19.4",
"ECR before LimitedLiability": "-56.1",
"Liabilities, Current": "-11.0",
"Assets, Current": "0.774",
"Assets": "-7.20",
"Other Assets": "0.784",
"Property, Plant and Equipment": "-18.1",
"Oil and Gas Property": "-13.8",
"Revenues": "-4.88",
"Net Income": "-12.8",
"Other Revenues": "-1.08",
"Revenue from Contract with Customer": "-2.05",
"Expenses": "0.681",
"Operating Expenses": "0.657",
"General and Administrative Expense": "-4.37",
"Other Expenses": "0.646",
"Other Net Income": "-9.68",
"Comprehensive Net Income": "-12.7",
"Economic Capital Ratio": "-81.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001165320_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "240",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,974",
"Liabilities, Current": "2,507",
"Long-term Debt": "655",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "297",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "221",
"Other Net Income": "0.14",
"Other Revenues": "0",
"Property, Plant and Equipment": "914",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,383",
"Assets": "1,451",
"Revenues": "0",
"Expenses": "7,974",
"Stockholders Equity": "-1,931",
"Net Income": "-7,974",
"Comprehensive Net Income": "-7,974",
"BaseVar": "6,404",
"ECR before LimitedLiability": "-431%",
"Economic Capital Ratio": "0.0000000000000000000000000000018%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "208",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,959",
"Liabilities, Current": "2,262",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "275",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,149",
"Other Net Income": "-120",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,953",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,410",
"Assets": "2,436",
"Revenues": "0",
"Expenses": "6,959",
"Stockholders Equity": "-1,975",
"Net Income": "-7,079",
"Comprehensive Net Income": "-7,079",
"BaseVar": "6,962",
"ECR before LimitedLiability": "-279%",
"Economic Capital Ratio": "0.0000000000017%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,948",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,933",
"Liabilities, Current": "676",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,416",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,927",
"Other Net Income": "-1,150",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,643",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,602",
"Assets": "13,007",
"Revenues": "0",
"Expenses": "8,933",
"Stockholders Equity": "8,405",
"Net Income": "-10,083",
"Comprehensive Net Income": "-10,083",
"BaseVar": "13,846",
"ECR before LimitedLiability": "5.8%",
"Economic Capital Ratio": "26%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,253",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,552",
"Liabilities, Current": "1,920",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "3,038",
"Other Compr. Net Income": "0",
"Other Expenses": "783",
"Other Liabilities": "6,498",
"Other Net Income": "-5,335",
"Other Revenues": "2,510",
"Property, Plant and Equipment": "13,759",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "8,418",
"Assets": "24,050",
"Revenues": "2,510",
"Expenses": "20,335",
"Stockholders Equity": "15,632",
"Net Income": "-23,159",
"Comprehensive Net Income": "-23,159",
"BaseVar": "30,324",
"ECR before LimitedLiability": "-21%",
"Economic Capital Ratio": "17%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,467",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "13,400",
"Liabilities, Current": "6,712",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "16,075",
"Other Compr. Net Income": "0",
"Other Expenses": "3,772",
"Other Liabilities": "6,155",
"Other Net Income": "-10,963",
"Other Revenues": "3,455",
"Property, Plant and Equipment": "10,482",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "12,867",
"Assets": "30,023",
"Revenues": "3,455",
"Expenses": "17,172",
"Stockholders Equity": "17,156",
"Net Income": "-24,680",
"Comprehensive Net Income": "-24,680",
"BaseVar": "37,240",
"ECR before LimitedLiability": "-14%",
"Economic Capital Ratio": "19%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "7,001",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,742",
"Liabilities, Current": "10,886",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,314",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,556",
"Other Net Income": "-7,370",
"Other Revenues": "0",
"Property, Plant and Equipment": "38",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,441",
"Assets": "14,353",
"Revenues": "0",
"Expenses": "5,742",
"Stockholders Equity": "-88",
"Net Income": "-13,112",
"Comprehensive Net Income": "-13,112",
"BaseVar": "20,953",
"ECR before LimitedLiability": "-92%",
"Economic Capital Ratio": "0.78%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 0.00783987932988394,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001165320.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001165320.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001165320.svg"
},
{
"company_id": "0001655020",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001655020.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001655020.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001655020.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001655020_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001655020_main_keyfigs.svg",
"name": "Extraction Oil Gas Inc",
"rank": 79,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Extraction Oil Gas 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 Extraction Oil Gas Inc compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 0.58% points.The greatest weakness of Extraction Oil Gas Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 49% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.60%, being 82% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001655020_2021_Extraction_Oil_Gas_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Liabilities": "-8.30",
"Assets": "25.2",
"Stockholders Equity": "28.1",
"ECR before LimitedLiability": "20.0",
"Long-term Debt": "24.8",
"Liabilities, Current": "9.04",
"Other Liabilities": "-56.2",
"Oil and Gas Property": "49.3",
"Expenses": "13.7",
"Other Assets": "5.72",
"Assets, Current": "8.85",
"Property, Plant and Equipment": "-28.5",
"Other Revenues": "-16.3",
"Revenues": "-15.8",
"Other Expenses": "8.13",
"General and Administrative Expense": "-2.55",
"Taxes": "-0.507",
"Operating Expenses": "11.8",
"Depreciation, Depletion, Amortization": "-3.40",
"Economic Capital Ratio": "-4.05",
"Other Net Income": "1.02"
},
"2017": {
"Liabilities, Current": "7.40",
"Liabilities": "-25.4",
"Stockholders Equity": "-2.94",
"ECR before LimitedLiability": "-1.38",
"Long-term Debt": "19.1",
"Other Liabilities": "-66.9",
"Oil and Gas Property": "69.2",
"Assets": "9.37",
"Property, Plant and Equipment": "-33.8",
"Other Assets": "2.73",
"Assets, Current": "-9.08",
"Other Revenues": "-18.9",
"Revenues": "-19.7",
"Net Income": "8.59",
"General and Administrative Expense": "5.63",
"Expenses": "13.2",
"Operating Expenses": "14.4",
"Depreciation, Depletion, Amortization": "-5.67",
"Other Net Income": "13.6",
"Comprehensive Net Income": "8.59",
"Economic Capital Ratio": "-24.2"
},
"2018": {
"Other Liabilities": "-65.3",
"Liabilities": "-24.9",
"Stockholders Equity": "-12.7",
"ECR before LimitedLiability": "-8.49",
"Liabilities, Current": "13.0",
"Long-term Debt": "12.7",
"Oil and Gas Property": "54.0",
"Assets": "2.77",
"Property, Plant and Equipment": "-36.1",
"Other Assets": "5.00",
"Assets, Current": "-4.00",
"General and Administrative Expense": "3.58",
"Expenses": "12.0",
"Net Income": "8.21",
"Other Revenues": "-18.0",
"Operating Expenses": "14.0",
"Depreciation, Depletion, Amortization": "-6.95",
"Comprehensive Net Income": "8.26",
"Other Net Income": "-2.34",
"Revenue from Contract with Customer": "15.1",
"Economic Capital Ratio": "-32.6"
},
"2019": {
"Liabilities": "-15.2",
"Stockholders Equity": "-50.1",
"ECR before LimitedLiability": "-74.7",
"Liabilities, Current": "2.78",
"Other Liabilities": "-32.2",
"Long-term Debt": "1.68",
"Oil and Gas Property": "13.4",
"Assets": "-24.1",
"Assets, Current": "-3.25",
"Property, Plant and Equipment": "-41.0",
"Other Assets": "8.71",
"Other Revenues": "-2.98",
"Revenues": "-1.98",
"Net Income": "-19.9",
"Revenue from Contract with Customer": "3.08",
"Operating Expenses": "5.32",
"Expenses": "-8.39",
"Other Expenses": "-18.4",
"Depreciation, Depletion, Amortization": "-2.29",
"Comprehensive Net Income": "-19.5",
"Economic Capital Ratio": "-90.1"
},
"2020": {
"Other Liabilities": "-28.2",
"Liabilities": "-13.0",
"Stockholders Equity": "-48.8",
"Long-term Debt": "0.441",
"Assets, Current": "-1.44",
"Assets": "-14.4",
"ECR before LimitedLiability": "-56.3",
"Property, Plant and Equipment": "-17.5",
"Oil and Gas Property": "0.583",
"Revenues": "-0.798",
"Net Income": "-1.61",
"Other Revenues": "-0.906",
"Depreciation, Depletion, Amortization": "-0.240",
"Expenses": "0.460",
"Operating Expenses": "0.228",
"Cost of Goods and Services Sold": "0.132",
"General and Administrative Expense": "0.206",
"Other Expenses": "0.276",
"Other Net Income": "-2.47",
"Comprehensive Net Income": "-1.58",
"Economic Capital Ratio": "-81.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001655020_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "653,678",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "205,348",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "232,388",
"Liabilities, Current": "274,547",
"Long-term Debt": "61,012",
"Oil and Gas Property": "1,999,464",
"Operating Expenses": "47,313",
"Other Assets": "98,913",
"Other Compr. Net Income": "0",
"Other Expenses": "58,907",
"Other Liabilities": "680,005",
"Other Net Income": "108,685",
"Other Revenues": "0",
"Property, Plant and Equipment": "32,721",
"Revenue from Contract with Customer": "0",
"Taxes": "20,730"
},
"output_variables": {
"Liabilities": "1,015,564",
"Assets": "2,784,776",
"Revenues": "0",
"Expenses": "564,686",
"Stockholders Equity": "1,769,212",
"Net Income": "-456,001",
"Comprehensive Net Income": "-456,001",
"BaseVar": "2,236,856",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "94%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "163,265",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "314,999",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "110,167",
"Liabilities, Current": "399,938",
"Long-term Debt": "175,914",
"Oil and Gas Property": "3,116,250",
"Operating Expenses": "36,707",
"Other Assets": "67,836",
"Other Compr. Net Income": "0",
"Other Expenses": "49,253",
"Other Liabilities": "1,033,669",
"Other Net Income": "518,085",
"Other Revenues": "0",
"Property, Plant and Equipment": "37,318",
"Revenue from Contract with Customer": "0",
"Taxes": "51,367"
},
"output_variables": {
"Liabilities": "1,609,521",
"Assets": "3,384,669",
"Revenues": "0",
"Expenses": "562,493",
"Stockholders Equity": "1,775,148",
"Net Income": "-44,408",
"Comprehensive Net Income": "-44,408",
"BaseVar": "3,037,384",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "89%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "464,637",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "435,775",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "134,604",
"Liabilities, Current": "402,398",
"Long-term Debt": "347,134",
"Oil and Gas Property": "3,517,639",
"Operating Expenses": "111,024",
"Other Assets": "143,902",
"Other Compr. Net Income": "0",
"Other Expenses": "40,355",
"Other Liabilities": "1,357,442",
"Other Net Income": "-134,072",
"Other Revenues": "0",
"Property, Plant and Equipment": "39,849",
"Revenue from Contract with Customer": "1,060,743",
"Taxes": "90,345"
},
"output_variables": {
"Liabilities": "2,106,974",
"Assets": "4,166,027",
"Revenues": "1,060,743",
"Expenses": "812,103",
"Stockholders Equity": "2,059,053",
"Net Income": "114,568",
"Comprehensive Net Income": "114,568",
"BaseVar": "4,139,960",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "88%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "223,750",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "524,537",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "98,845",
"Liabilities, Current": "464,527",
"Long-term Debt": "593,537",
"Oil and Gas Property": "2,218,898",
"Operating Expenses": "186,048",
"Other Assets": "411,767",
"Other Compr. Net Income": "0",
"Other Expenses": "1,284,639",
"Other Liabilities": "1,184,517",
"Other Net Income": "-131,796",
"Other Revenues": "0",
"Property, Plant and Equipment": "72,542",
"Revenue from Contract with Customer": "906,635",
"Taxes": "68,182"
},
"output_variables": {
"Liabilities": "2,242,581",
"Assets": "2,926,957",
"Revenues": "906,635",
"Expenses": "2,162,251",
"Stockholders Equity": "684,376",
"Net Income": "-1,387,412",
"Comprehensive Net Income": "-1,387,412",
"BaseVar": "4,185,110",
"ECR before LimitedLiability": "-20%",
"Economic Capital Ratio": "17%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "325,938",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "332,319",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "55,182",
"Liabilities, Current": "695,366",
"Long-term Debt": "0",
"Oil and Gas Property": "1,633,212",
"Operating Expenses": "416,383",
"Other Assets": "9,348",
"Other Compr. Net Income": "0",
"Other Expenses": "350,828",
"Other Liabilities": "2,177,124",
"Other Net Income": "-647,848",
"Other Revenues": "0",
"Property, Plant and Equipment": "56,701",
"Revenue from Contract with Customer": "557,904",
"Taxes": "29,038"
},
"output_variables": {
"Liabilities": "2,872,490",
"Assets": "2,025,199",
"Revenues": "557,904",
"Expenses": "1,183,750",
"Stockholders Equity": "-847,291",
"Net Income": "-1,273,694",
"Comprehensive Net Income": "-1,273,694",
"BaseVar": "3,643,596",
"ECR before LimitedLiability": "-96%",
"Economic Capital Ratio": "0.60%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 0.005972664764954856,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001655020.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001655020.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001655020.svg"
},
{
"company_id": "0001442492",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001442492.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001442492.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001442492.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001442492_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001442492_main_keyfigs.svg",
"name": "Laredo Oil Inc",
"rank": 80,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001442492.svg",
"report_text": "The relative strengths and weaknesses of Laredo Oil 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 Laredo Oil Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 0.48% points.The greatest weakness of Laredo Oil Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 247% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.48%, being 82% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001442492_2021_Laredo_Oil_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities": "0",
"ECR before LimitedLiability": "-89.7",
"Long-term Debt": "0",
"Other Assets": "0",
"Assets": "-106",
"Stockholders Equity": "-326",
"Oil and Gas Property": "-33.1",
"Assets, Current": "0",
"Property, Plant and Equipment": "-14.6",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"Taxes": "0",
"Expenses": "-51.3",
"Operating Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Other Expenses": "-1.03",
"General and Administrative Expense": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-119"
},
"2020": {
"Liabilities": "0.401",
"Stockholders Equity": "-247",
"ECR before LimitedLiability": "-56.4",
"Liabilities, Current": "-3.19",
"Long-term Debt": "0.464",
"Assets, Current": "-0.509",
"Assets": "-114",
"Property, Plant and Equipment": "-67.2",
"Oil and Gas Property": "-49.6",
"Revenues": "0.478",
"Net Income": "0.478",
"Other Revenues": "0.478",
"Revenue from Contract with Customer": "-10.6",
"Depreciation, Depletion, Amortization": "0.423",
"Expenses": "-49.1",
"Operating Expenses": "0.475",
"Cost of Goods and Services Sold": "0.252",
"General and Administrative Expense": "0.382",
"Other Expenses": "-148",
"Comprehensive Net Income": "0.478",
"Economic Capital Ratio": "-81.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001442492_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "143",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "546",
"Liabilities, Current": "482",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "849",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,430",
"Other Liabilities": "350",
"Other Net Income": "-67",
"Other Revenues": "2,205",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "832",
"Assets": "143",
"Revenues": "2,205",
"Expenses": "2,825",
"Stockholders Equity": "-689",
"Net Income": "-688",
"Comprehensive Net Income": "-688",
"BaseVar": "3,036",
"ECR before LimitedLiability": "-319%",
"Economic Capital Ratio": "0.00000000000000018%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,623",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "75",
"Liabilities, Current": "2,732",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "307",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "7,930",
"Other Liabilities": "760",
"Other Net Income": "0",
"Other Revenues": "8,145",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,491",
"Assets": "1,623",
"Revenues": "8,145",
"Expenses": "8,312",
"Stockholders Equity": "-1,868",
"Net Income": "-167",
"Comprehensive Net Income": "-167",
"BaseVar": "10,786",
"ECR before LimitedLiability": "-99%",
"Economic Capital Ratio": "0.48%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.004778557034240416,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001442492.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001442492.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001442492.svg"
},
{
"company_id": "0001104485",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001104485.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001104485.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001104485.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001104485_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001104485_main_keyfigs.svg",
"name": "Northern OIL GAS INC",
"rank": 81,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001104485.svg",
"report_text": "The relative strengths and weaknesses of Northern OIL GAS 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 Northern OIL GAS INC compared to the market average is the variable Operating Expenses, increasing the Economic Capital Ratio by 0.071% points.The greatest weakness of Northern OIL GAS INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 44% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.074%, being 82% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001104485_2021_Northern_OIL_GAS_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-14.6",
"Liabilities": "-15.6",
"Stockholders Equity": "18.6",
"ECR before LimitedLiability": "30.3",
"Other Liabilities": "-27.7",
"Long-term Debt": "23.4",
"Other Assets": "-6.86",
"Assets": "14.2",
"Assets, Current": "-4.60",
"Oil and Gas Property": "-21.6",
"Property, Plant and Equipment": "85.6",
"Revenues": "7.00",
"Net Income": "20.2",
"Other Revenues": "9.86",
"Expenses": "20.2",
"General and Administrative Expense": "7.55",
"Depreciation, Depletion, Amortization": "5.02",
"Other Expenses": "8.02",
"Comprehensive Net Income": "20.3",
"Other Net Income": "-6.99",
"Economic Capital Ratio": "7.49"
},
"2012": {
"Liabilities, Current": "12.9",
"Liabilities": "-38.0",
"Stockholders Equity": "-17.2",
"ECR before LimitedLiability": "10.3",
"Other Liabilities": "-60.2",
"Assets, Current": "-5.42",
"Assets": "4.84",
"Property, Plant and Equipment": "71.4",
"Oil and Gas Property": "-33.6",
"Other Assets": "-5.99",
"Other Revenues": "10.7",
"Revenues": "10.6",
"Net Income": "26.3",
"Taxes": "-2.40",
"Expenses": "22.0",
"Other Expenses": "13.2",
"Depreciation, Depletion, Amortization": "5.58",
"General and Administrative Expense": "8.41",
"Other Net Income": "-5.77",
"Comprehensive Net Income": "26.3",
"Economic Capital Ratio": "-19.0"
},
"2013": {
"Other Liabilities": "-74.5",
"Liabilities": "-45.3",
"Stockholders Equity": "-26.8",
"ECR before LimitedLiability": "-17.5",
"Liabilities, Current": "4.99",
"Long-term Debt": "10.6",
"Revenues": "4.78",
"Net Income": "13.9",
"Other Revenues": "5.52",
"Expenses": "17.7",
"Operating Expenses": "-2.10",
"Depreciation, Depletion, Amortization": "5.16",
"Other Expenses": "11.0",
"General and Administrative Expense": "6.12",
"Oil and Gas Property": "-37.3",
"Property, Plant and Equipment": "60.7",
"Other Assets": "-4.37",
"Assets, Current": "-6.62",
"Comprehensive Net Income": "13.7",
"Other Net Income": "-9.90",
"Economic Capital Ratio": "-46.8"
},
"2014": {
"Long-term Debt": "-5.83",
"Liabilities": "-52.9",
"Stockholders Equity": "-34.0",
"ECR before LimitedLiability": "-6.78",
"Liabilities, Current": "3.45",
"Other Liabilities": "-49.6",
"Other Revenues": "11.9",
"Revenues": "11.0",
"Net Income": "24.7",
"Depreciation, Depletion, Amortization": "5.31",
"Expenses": "22.0",
"General and Administrative Expense": "5.89",
"Taxes": "-1.65",
"Other Expenses": "13.4",
"Oil and Gas Property": "-32.8",
"Assets, Current": "-5.89",
"Other Assets": "-4.12",
"Property, Plant and Equipment": "53.5",
"Comprehensive Net Income": "24.8",
"Other Net Income": "-8.58",
"Economic Capital Ratio": "-33.2"
},
"2015": {
"Liabilities": "-0.0812",
"Stockholders Equity": "-18.5",
"ECR before LimitedLiability": "-13.4",
"Liabilities, Current": "0",
"Other Liabilities": "-0.868",
"Property, Plant and Equipment": "0",
"Assets": "-7.09",
"Other Assets": "0",
"Oil and Gas Property": "-8.31",
"Assets, Current": "-0.0447",
"Revenues": "0",
"Net Income": "-0.0819",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Expenses": "-0.0559",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Operating Expenses": "-19.2",
"Other Net Income": "-0.0154",
"Comprehensive Net Income": "-0.0749",
"Economic Capital Ratio": "-59.9"
},
"2016": {
"Liabilities": "-4.86",
"Stockholders Equity": "-65.1",
"Long-term Debt": "-17.8",
"Liabilities, Current": "0.0103",
"Other Liabilities": "0",
"Oil and Gas Property": "-8.84",
"Assets": "-15.4",
"Other Assets": "0.0107",
"Assets, Current": "-0.502",
"Property, Plant and Equipment": "0",
"ECR before LimitedLiability": "-74.0",
"Other Expenses": "0.0168",
"Net Income": "-0.0616",
"Comprehensive Net Income": "-0.0605",
"General and Administrative Expense": "0.0121",
"Other Net Income": "-0.0666",
"Other Revenues": "0",
"Operating Expenses": "-0.496",
"Gains/Losses on Derivatives": "0",
"Depreciation, Depletion, Amortization": "0.0117",
"Economic Capital Ratio": "-98.1"
},
"2017": {
"Liabilities, Current": "0.866",
"Liabilities": "-48.7",
"Stockholders Equity": "-91.6",
"ECR before LimitedLiability": "-87.4",
"Long-term Debt": "-82.6",
"Other Liabilities": "0.958",
"Oil and Gas Property": "-17.3",
"Assets": "-17.4",
"Property, Plant and Equipment": "-0.685",
"Other Assets": "0.374",
"Assets, Current": "-0.524",
"Other Revenues": "0.743",
"Revenues": "0.427",
"Net Income": "1.30",
"General and Administrative Expense": "1.12",
"Expenses": "2.09",
"Depreciation, Depletion, Amortization": "0.910",
"Other Expenses": "0.827",
"Other Net Income": "-2.80",
"Comprehensive Net Income": "1.30",
"Economic Capital Ratio": "-110"
},
"2018": {
"Other Liabilities": "11.5",
"Liabilities": "-36.0",
"Assets": "-19.2",
"Stockholders Equity": "-58.4",
"ECR before LimitedLiability": "-36.0",
"Liabilities, Current": "6.55",
"Long-term Debt": "-77.3",
"Oil and Gas Property": "-38.2",
"Property, Plant and Equipment": "21.5",
"Other Assets": "5.52",
"Revenue from Contract with Customer": "-14.5",
"Revenues": "8.86",
"Expenses": "16.7",
"Net Income": "11.7",
"Gains/Losses on Derivatives": "9.68",
"Other Revenues": "11.8",
"General and Administrative Expense": "5.59",
"Other Expenses": "9.38",
"Comprehensive Net Income": "11.7",
"Other Net Income": "-16.1",
"Economic Capital Ratio": "-60.2"
},
"2019": {
"Liabilities": "-46.9",
"Assets": "-5.30",
"Stockholders Equity": "-40.9",
"ECR before LimitedLiability": "-42.0",
"Liabilities, Current": "8.07",
"Other Liabilities": "4.35",
"Long-term Debt": "-79.3",
"Oil and Gas Property": "-30.7",
"Assets, Current": "-8.26",
"Property, Plant and Equipment": "35.2",
"Other Revenues": "14.8",
"Revenues": "-4.38",
"Expenses": "14.5",
"Net Income": "4.21",
"Revenue from Contract with Customer": "-14.2",
"Gains/Losses on Derivatives": "-5.18",
"Operating Expenses": "13.2",
"Depreciation, Depletion, Amortization": "5.09",
"Comprehensive Net Income": "4.50",
"Other Net Income": "-5.51",
"Economic Capital Ratio": "-57.4"
},
"2020": {
"Liabilities": "-0.451",
"Stockholders Equity": "-44.1",
"ECR before LimitedLiability": "-56.8",
"Liabilities, Current": "0.0451",
"Long-term Debt": "-4.10",
"Assets, Current": "-1.09",
"Assets": "-20.0",
"Property, Plant and Equipment": "-0.169",
"Oil and Gas Property": "-13.3",
"Depreciation, Depletion, Amortization": "0.0509",
"Expenses": "-3.08",
"Gains/Losses on Derivatives": "0.0658",
"Net Income": "-2.61",
"Operating Expenses": "0.0709",
"Cost of Goods and Services Sold": "-0.0688",
"Other Expenses": "-15.5",
"Comprehensive Net Income": "-2.56",
"Revenue from Contract with Customer": "-0.681",
"Other Revenues": "0.0563",
"Other Net Income": "-0.0476",
"Economic Capital Ratio": "-82.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001104485_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "80,505",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-13,408",
"General and Administrative Expense": "13,625",
"Liabilities, Current": "119,661",
"Long-term Debt": "3,534",
"Oil and Gas Property": "0",
"Operating Expenses": "82,139",
"Other Assets": "1,386",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,090",
"Other Liabilities": "105,829",
"Other Net Income": "0",
"Other Revenues": "162,797",
"Property, Plant and Equipment": "643,703",
"Revenue from Contract with Customer": "0",
"Taxes": "14,301"
},
"output_variables": {
"Liabilities": "229,024",
"Assets": "725,594",
"Revenues": "149,389",
"Expenses": "108,974",
"Stockholders Equity": "496,570",
"Net Income": "40,415",
"Comprehensive Net Income": "40,415",
"BaseVar": "606,491",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "140%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "94,215",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-391",
"General and Administrative Expense": "22,645",
"Liabilities, Current": "100,457",
"Long-term Debt": "128,118",
"Oil and Gas Property": "0",
"Operating Expenses": "182,436",
"Other Assets": "13,476",
"Other Compr. Net Income": "62",
"Other Expenses": "-8,129",
"Other Liabilities": "376,175",
"Other Net Income": "-13,850",
"Other Revenues": "311,964",
"Property, Plant and Equipment": "1,083,245",
"Revenue from Contract with Customer": "0",
"Taxes": "28,486"
},
"output_variables": {
"Liabilities": "604,750",
"Assets": "1,190,935",
"Revenues": "311,573",
"Expenses": "225,438",
"Stockholders Equity": "586,185",
"Net Income": "72,285",
"Comprehensive Net Income": "72,347",
"BaseVar": "1,173,304",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "91%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "104,388",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-12,199",
"General and Administrative Expense": "16,575",
"Liabilities, Current": "194,088",
"Long-term Debt": "79,470",
"Oil and Gas Property": "0",
"Operating Expenses": "217,777",
"Other Assets": "17,906",
"Other Compr. Net Income": "0",
"Other Expenses": "-19,767",
"Other Liabilities": "626,214",
"Other Net Income": "-33,162",
"Other Revenues": "347,973",
"Property, Plant and Equipment": "1,397,307",
"Revenue from Contract with Customer": "0",
"Taxes": "34,959"
},
"output_variables": {
"Liabilities": "899,772",
"Assets": "1,519,600",
"Revenues": "335,774",
"Expenses": "249,545",
"Stockholders Equity": "619,828",
"Net Income": "53,067",
"Comprehensive Net Income": "53,067",
"BaseVar": "1,518,926",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "72%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "225,988",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-7,863",
"General and Administrative Expense": "17,602",
"Liabilities, Current": "285,734",
"Long-term Debt": "303,685",
"Oil and Gas Property": "0",
"Operating Expenses": "289,855",
"Other Assets": "38,832",
"Other Compr. Net Income": "0",
"Other Expenses": "38,091",
"Other Liabilities": "666,466",
"Other Net Income": "-42,058",
"Other Revenues": "602,890",
"Property, Plant and Equipment": "1,761,927",
"Revenue from Contract with Customer": "0",
"Taxes": "43,674"
},
"output_variables": {
"Liabilities": "1,255,885",
"Assets": "2,026,746",
"Revenues": "595,027",
"Expenses": "389,222",
"Stockholders Equity": "770,862",
"Net Income": "163,746",
"Comprehensive Net Income": "163,746",
"BaseVar": "2,154,469",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "72%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "128,815",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "137,770",
"Gains/Losses on Derivatives": "72,383",
"General and Administrative Expense": "19,042",
"Liabilities, Current": "78,115",
"Long-term Debt": "155,628",
"Oil and Gas Property": "0",
"Operating Expenses": "1,394,446",
"Other Assets": "15,810",
"Other Compr. Net Income": "0",
"Other Expenses": "-380,803",
"Other Liabilities": "697,805",
"Other Net Income": "-58,390",
"Other Revenues": "202,675",
"Property, Plant and Equipment": "589,320",
"Revenue from Contract with Customer": "0",
"Taxes": "21,567"
},
"output_variables": {
"Liabilities": "931,548",
"Assets": "733,945",
"Revenues": "275,057",
"Expenses": "1,192,021",
"Stockholders Equity": "-197,602",
"Net Income": "-975,355",
"Comprehensive Net Income": "-975,355",
"BaseVar": "1,595,481",
"ECR before LimitedLiability": "-147%",
"Economic Capital Ratio": "0.0049%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "46,894",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-14,819",
"General and Administrative Expense": "14,758",
"Liabilities, Current": "77,444",
"Long-term Debt": "841,511",
"Oil and Gas Property": "0",
"Operating Expenses": "374,208",
"Other Assets": "8,430",
"Other Compr. Net Income": "0",
"Other Expenses": "-31,673",
"Other Liabilities": "0",
"Other Net Income": "-65,591",
"Other Revenues": "159,722",
"Property, Plant and Equipment": "376,208",
"Revenue from Contract with Customer": "0",
"Taxes": "15,514"
},
"output_variables": {
"Liabilities": "918,955",
"Assets": "431,533",
"Revenues": "144,903",
"Expenses": "372,806",
"Stockholders Equity": "-487,422",
"Net Income": "-293,494",
"Comprehensive Net Income": "-293,494",
"BaseVar": "966,894",
"ECR before LimitedLiability": "-134%",
"Economic Capital Ratio": "0.019%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "152,758",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-14,667",
"General and Administrative Expense": "18,988",
"Liabilities, Current": "123,575",
"Long-term Debt": "999,519",
"Oil and Gas Property": "0",
"Operating Expenses": "148,825",
"Other Assets": "6,276",
"Other Compr. Net Income": "0",
"Other Expenses": "-41,162",
"Other Liabilities": "0",
"Other Net Income": "-71,258",
"Other Revenues": "223,986",
"Property, Plant and Equipment": "473,220",
"Revenue from Contract with Customer": "0",
"Taxes": "20,604"
},
"output_variables": {
"Liabilities": "1,123,094",
"Assets": "632,254",
"Revenues": "209,320",
"Expenses": "147,255",
"Stockholders Equity": "-490,841",
"Net Income": "-9,194",
"Comprehensive Net Income": "-9,194",
"BaseVar": "1,091,591",
"ECR before LimitedLiability": "-72%",
"Economic Capital Ratio": "2.8%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "228,415",
"Cost of Goods and Services Sold": "66,646",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "185,006",
"General and Administrative Expense": "14,568",
"Liabilities, Current": "231,526",
"Long-term Debt": "842,254",
"Oil and Gas Property": "0",
"Operating Expenses": "246,296",
"Other Assets": "72,486",
"Other Compr. Net Income": "0",
"Other Expenses": "-126,571",
"Other Liabilities": "0",
"Other Net Income": "-288,994",
"Other Revenues": "493,918",
"Property, Plant and Equipment": "1,202,745",
"Revenue from Contract with Customer": "0",
"Taxes": "45,302"
},
"output_variables": {
"Liabilities": "1,073,780",
"Assets": "1,503,645",
"Revenues": "678,924",
"Expenses": "246,241",
"Stockholders Equity": "429,865",
"Net Income": "143,689",
"Comprehensive Net Income": "143,689",
"BaseVar": "1,895,793",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "60%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "133,037",
"Cost of Goods and Services Sold": "118,899",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-128,837",
"General and Administrative Expense": "23,624",
"Liabilities, Current": "203,477",
"Long-term Debt": "1,143,344",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "23,835",
"Other Compr. Net Income": "0",
"Other Expenses": "216,599",
"Other Liabilities": "1.0",
"Other Net Income": "-131,827",
"Other Revenues": "601,239",
"Property, Plant and Equipment": "1,748,593",
"Revenue from Contract with Customer": "0",
"Taxes": "57,771"
},
"output_variables": {
"Liabilities": "1,346,822",
"Assets": "1,905,465",
"Revenues": "472,402",
"Expenses": "416,893",
"Stockholders Equity": "558,643",
"Net Income": "-76,318",
"Comprehensive Net Income": "-76,318",
"BaseVar": "2,136,704",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "50%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "125,629",
"Cost of Goods and Services Sold": "116,336",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "228,141",
"General and Administrative Expense": "18,546",
"Liabilities, Current": "182,475",
"Long-term Debt": "912,918",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "11,256",
"Other Compr. Net Income": "0",
"Other Expenses": "1,228,622",
"Other Liabilities": "0",
"Other Net Income": "-64,964",
"Other Revenues": "324,069",
"Property, Plant and Equipment": "735,204",
"Revenue from Contract with Customer": "0",
"Taxes": "29,783"
},
"output_variables": {
"Liabilities": "1,095,393",
"Assets": "872,089",
"Revenues": "552,210",
"Expenses": "1,393,287",
"Stockholders Equity": "-223,304",
"Net Income": "-906,041",
"Comprehensive Net Income": "-906,041",
"BaseVar": "1,988,972",
"ECR before LimitedLiability": "-121%",
"Economic Capital Ratio": "0.074%"
}
}
},
"top_rated": false,
"trend": -10.0,
"value": 0.0007355832243016477,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001104485.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001104485.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001104485.svg"
},
{
"company_id": "0001533924",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001533924.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001533924.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001533924.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001533924_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001533924_main_keyfigs.svg",
"name": "Amplify Energy Corp",
"rank": 82,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001533924.svg",
"report_text": "The relative strengths and weaknesses of Amplify Energy 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 Amplify Energy Corp compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 0.039% points.The greatest weakness of Amplify Energy Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.044%, being 82% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001533924_2021_Amplify_Energy_Corp.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Current": "8.54",
"Liabilities": "-49.2",
"Stockholders Equity": "-28.4",
"ECR before LimitedLiability": "-24.1",
"Long-term Debt": "-61.9",
"Other Liabilities": "-3.24",
"Assets, Current": "-7.20",
"Assets": "2.82",
"Property, Plant and Equipment": "53.2",
"Oil and Gas Property": "-34.1",
"Other Assets": "-4.99",
"Other Revenues": "-1.97",
"Revenues": "-2.64",
"Net Income": "6.91",
"Expenses": "12.8",
"Other Expenses": "8.53",
"Depreciation, Depletion, Amortization": "-2.47",
"General and Administrative Expense": "5.93",
"Other Net Income": "-3.70",
"Comprehensive Net Income": "6.87",
"Economic Capital Ratio": "-53.5"
},
"2013": {
"Other Liabilities": "4.71",
"Liabilities": "-51.4",
"Stockholders Equity": "-58.8",
"Liabilities, Current": "4.15",
"Long-term Debt": "-99.9",
"Other Assets": "-5.42",
"Assets": "-17.1",
"Oil and Gas Property": "-40.9",
"Assets, Current": "-9.36",
"Property, Plant and Equipment": "23.0",
"Expenses": "4.29",
"Gains/Losses on Derivatives": "-1.82",
"Net Income": "-1.50",
"Operating Expenses": "-19.1",
"Depreciation, Depletion, Amortization": "-4.44",
"Other Expenses": "9.65",
"General and Administrative Expense": "3.84",
"ECR before LimitedLiability": "-65.6",
"Comprehensive Net Income": "-1.72",
"Other Net Income": "-10.9",
"Economic Capital Ratio": "-94.9"
},
"2014": {
"Long-term Debt": "-119",
"Liabilities": "-62.3",
"Assets": "-9.68",
"Stockholders Equity": "-57.6",
"ECR before LimitedLiability": "-33.9",
"Liabilities, Current": "8.57",
"Other Liabilities": "11.9",
"Oil and Gas Property": "-32.0",
"Property, Plant and Equipment": "34.5",
"Assets, Current": "-6.74",
"Other Revenues": "5.15",
"Revenues": "9.07",
"Net Income": "23.3",
"Gains/Losses on Derivatives": "3.66",
"Depreciation, Depletion, Amortization": "-3.54",
"Expenses": "23.9",
"General and Administrative Expense": "4.27",
"Other Expenses": "25.0",
"Comprehensive Net Income": "23.4",
"Other Net Income": "-9.04",
"Economic Capital Ratio": "-60.3"
},
"2015": {
"Liabilities": "0",
"Stockholders Equity": "-14.1",
"ECR before LimitedLiability": "-13.4",
"Liabilities, Current": "0",
"Property, Plant and Equipment": "0",
"Assets": "-1.16",
"Other Assets": "0",
"Oil and Gas Property": "-0.0282",
"Assets, Current": "0",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Expenses": "0",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Operating Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-59.9"
},
"2017": {
"Liabilities, Current": "24.7",
"Liabilities": "33.6",
"Assets": "-5.79",
"Stockholders Equity": "14.5",
"ECR before LimitedLiability": "28.2",
"Long-term Debt": "-9.39",
"Other Liabilities": "18.4",
"Oil and Gas Property": "-33.3",
"Property, Plant and Equipment": "48.3",
"Other Assets": "1.78",
"Other Revenues": "23.8",
"Revenues": "23.7",
"Net Income": "-4.22",
"General and Administrative Expense": "7.29",
"Expenses": "-19.8",
"Operating Expenses": "-45.7",
"Depreciation, Depletion, Amortization": "-6.03",
"Other Expenses": "22.6",
"Other Net Income": "-8.56",
"Comprehensive Net Income": "-4.22",
"Economic Capital Ratio": "5.37"
},
"2018": {
"Other Liabilities": "27.3",
"Liabilities": "83.4",
"Assets": "5.68",
"Stockholders Equity": "91.1",
"ECR before LimitedLiability": "123",
"Liabilities, Current": "35.0",
"Long-term Debt": "30.4",
"Deferred Tax Liab., Net": "2.11",
"Oil and Gas Property": "-7.74",
"Property, Plant and Equipment": "30.6",
"Revenue from Contract with Customer": "-19.5",
"Revenues": "20.5",
"Net Income": "21.3",
"Other Revenues": "40.2",
"General and Administrative Expense": "2.30",
"Comprehensive Net Income": "21.3",
"Other Expenses": "46.1",
"Operating Expenses": "-23.4",
"Depreciation, Depletion, Amortization": "-10.9",
"Cost of Goods and Services Sold": "-15.1",
"Economic Capital Ratio": "98.7"
},
"2019": {
"Liabilities": "-20.5",
"Stockholders Equity": "-19.8",
"ECR before LimitedLiability": "-12.5",
"Liabilities, Current": "17.6",
"Other Liabilities": "7.03",
"Long-term Debt": "-62.9",
"Oil and Gas Property": "-33.7",
"Assets": "-3.32",
"Assets, Current": "-10.6",
"Property, Plant and Equipment": "50.4",
"Other Assets": "3.90",
"Other Revenues": "-15.6",
"Revenues": "2.26",
"Expenses": "6.65",
"Net Income": "5.90",
"Revenue from Contract with Customer": "15.9",
"Cost of Goods and Services Sold": "3.10",
"Other Expenses": "4.48",
"Comprehensive Net Income": "6.29",
"Other Net Income": "-3.10",
"Economic Capital Ratio": "-27.9"
},
"2020": {
"Other Liabilities": "0.0226",
"Liabilities": "-0.122",
"Stockholders Equity": "-29.4",
"ECR before LimitedLiability": "-56.8",
"Liabilities, Current": "0.0313",
"Long-term Debt": "-2.08",
"Assets, Current": "-0.752",
"Assets": "-19.3",
"Other Assets": "0.0137",
"Property, Plant and Equipment": "-0.0731",
"Oil and Gas Property": "-12.6",
"Expenses": "-5.35",
"Net Income": "-6.09",
"Revenue from Contract with Customer": "0.0392",
"Cost of Goods and Services Sold": "0.0162",
"General and Administrative Expense": "0.0145",
"Other Expenses": "-8.65",
"Comprehensive Net Income": "-6.00",
"Other Revenues": "-0.195",
"Other Net Income": "-0.0217",
"Economic Capital Ratio": "-82.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001533924_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "89,472",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "125,561",
"Gains/Losses on Derivatives": "-11,158",
"General and Administrative Expense": "30,541",
"Liabilities, Current": "135,427",
"Long-term Debt": "714,377",
"Oil and Gas Property": "0",
"Operating Expenses": "227,130",
"Other Assets": "27,130",
"Other Compr. Net Income": "0",
"Other Expenses": "1,784",
"Other Liabilities": "190,625",
"Other Net Income": "-12,754",
"Other Revenues": "258,831",
"Property, Plant and Equipment": "1,567,408",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,040,429",
"Assets": "1,684,010",
"Revenues": "247,673",
"Expenses": "385,016",
"Stockholders Equity": "643,581",
"Net Income": "-150,097",
"Comprehensive Net Income": "-150,097",
"BaseVar": "1,684,941",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "57%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "192,597",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "250,396",
"Gains/Losses on Derivatives": "-44,284",
"General and Administrative Expense": "53,250",
"Liabilities, Current": "253,754",
"Long-term Debt": "1,733,063",
"Oil and Gas Property": "0",
"Operating Expenses": "876,915",
"Other Assets": "54,616",
"Other Compr. Net Income": "0",
"Other Expenses": "-450,175",
"Other Liabilities": "15,291",
"Other Net Income": "-83,105",
"Other Revenues": "513,790",
"Property, Plant and Equipment": "2,094,894",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,002,108",
"Assets": "2,342,107",
"Revenues": "469,506",
"Expenses": "730,386",
"Stockholders Equity": "339,999",
"Net Income": "-343,985",
"Comprehensive Net Income": "-343,985",
"BaseVar": "2,813,606",
"ECR before LimitedLiability": "3.9%",
"Economic Capital Ratio": "24%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "273,125",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "269,935",
"Gains/Losses on Derivatives": "139,189",
"General and Administrative Expense": "48,733",
"Liabilities, Current": "251,476",
"Long-term Debt": "1,758,455",
"Oil and Gas Property": "0",
"Operating Expenses": "533,350",
"Other Assets": "79,552",
"Other Compr. Net Income": "0",
"Other Expenses": "-312,273",
"Other Liabilities": "0",
"Other Net Income": "-137,509",
"Other Revenues": "654,994",
"Property, Plant and Equipment": "2,123,116",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,009,931",
"Assets": "2,475,793",
"Revenues": "794,183",
"Expenses": "539,745",
"Stockholders Equity": "465,862",
"Net Income": "116,929",
"Comprehensive Net Income": "116,929",
"BaseVar": "2,978,580",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "45%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "145,802",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "198,643",
"Gains/Losses on Derivatives": "40,960",
"General and Administrative Expense": "38,703",
"Liabilities, Current": "1,984,560",
"Long-term Debt": "20,673",
"Oil and Gas Property": "0",
"Operating Expenses": "2,008,948",
"Other Assets": "9,496",
"Other Compr. Net Income": "0",
"Other Expenses": "-246,987",
"Other Liabilities": "0",
"Other Net Income": "-163,033",
"Other Revenues": "324,185",
"Property, Plant and Equipment": "523,869",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,005,233",
"Assets": "679,167",
"Revenues": "365,145",
"Expenses": "1,999,307",
"Stockholders Equity": "-1,326,066",
"Net Income": "-1,797,195",
"Comprehensive Net Income": "-1,797,195",
"BaseVar": "2,605,942",
"ECR before LimitedLiability": "-258%",
"Economic Capital Ratio": "0.00000000013%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "106,688",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "65,832",
"Gains/Losses on Derivatives": "3,659",
"General and Administrative Expense": "29,352",
"Liabilities, Current": "57,822",
"Long-term Debt": "144,719",
"Oil and Gas Property": "0",
"Operating Expenses": "308,247",
"Other Assets": "6,978",
"Other Compr. Net Income": "0",
"Other Expenses": "-95,184",
"Other Liabilities": "0",
"Other Net Income": "-5,583",
"Other Revenues": "225,094",
"Property, Plant and Equipment": "574,462",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "202,541",
"Assets": "688,128",
"Revenues": "228,753",
"Expenses": "308,247",
"Stockholders Equity": "485,587",
"Net Income": "-85,077",
"Comprehensive Net Income": "-85,077",
"BaseVar": "716,626",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "118%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "45,978",
"Cost of Goods and Services Sold": "54,229",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "62,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "24,540",
"Liabilities, Current": "32,032",
"Long-term Debt": "31,786",
"Oil and Gas Property": "0",
"Operating Expenses": "154,386",
"Other Assets": "6,048",
"Other Compr. Net Income": "0",
"Other Expenses": "-140,769",
"Other Liabilities": "0",
"Other Net Income": "-4,467",
"Other Revenues": "208,637",
"Property, Plant and Equipment": "553,469",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "63,818",
"Assets": "605,495",
"Revenues": "208,637",
"Expenses": "154,386",
"Stockholders Equity": "541,677",
"Net Income": "49,784",
"Comprehensive Net Income": "49,784",
"BaseVar": "518,402",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "219%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "52,587",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "55,843",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "55,288",
"Liabilities, Current": "61,088",
"Long-term Debt": "382,244",
"Oil and Gas Property": "0",
"Operating Expenses": "123,969",
"Other Assets": "21,229",
"Other Compr. Net Income": "0",
"Other Expenses": "34,785",
"Other Liabilities": "0",
"Other Net Income": "-22,219",
"Other Revenues": "0",
"Property, Plant and Equipment": "803,723",
"Revenue from Contract with Customer": "275,575",
"Taxes": "18,668"
},
"output_variables": {
"Liabilities": "443,332",
"Assets": "877,539",
"Revenues": "275,575",
"Expenses": "288,553",
"Stockholders Equity": "434,207",
"Net Income": "-35,197",
"Comprehensive Net Income": "-35,197",
"BaseVar": "953,609",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "80%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "56,837",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "40,268",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "27,789",
"Liabilities, Current": "56,862",
"Long-term Debt": "361,634",
"Oil and Gas Property": "0",
"Operating Expenses": "119,764",
"Other Assets": "10,676",
"Other Compr. Net Income": "0",
"Other Expenses": "443,949",
"Other Liabilities": "0",
"Other Net Income": "-21,460",
"Other Revenues": "0",
"Property, Plant and Equipment": "317,246",
"Revenue from Contract with Customer": "202,144",
"Taxes": "12,944"
},
"output_variables": {
"Liabilities": "418,496",
"Assets": "384,759",
"Revenues": "202,144",
"Expenses": "644,714",
"Stockholders Equity": "-33,737",
"Net Income": "-464,030",
"Comprehensive Net Income": "-464,030",
"BaseVar": "835,786",
"ECR before LimitedLiability": "-126%",
"Economic Capital Ratio": "0.044%"
}
}
},
"top_rated": false,
"trend": -25.0,
"value": 0.0004390776829738627,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001533924.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001533924.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001533924.svg"
},
{
"company_id": "0000867665",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000867665.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000867665.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000867665.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000867665_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000867665_main_keyfigs.svg",
"name": "Abraxas Petroleum CORP",
"rank": 83,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Abraxas Petroleum 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 Abraxas Petroleum CORP compared to the market average is the variable Operating Expenses, increasing the Economic Capital Ratio by 0.0079% points.The greatest weakness of Abraxas Petroleum CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.0082%, being 82% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000867665_2021_Abraxas_Petroleum_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-74.7",
"Stockholders Equity": "-66.5",
"ECR before LimitedLiability": "-55.5",
"Other Liabilities": "4.86",
"Long-term Debt": "-85.5",
"Other Assets": "2.93",
"Assets": "-11.0",
"Assets, Current": "-9.58",
"Oil and Gas Property": "-32.0",
"Property, Plant and Equipment": "34.3",
"Revenues": "4.15",
"Net Income": "12.3",
"Other Revenues": "4.19",
"Operating Expenses": "-4.10",
"Expenses": "12.2",
"General and Administrative Expense": "4.02",
"Depreciation, Depletion, Amortization": "-1.79",
"Other Expenses": "15.4",
"Comprehensive Net Income": "12.3",
"Other Net Income": "-4.20",
"Economic Capital Ratio": "-78.3"
},
"2012": {
"Liabilities, Current": "-4.41",
"Liabilities": "-52.0",
"Stockholders Equity": "-59.8",
"ECR before LimitedLiability": "-44.4",
"Long-term Debt": "-56.5",
"Other Liabilities": "6.91",
"Assets, Current": "-6.28",
"Assets": "-14.8",
"Property, Plant and Equipment": "31.8",
"Oil and Gas Property": "-36.5",
"Other Assets": "-6.20",
"Other Revenues": "6.00",
"Revenues": "5.89",
"Net Income": "12.5",
"Expenses": "10.9",
"Operating Expenses": "16.2",
"Other Expenses": "-4.48",
"General and Administrative Expense": "5.63",
"Other Net Income": "-4.09",
"Comprehensive Net Income": "12.5",
"Economic Capital Ratio": "-73.7"
},
"2013": {
"Other Liabilities": "14.0",
"Liabilities": "-28.4",
"Assets": "-19.5",
"Stockholders Equity": "-54.1",
"ECR before LimitedLiability": "-5.95",
"Liabilities, Current": "-38.3",
"Long-term Debt": "-8.55",
"Other Assets": "-5.34",
"Oil and Gas Property": "-42.5",
"Property, Plant and Equipment": "41.2",
"Revenues": "21.0",
"Net Income": "30.3",
"Other Revenues": "21.0",
"Taxes": "-3.47",
"Expenses": "9.08",
"Operating Expenses": "16.3",
"Depreciation, Depletion, Amortization": "-6.32",
"General and Administrative Expense": "3.57",
"Comprehensive Net Income": "30.1",
"Other Net Income": "2.48",
"Economic Capital Ratio": "-35.2"
},
"2018": {
"Other Liabilities": "11.4",
"Liabilities": "-37.9",
"Assets": "-6.08",
"Stockholders Equity": "-35.4",
"ECR before LimitedLiability": "-16.0",
"Liabilities, Current": "5.04",
"Long-term Debt": "-66.6",
"Oil and Gas Property": "-34.7",
"Property, Plant and Equipment": "37.7",
"Assets, Current": "-4.40",
"Revenue from Contract with Customer": "-15.7",
"Revenues": "6.02",
"Net Income": "18.2",
"Other Revenues": "19.5",
"General and Administrative Expense": "4.25",
"Expenses": "11.4",
"Operating Expenses": "16.3",
"Other Expenses": "-14.9",
"Depreciation, Depletion, Amortization": "5.74",
"Comprehensive Net Income": "18.3",
"Economic Capital Ratio": "-40.1"
},
"2019": {
"Liabilities": "-26.8",
"Stockholders Equity": "-51.4",
"ECR before LimitedLiability": "-53.4",
"Liabilities, Current": "8.58",
"Other Liabilities": "2.95",
"Long-term Debt": "-47.6",
"Oil and Gas Property": "-35.2",
"Assets": "-19.5",
"Assets, Current": "-12.0",
"Property, Plant and Equipment": "25.7",
"Other Assets": "3.00",
"Other Revenues": "18.4",
"Net Income": "-5.87",
"Comprehensive Net Income": "-5.53",
"Operating Expenses": "18.4",
"Revenue from Contract with Customer": "-16.0",
"Other Net Income": "-8.90",
"Other Expenses": "-22.3",
"Cost of Goods and Services Sold": "2.78",
"Depreciation, Depletion, Amortization": "6.85",
"Economic Capital Ratio": "-68.7"
},
"2020": {
"Liabilities": "-0.216",
"Stockholders Equity": "-31.1",
"Liabilities, Current": "-3.91",
"Long-term Debt": "0",
"Assets, Current": "-0.155",
"Assets": "-12.6",
"Other Assets": "0",
"Property, Plant and Equipment": "-0.0382",
"Oil and Gas Property": "-5.43",
"Revenues": "-0.0529",
"Net Income": "-1.18",
"Other Revenues": "0",
"Revenue from Contract with Customer": "-0.0907",
"Depreciation, Depletion, Amortization": "0",
"Expenses": "-0.539",
"Operating Expenses": "0",
"Other Expenses": "-7.41",
"ECR before LimitedLiability": "-56.9",
"Other Net Income": "0",
"Comprehensive Net Income": "-1.16",
"Economic Capital Ratio": "-82.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000867665_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "24,713",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "16,194",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,433",
"Liabilities, Current": "39,522",
"Long-term Debt": "130,565",
"Oil and Gas Property": "0",
"Operating Expenses": "52,974",
"Other Assets": "36,885",
"Other Compr. Net Income": "0",
"Other Expenses": "-31,470",
"Other Liabilities": "8,412",
"Other Net Income": "2,018",
"Other Revenues": "64,622",
"Property, Plant and Equipment": "179,552",
"Revenue from Contract with Customer": "0",
"Taxes": "5,766"
},
"output_variables": {
"Liabilities": "178,499",
"Assets": "241,150",
"Revenues": "64,622",
"Expenses": "52,897",
"Stockholders Equity": "62,651",
"Net Income": "13,743",
"Comprehensive Net Income": "13,743",
"BaseVar": "269,593",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "54%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "23,021",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "23,016",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,712",
"Liabilities, Current": "54,490",
"Long-term Debt": "127,669",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "4,754",
"Other Compr. Net Income": "0",
"Other Expenses": "44,270",
"Other Liabilities": "11,748",
"Other Net Income": "-2,133",
"Other Revenues": "68,573",
"Property, Plant and Equipment": "212,832",
"Revenue from Contract with Customer": "0",
"Taxes": "6,613"
},
"output_variables": {
"Liabilities": "193,907",
"Assets": "240,607",
"Revenues": "68,573",
"Expenses": "84,611",
"Stockholders Equity": "46,700",
"Net Income": "-18,171",
"Comprehensive Net Income": "-18,171",
"BaseVar": "294,916",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "36%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "39,549",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "26,632",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "12,876",
"Liabilities, Current": "82,735",
"Long-term Debt": "44,064",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "3,456",
"Other Compr. Net Income": "0",
"Other Expenses": "32,086",
"Other Liabilities": "9,945",
"Other Net Income": "24,420",
"Other Revenues": "94,331",
"Property, Plant and Equipment": "180,645",
"Revenue from Contract with Customer": "0",
"Taxes": "8,510"
},
"output_variables": {
"Liabilities": "136,744",
"Assets": "223,650",
"Revenues": "94,331",
"Expenses": "80,104",
"Stockholders Equity": "86,906",
"Net Income": "38,647",
"Comprehensive Net Income": "38,647",
"BaseVar": "279,624",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "84%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "50,731",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "12,041",
"Liabilities, Current": "64,363",
"Long-term Debt": "187,525",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "11,941",
"Other Compr. Net Income": "0",
"Other Expenses": "67,575",
"Other Liabilities": "7,492",
"Other Net Income": "293",
"Other Revenues": "149,167",
"Property, Plant and Equipment": "363,218",
"Revenue from Contract with Customer": "0",
"Taxes": "12,023"
},
"output_variables": {
"Liabilities": "259,380",
"Assets": "425,890",
"Revenues": "149,167",
"Expenses": "91,639",
"Stockholders Equity": "166,510",
"Net Income": "57,821",
"Comprehensive Net Income": "57,821",
"BaseVar": "463,184",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "80%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "20,921",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,304",
"Liabilities, Current": "49,472",
"Long-term Debt": "193,920",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "4,752",
"Other Compr. Net Income": "0",
"Other Expenses": "132,948",
"Other Liabilities": "7,420",
"Other Net Income": "-39,288",
"Other Revenues": "129,146",
"Property, Plant and Equipment": "328,958",
"Revenue from Contract with Customer": "0",
"Taxes": "10,610"
},
"output_variables": {
"Liabilities": "250,812",
"Assets": "354,631",
"Revenues": "129,146",
"Expenses": "154,862",
"Stockholders Equity": "103,819",
"Net Income": "-65,004",
"Comprehensive Net Income": "-65,004",
"BaseVar": "464,370",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "39%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "24,051",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,783",
"Liabilities, Current": "219,319",
"Long-term Debt": "150",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "10,764",
"Other Compr. Net Income": "0",
"Other Expenses": "229,046",
"Other Liabilities": "11,259",
"Other Net Income": "14,896",
"Other Revenues": "43,043",
"Property, Plant and Equipment": "122,946",
"Revenue from Contract with Customer": "0",
"Taxes": "4,632"
},
"output_variables": {
"Liabilities": "230,728",
"Assets": "157,761",
"Revenues": "43,043",
"Expenses": "242,461",
"Stockholders Equity": "-72,967",
"Net Income": "-184,522",
"Comprehensive Net Income": "-184,522",
"BaseVar": "344,444",
"ECR before LimitedLiability": "-142%",
"Economic Capital Ratio": "0.0082%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 8.197494421532606e-05,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000867665.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000867665.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000867665.svg"
},
{
"company_id": "0000887396",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0000887396.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0000887396.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000887396.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000887396_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000887396_main_keyfigs.svg",
"name": "Empire Petroleum CORP",
"rank": 84,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0000887396.svg",
"report_text": "The relative strengths and weaknesses of Empire Petroleum 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 Empire Petroleum CORP compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 0.0000077% points.The greatest weakness of Empire Petroleum CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 43% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.0000077%, being 82% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0000887396_2021_Empire_Petroleum_CORP.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities": "48.2",
"Stockholders Equity": "65.0",
"ECR before LimitedLiability": "54.6",
"Liabilities, Current": "23.6",
"Other Liabilities": "14.2",
"Long-term Debt": "22.1",
"Property, Plant and Equipment": "-34.2",
"Assets": "42.7",
"Other Assets": "68.0",
"Oil and Gas Property": "-41.3",
"Assets, Current": "-6.46",
"Revenues": "-19.7",
"Net Income": "-78.6",
"Other Revenues": "-18.4",
"General and Administrative Expense": "-141",
"Expenses": "-50.0",
"Other Expenses": "68.0",
"Depreciation, Depletion, Amortization": "9.13",
"Operating Expenses": "-133",
"Comprehensive Net Income": "-77.7",
"Economic Capital Ratio": "8.15"
},
"2016": {
"Liabilities": "36.5",
"Stockholders Equity": "39.7",
"ECR before LimitedLiability": "-26.0",
"Long-term Debt": "28.0",
"Liabilities, Current": "21.3",
"Other Liabilities": "11.5",
"Other Revenues": "-19.6",
"Revenues": "-19.0",
"Net Income": "-137",
"Other Expenses": "46.4",
"Expenses": "-100",
"General and Administrative Expense": "-68.9",
"Operating Expenses": "-149",
"Depreciation, Depletion, Amortization": "8.04",
"Assets, Current": "1.95",
"Property, Plant and Equipment": "-48.3",
"Other Assets": "48.0",
"Oil and Gas Property": "-49.9",
"Comprehensive Net Income": "-137",
"Other Net Income": "-6.35",
"Economic Capital Ratio": "-50.1"
},
"2017": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-0.399",
"ECR before LimitedLiability": "-90.2",
"Long-term Debt": "0",
"Oil and Gas Property": "-6.24",
"Assets": "-11.1",
"Property, Plant and Equipment": "-9.08",
"Other Assets": "0",
"Assets, Current": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-60.5",
"General and Administrative Expense": "-44.4",
"Expenses": "-16.4",
"Operating Expenses": "-34.2",
"Depreciation, Depletion, Amortization": "0",
"Other Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-60.5",
"Economic Capital Ratio": "-113"
},
"2018": {
"Other Liabilities": "-14.8",
"Liabilities": "-14.8",
"Stockholders Equity": "-58.0",
"ECR before LimitedLiability": "-90.5",
"Liabilities, Current": "-3.34",
"Long-term Debt": "2.14",
"Oil and Gas Property": "4.85",
"Assets": "-16.2",
"Property, Plant and Equipment": "-30.9",
"Other Assets": "0.751",
"Assets, Current": "-1.92",
"Revenue from Contract with Customer": "-5.57",
"Revenues": "-5.15",
"Net Income": "-13.1",
"General and Administrative Expense": "-14.3",
"Expenses": "-8.68",
"Operating Expenses": "-13.5",
"Other Expenses": "5.40",
"Depreciation, Depletion, Amortization": "1.60",
"Comprehensive Net Income": "-13.1",
"Economic Capital Ratio": "-115"
},
"2020": {
"Other Liabilities": "-0.0200",
"Liabilities": "0",
"Stockholders Equity": "-42.8",
"Long-term Debt": "0",
"Assets, Current": "0",
"Assets": "-10.6",
"Other Assets": "0",
"Property, Plant and Equipment": "-0.0285",
"Oil and Gas Property": "-0.488",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Depreciation, Depletion, Amortization": "0",
"Expenses": "0",
"Operating Expenses": "-0.406",
"General and Administrative Expense": "0",
"Other Expenses": "0",
"ECR before LimitedLiability": "-56.9",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-82.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0000887396_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "18",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "166",
"Liabilities, Current": "8.2",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "175",
"Other Assets": "181",
"Other Compr. Net Income": "0",
"Other Expenses": "-166",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "8.2",
"Assets": "200",
"Revenues": "0",
"Expenses": "175",
"Stockholders Equity": "191",
"Net Income": "-175",
"Comprehensive Net Income": "-175",
"BaseVar": "191",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "68%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "83",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "197",
"Liabilities, Current": "23",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "378",
"Other Assets": "300",
"Other Compr. Net Income": "0",
"Other Expenses": "-197",
"Other Liabilities": "0",
"Other Net Income": "-3.8",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "23",
"Assets": "383",
"Revenues": "0",
"Expenses": "378",
"Stockholders Equity": "360",
"Net Income": "-382",
"Comprehensive Net Income": "-382",
"BaseVar": "394",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "48%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "78",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "757",
"Liabilities, Current": "202",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "757",
"Other Assets": "300",
"Other Compr. Net Income": "0",
"Other Expenses": "-757",
"Other Liabilities": "0",
"Other Net Income": "-73",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "202",
"Assets": "378",
"Revenues": "0",
"Expenses": "757",
"Stockholders Equity": "176",
"Net Income": "-830",
"Comprehensive Net Income": "-830",
"BaseVar": "705",
"ECR before LimitedLiability": "-210%",
"Economic Capital Ratio": "0.00000084%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "368",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,226",
"Liabilities, Current": "741",
"Long-term Debt": "231",
"Oil and Gas Property": "1,630",
"Operating Expenses": "1,381",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,146",
"Other Liabilities": "1,176",
"Other Net Income": "0",
"Other Revenues": "465",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "21"
},
"output_variables": {
"Liabilities": "2,147",
"Assets": "1,997",
"Revenues": "465",
"Expenses": "1,483",
"Stockholders Equity": "-150",
"Net Income": "-1,017",
"Comprehensive Net Income": "-1,017",
"BaseVar": "3,046",
"ECR before LimitedLiability": "-58%",
"Economic Capital Ratio": "5.5%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,223",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,374",
"Liabilities, Current": "6,073",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "25,311",
"Other Assets": "802",
"Other Compr. Net Income": "0",
"Other Expenses": "-7,720",
"Other Liabilities": "23,618",
"Other Net Income": "748",
"Other Revenues": "7,728",
"Property, Plant and Equipment": "8,225",
"Revenue from Contract with Customer": "0",
"Taxes": "346"
},
"output_variables": {
"Liabilities": "29,691",
"Assets": "11,250",
"Revenues": "7,728",
"Expenses": "25,311",
"Stockholders Equity": "-18,441",
"Net Income": "-16,835",
"Comprehensive Net Income": "-16,835",
"BaseVar": "37,363",
"ECR before LimitedLiability": "-196%",
"Economic Capital Ratio": "0.0000077%"
}
}
},
"top_rated": false,
"trend": null,
"value": 7.712260828314092e-08,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0000887396.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0000887396.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0000887396.svg"
},
{
"company_id": "0001164256",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001164256.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001164256.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001164256.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001164256_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001164256_main_keyfigs.svg",
"name": "Daybreak OIL GAS INC",
"rank": 85,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001164256.svg",
"report_text": "The relative strengths and weaknesses of Daybreak OIL GAS 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 Daybreak OIL GAS INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 0.0000022% points.The greatest weakness of Daybreak OIL GAS INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 62% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.0000022%, being 82% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001164256_2021_Daybreak_OIL_GAS_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-52.1",
"Liabilities": "-37.5",
"Stockholders Equity": "-84.7",
"ECR before LimitedLiability": "-96.2",
"Other Liabilities": "-1.69",
"Long-term Debt": "4.88",
"Other Assets": "13.0",
"Assets": "-29.1",
"Assets, Current": "-5.42",
"Oil and Gas Property": "-31.0",
"Property, Plant and Equipment": "-27.9",
"Revenues": "-7.39",
"Net Income": "-6.41",
"Other Revenues": "-7.32",
"Operating Expenses": "5.61",
"Expenses": "-4.51",
"General and Administrative Expense": "-7.28",
"Depreciation, Depletion, Amortization": "2.06",
"Comprehensive Net Income": "-6.40",
"Other Net Income": "7.75",
"Economic Capital Ratio": "-119"
},
"2012": {
"Liabilities, Current": "-43.6",
"Liabilities": "-18.5",
"Stockholders Equity": "-79.8",
"ECR before LimitedLiability": "-79.1",
"Long-term Debt": "1.05",
"Assets, Current": "-0.913",
"Assets": "-20.5",
"Property, Plant and Equipment": "-17.7",
"Oil and Gas Property": "-18.9",
"Other Assets": "1.76",
"Other Revenues": "-10.7",
"Revenues": "-10.7",
"Net Income": "-1.62",
"Expenses": "0.324",
"Operating Expenses": "1.20",
"Other Expenses": "0.189",
"Depreciation, Depletion, Amortization": "0.644",
"General and Administrative Expense": "-4.26",
"Other Net Income": "1.56",
"Comprehensive Net Income": "-1.63",
"Economic Capital Ratio": "-108"
},
"2013": {
"Other Liabilities": "0",
"Liabilities": "-1.74",
"Stockholders Equity": "-64.7",
"Liabilities, Current": "-0.762",
"Long-term Debt": "0",
"Other Assets": "0",
"Assets": "-14.1",
"Oil and Gas Property": "-7.89",
"Assets, Current": "-0.0342",
"Property, Plant and Equipment": "-2.90",
"Revenues": "-0.687",
"Net Income": "-0.123",
"Other Revenues": "-0.691",
"Expenses": "0",
"Operating Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "-0.0185",
"ECR before LimitedLiability": "-89.7",
"Comprehensive Net Income": "-0.126",
"Other Net Income": "0",
"Economic Capital Ratio": "-119"
},
"2015": {
"Liabilities": "-72.0",
"Stockholders Equity": "-52.6",
"ECR before LimitedLiability": "-5.24",
"Liabilities, Current": "-12.1",
"Other Liabilities": "1.21",
"Long-term Debt": "-20.9",
"Property, Plant and Equipment": "-11.6",
"Assets": "-2.25",
"Other Assets": "8.12",
"Oil and Gas Property": "-12.2",
"Assets, Current": "0.603",
"Revenues": "-4.54",
"Net Income": "7.52",
"Other Revenues": "-4.25",
"Expenses": "7.81",
"Other Expenses": "7.23",
"Depreciation, Depletion, Amortization": "2.09",
"Operating Expenses": "1.45",
"Other Net Income": "1.52",
"Comprehensive Net Income": "7.54",
"Economic Capital Ratio": "-51.7"
},
"2016": {
"Liabilities": "-18.7",
"Stockholders Equity": "-59.5",
"Long-term Debt": "0.0682",
"Liabilities, Current": "-65.6",
"Other Liabilities": "0.0352",
"Oil and Gas Property": "-8.73",
"Assets": "-8.98",
"ECR before LimitedLiability": "-73.9",
"Other Assets": "0.0992",
"Assets, Current": "-0.843",
"Property, Plant and Equipment": "-8.05",
"Other Revenues": "-0.298",
"Revenues": "-0.284",
"Net Income": "-0.0945",
"Other Expenses": "0.0856",
"Expenses": "0.0899",
"Operating Expenses": "-0.0559",
"Depreciation, Depletion, Amortization": "0.0481",
"Comprehensive Net Income": "-0.0925",
"Other Net Income": "-0.265",
"Economic Capital Ratio": "-98.0"
},
"2017": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-59.9",
"ECR before LimitedLiability": "-90.2",
"Oil and Gas Property": "0",
"Assets": "-2.94",
"Property, Plant and Equipment": "0",
"Other Assets": "0",
"Assets, Current": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "0",
"General and Administrative Expense": "0",
"Expenses": "0",
"Operating Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Taxes": "0",
"Other Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-113"
},
"2018": {
"Liabilities": "0",
"Stockholders Equity": "-65.2",
"ECR before LimitedLiability": "-96.0",
"Liabilities, Current": "0",
"Oil and Gas Property": "0",
"Assets": "-2.33",
"Property, Plant and Equipment": "0",
"Other Assets": "0",
"Assets, Current": "0",
"Revenue from Contract with Customer": "0",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"General and Administrative Expense": "0",
"Expenses": "0",
"Operating Expenses": "0",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-120"
},
"2019": {
"Liabilities": "-187",
"Stockholders Equity": "-386",
"ECR before LimitedLiability": "15.8",
"Liabilities, Current": "-432",
"Other Liabilities": "-16.5",
"Long-term Debt": "57.6",
"Oil and Gas Property": "-47.5",
"Assets": "-78.3",
"Assets, Current": "-22.7",
"Property, Plant and Equipment": "-55.7",
"Other Assets": "19.3",
"Other Revenues": "-11.2",
"Revenues": "-53.8",
"Net Income": "108",
"Revenue from Contract with Customer": "-42.8",
"Expenses": "56.8",
"Other Expenses": "41.0",
"Depreciation, Depletion, Amortization": "15.7",
"General and Administrative Expense": "-12.4",
"Comprehensive Net Income": "108",
"Other Net Income": "108",
"Economic Capital Ratio": "0.420"
},
"2020": {
"Other Liabilities": "0",
"Liabilities": "-0.0204",
"Stockholders Equity": "-62.3",
"Liabilities, Current": "0",
"Assets, Current": "0",
"Assets": "-4.04",
"Other Assets": "0",
"Property, Plant and Equipment": "-0.240",
"Oil and Gas Property": "-0.0385",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Depreciation, Depletion, Amortization": "0",
"Expenses": "0",
"Operating Expenses": "0",
"General and Administrative Expense": "0",
"Other Expenses": "0",
"ECR before LimitedLiability": "-56.9",
"Other Net Income": "0",
"Economic Capital Ratio": "-82.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001164256_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "550",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,495",
"Liabilities, Current": "2,654",
"Long-term Debt": "55",
"Oil and Gas Property": "0",
"Operating Expenses": "184",
"Other Assets": "2,745",
"Other Compr. Net Income": "0",
"Other Expenses": "467",
"Other Liabilities": "496",
"Other Net Income": "1,091",
"Other Revenues": "-160",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,205",
"Assets": "3,295",
"Revenues": "-160",
"Expenses": "2,146",
"Stockholders Equity": "90",
"Net Income": "-1,216",
"Comprehensive Net Income": "-1,216",
"BaseVar": "4,948",
"ECR before LimitedLiability": "-34%",
"Economic Capital Ratio": "13%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "627",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,406",
"Liabilities, Current": "3,848",
"Long-term Debt": "44",
"Oil and Gas Property": "0",
"Operating Expenses": "168",
"Other Assets": "2,529",
"Other Compr. Net Income": "0",
"Other Expenses": "536",
"Other Liabilities": "515",
"Other Net Income": "1,314",
"Other Revenues": "-637",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,407",
"Assets": "3,155",
"Revenues": "-637",
"Expenses": "2,110",
"Stockholders Equity": "-1,252",
"Net Income": "-1,433",
"Comprehensive Net Income": "-1,433",
"BaseVar": "5,812",
"ECR before LimitedLiability": "-80%",
"Economic Capital Ratio": "1.8%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "376",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,203",
"Liabilities, Current": "4,153",
"Long-term Debt": "1,603",
"Oil and Gas Property": "0",
"Operating Expenses": "42",
"Other Assets": "2,244",
"Other Compr. Net Income": "0",
"Other Expenses": "632",
"Other Liabilities": "226",
"Other Net Income": "975",
"Other Revenues": "-1,332",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,981",
"Assets": "2,620",
"Revenues": "-1,332",
"Expenses": "1,877",
"Stockholders Equity": "-3,361",
"Net Income": "-2,235",
"Comprehensive Net Income": "-2,235",
"BaseVar": "6,393",
"ECR before LimitedLiability": "-150%",
"Economic Capital Ratio": "0.0033%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,555",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,103",
"Liabilities, Current": "8,312",
"Long-term Debt": "8,621",
"Oil and Gas Property": "0",
"Operating Expenses": "2,046",
"Other Assets": "9,759",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,103",
"Other Liabilities": "565",
"Other Net Income": "1,313",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,498",
"Assets": "12,313",
"Revenues": "0",
"Expenses": "2,046",
"Stockholders Equity": "-5,185",
"Net Income": "-733",
"Comprehensive Net Income": "-733",
"BaseVar": "16,585",
"ECR before LimitedLiability": "-49%",
"Economic Capital Ratio": "8.1%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "834",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,172",
"Liabilities, Current": "18,270",
"Long-term Debt": "73",
"Oil and Gas Property": "0",
"Operating Expenses": "2,732",
"Other Assets": "8,126",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,172",
"Other Liabilities": "6.8",
"Other Net Income": "-1,473",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "18,350",
"Assets": "8,960",
"Revenues": "0",
"Expenses": "2,732",
"Stockholders Equity": "-9,390",
"Net Income": "-4,205",
"Comprehensive Net Income": "-4,205",
"BaseVar": "15,758",
"ECR before LimitedLiability": "-117%",
"Economic Capital Ratio": "0.099%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "309",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,068",
"Liabilities, Current": "13,462",
"Long-term Debt": "93",
"Oil and Gas Property": "0",
"Operating Expenses": "1,351",
"Other Assets": "954",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,068",
"Other Liabilities": "537",
"Other Net Income": "-2,600",
"Other Revenues": "483",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,093",
"Assets": "1,263",
"Revenues": "483",
"Expenses": "1,351",
"Stockholders Equity": "-12,829",
"Net Income": "-3,469",
"Comprehensive Net Income": "-3,469",
"BaseVar": "9,895",
"ECR before LimitedLiability": "-256%",
"Economic Capital Ratio": "0.00000000022%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "334",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "981",
"Liabilities, Current": "16,343",
"Long-term Debt": "37",
"Oil and Gas Property": "0",
"Operating Expenses": "1,343",
"Other Assets": "762",
"Other Compr. Net Income": "0",
"Other Expenses": "-981",
"Other Liabilities": "0",
"Other Net Income": "-1,741",
"Other Revenues": "629",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "16,380",
"Assets": "1,096",
"Revenues": "629",
"Expenses": "1,343",
"Stockholders Equity": "-15,284",
"Net Income": "-2,455",
"Comprehensive Net Income": "-2,455",
"BaseVar": "10,594",
"ECR before LimitedLiability": "-248%",
"Economic Capital Ratio": "0.00000000092%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "184",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "876",
"Liabilities, Current": "5,346",
"Long-term Debt": "30",
"Oil and Gas Property": "0",
"Operating Expenses": "1,096",
"Other Assets": "729",
"Other Compr. Net Income": "0",
"Other Expenses": "-876",
"Other Liabilities": "649",
"Other Net Income": "10,525",
"Other Revenues": "743",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,024",
"Assets": "912",
"Revenues": "743",
"Expenses": "1,096",
"Stockholders Equity": "-5,112",
"Net Income": "10,172",
"Comprehensive Net Income": "10,172",
"BaseVar": "9,650",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "108%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "240",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "703",
"Liabilities, Current": "4,064",
"Long-term Debt": "27",
"Oil and Gas Property": "0",
"Operating Expenses": "940",
"Other Assets": "677",
"Other Compr. Net Income": "0",
"Other Expenses": "-703",
"Other Liabilities": "1,465",
"Other Net Income": "-479",
"Other Revenues": "664",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,556",
"Assets": "917",
"Revenues": "664",
"Expenses": "940",
"Stockholders Equity": "-4,639",
"Net Income": "-755",
"Comprehensive Net Income": "-755",
"BaseVar": "4,278",
"ECR before LimitedLiability": "-204%",
"Economic Capital Ratio": "0.0000022%"
}
}
},
"top_rated": false,
"trend": -44.0,
"value": 2.201414728229546e-08,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001164256.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001164256.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001164256.svg"
},
{
"company_id": "0001603793",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution_0001603793.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2020/graphs/IME_0001603793.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001603793.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001603793_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001603793_main_keyfigs.svg",
"name": "Norris Industries Inc",
"rank": 86,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_0001603793.svg",
"report_text": "The relative strengths and weaknesses of Norris Industries 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 Norris Industries Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 0.00000000000016% points.The greatest weakness of Norris Industries Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 16% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.00000000000016%, being 82% points below the market average of 82%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2020/report/0001603793_2021_Norris_Industries_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Oil and Gas Property": "32.3",
"Assets": "14.0",
"Other Liabilities": "12.3",
"Stockholders Equity": "19.8",
"ECR before LimitedLiability": "15.5",
"Other Assets": "1.87",
"Assets, Current": "21.3",
"Property, Plant and Equipment": "-31.6",
"Other Revenues": "-2.04",
"Revenues": "-1.55",
"Net Income": "-2.22",
"Other Expenses": "25.7",
"Expenses": "4.11",
"General and Administrative Expense": "-2.76",
"Operating Expenses": "-27.3",
"Depreciation, Depletion, Amortization": "4.17",
"Long-term Debt": "28.6",
"Liabilities, Current": "-59.5",
"Comprehensive Net Income": "-2.09",
"Other Net Income": "-4.86",
"Economic Capital Ratio": "-8.55"
},
"2017": {
"Liabilities, Current": "-0.162",
"Liabilities": "0.0776",
"Assets": "-21.6",
"Stockholders Equity": "-8.84",
"ECR before LimitedLiability": "-90.1",
"Long-term Debt": "0.0778",
"Other Liabilities": "0.0527",
"Oil and Gas Property": "0.0863",
"Property, Plant and Equipment": "-27.7",
"Assets, Current": "-0.427",
"Other Revenues": "-0.342",
"Revenues": "-0.391",
"Net Income": "-85.3",
"General and Administrative Expense": "-81.6",
"Expenses": "-61.7",
"Operating Expenses": "-94.0",
"Depreciation, Depletion, Amortization": "0.0530",
"Other Expenses": "0.0879",
"Other Net Income": "-0.0933",
"Comprehensive Net Income": "-85.3",
"Economic Capital Ratio": "-113"
},
"2018": {
"Other Liabilities": "-39.3",
"Liabilities": "-2.93",
"Assets": "-8.50",
"Stockholders Equity": "-16.0",
"ECR before LimitedLiability": "-84.2",
"Liabilities, Current": "6.80",
"Long-term Debt": "6.18",
"Oil and Gas Property": "11.8",
"Property, Plant and Equipment": "-38.1",
"Assets, Current": "-4.28",
"Revenue from Contract with Customer": "-4.77",
"Revenues": "-8.59",
"Net Income": "-56.6",
"Other Revenues": "-6.89",
"General and Administrative Expense": "-14.8",
"Expenses": "-4.33",
"Operating Expenses": "-8.52",
"Other Expenses": "11.3",
"Comprehensive Net Income": "-56.6",
"Other Net Income": "-20.7",
"Economic Capital Ratio": "-108"
},
"2019": {
"Liabilities": "-33.3",
"Stockholders Equity": "-46.9",
"Liabilities, Current": "4.65",
"Other Liabilities": "-117",
"Long-term Debt": "5.30",
"Oil and Gas Property": "19.7",
"Assets": "-16.0",
"Assets, Current": "-9.56",
"Property, Plant and Equipment": "-42.2",
"Other Assets": "0.257",
"Other Revenues": "-9.89",
"Revenues": "-10.2",
"Net Income": "-18.2",
"Operating Expenses": "-25.2",
"Expenses": "-2.12",
"Cost of Goods and Services Sold": "0.418",
"Other Expenses": "15.5",
"General and Administrative Expense": "-20.8",
"ECR before LimitedLiability": "-72.0",
"Comprehensive Net Income": "-17.9",
"Economic Capital Ratio": "-87.4"
},
"2020": {
"Other Liabilities": "0",
"Liabilities": "0",
"Assets": "-2.86",
"Stockholders Equity": "-15.6",
"ECR before LimitedLiability": "-56.9",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Assets, Current": "0",
"Property, Plant and Equipment": "-0.0265",
"Oil and Gas Property": "0",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"Depreciation, Depletion, Amortization": "0",
"Expenses": "0",
"Operating Expenses": "0",
"General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-82.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2020/plot_over_time/0001603793_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "542",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "37",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "142",
"Liabilities, Current": "552",
"Long-term Debt": "9.1",
"Oil and Gas Property": "971",
"Operating Expenses": "473",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-179",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "173",
"Property, Plant and Equipment": "22",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "561",
"Assets": "1,536",
"Revenues": "173",
"Expenses": "473",
"Stockholders Equity": "975",
"Net Income": "-300",
"Comprehensive Net Income": "-300",
"BaseVar": "1,371",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "90%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "190",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "23",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,707",
"Liabilities, Current": "442",
"Long-term Debt": "10",
"Oil and Gas Property": "899",
"Operating Expenses": "1,918",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,730",
"Other Liabilities": "0",
"Other Net Income": "20",
"Other Revenues": "149",
"Property, Plant and Equipment": "18",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "452",
"Assets": "1,106",
"Revenues": "149",
"Expenses": "1,918",
"Stockholders Equity": "654",
"Net Income": "-1,749",
"Comprehensive Net Income": "-1,749",
"BaseVar": "1,823",
"ECR before LimitedLiability": "-119%",
"Economic Capital Ratio": "0.088%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "354",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "24",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,273",
"Liabilities, Current": "63",
"Long-term Debt": "77",
"Oil and Gas Property": "2,646",
"Operating Expenses": "1,429",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,297",
"Other Liabilities": "1,550",
"Other Net Income": "-1,252",
"Other Revenues": "0",
"Property, Plant and Equipment": "13",
"Revenue from Contract with Customer": "132",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,690",
"Assets": "3,013",
"Revenues": "132",
"Expenses": "1,429",
"Stockholders Equity": "1,323",
"Net Income": "-2,549",
"Comprehensive Net Income": "-2,549",
"BaseVar": "3,758",
"ECR before LimitedLiability": "-38%",
"Economic Capital Ratio": "12%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "197",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "211",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "878",
"Liabilities, Current": "102",
"Long-term Debt": "93",
"Oil and Gas Property": "2,457",
"Operating Expenses": "1,368",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,089",
"Other Liabilities": "1,850",
"Other Net Income": "-52",
"Other Revenues": "0",
"Property, Plant and Equipment": "7.7",
"Revenue from Contract with Customer": "499",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,045",
"Assets": "2,661",
"Revenues": "499",
"Expenses": "1,368",
"Stockholders Equity": "617",
"Net Income": "-922",
"Comprehensive Net Income": "-922",
"BaseVar": "3,313",
"ECR before LimitedLiability": "-6.1%",
"Economic Capital Ratio": "20%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "197",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "577",
"Liabilities, Current": "237",
"Long-term Debt": "102",
"Oil and Gas Property": "658",
"Operating Expenses": "3,400",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-577",
"Other Liabilities": "2,700",
"Other Net Income": "-71",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "573",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,039",
"Assets": "855",
"Revenues": "573",
"Expenses": "3,400",
"Stockholders Equity": "-2,184",
"Net Income": "-2,898",
"Comprehensive Net Income": "-2,898",
"BaseVar": "3,969",
"ECR before LimitedLiability": "-290%",
"Economic Capital Ratio": "0.00000000000016%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.5701151910124293e-15,
"company_index": "https://www.realrate-archive.com/us_petrol/2020/industry_indexes/0001603793.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2020/analytics/equity/0001603793.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2020/analytics/profit_loss/0001603793.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2020/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"85.4 B"
],
[
"Assets",
"328 B"
],
[
"Expenses",
"143 B"
],
[
"Stockholders Equity",
"207 B"
]
],
"industry_id": "us_petrol",
"industry_label": "Petroleum",
"num_companies": 86,
"num_top_companies": 21,
"ecr_records": {
"2009": {
"0000821189": {
"rank": 1,
"ecr": "223"
},
"0000315852": {
"rank": 2,
"ecr": "220"
},
"0001038357": {
"rank": 3,
"ecr": "220"
},
"0000773910": {
"rank": 4,
"ecr": "216"
},
"0000891456": {
"rank": 5,
"ecr": "214"
},
"0000006769": {
"rank": 6,
"ecr": "211"
},
"0000797468": {
"rank": 7,
"ecr": "202"
},
"0000277595": {
"rank": 8,
"ecr": "196"
},
"0000717423": {
"rank": 9,
"ecr": "195"
},
"0001090012": {
"rank": 10,
"ecr": "186"
},
"0001059324": {
"rank": 11,
"ecr": "176"
},
"0000007332": {
"rank": 12,
"ecr": "129"
},
"0001168054": {
"rank": 13,
"ecr": "94"
},
"0000072207": {
"rank": 14,
"ecr": "89"
},
"0000858470": {
"rank": 15,
"ecr": "84"
},
"0000945764": {
"rank": 16,
"ecr": "76"
},
"0000912750": {
"rank": 17,
"ecr": "65"
},
"0000033213": {
"rank": 18,
"ecr": "64"
},
"0001070412": {
"rank": 19,
"ecr": "53"
},
"0000895126": {
"rank": 20,
"ecr": "51"
},
"0000038079": {
"rank": 21,
"ecr": "33"
},
"0001349436": {
"rank": 22,
"ecr": "3.0"
}
},
"2010": {
"0000798949": {
"rank": 1,
"ecr": "236"
},
"0000077159": {
"rank": 2,
"ecr": "228"
},
"0000006769": {
"rank": 3,
"ecr": "227"
},
"0000891456": {
"rank": 4,
"ecr": "226"
},
"0001038357": {
"rank": 5,
"ecr": "226"
},
"0001022646": {
"rank": 6,
"ecr": "223"
},
"0001172139": {
"rank": 7,
"ecr": "221"
},
"0000773910": {
"rank": 8,
"ecr": "217"
},
"0001060990": {
"rank": 9,
"ecr": "216"
},
"0001358071": {
"rank": 10,
"ecr": "215"
},
"0001090012": {
"rank": 11,
"ecr": "215"
},
"0000351817": {
"rank": 12,
"ecr": "214"
},
"0001166036": {
"rank": 13,
"ecr": "207"
},
"0000821189": {
"rank": 14,
"ecr": "206"
},
"0001059324": {
"rank": 15,
"ecr": "206"
},
"0000797468": {
"rank": 16,
"ecr": "202"
},
"0000277595": {
"rank": 17,
"ecr": "184"
},
"0000732834": {
"rank": 18,
"ecr": "177"
},
"0000007332": {
"rank": 19,
"ecr": "143"
},
"0001273441": {
"rank": 20,
"ecr": "143"
},
"0001168054": {
"rank": 21,
"ecr": "127"
},
"0001255474": {
"rank": 22,
"ecr": "105"
},
"0000072207": {
"rank": 23,
"ecr": "95"
},
"0000023194": {
"rank": 24,
"ecr": "94"
},
"0000912750": {
"rank": 25,
"ecr": "88"
},
"0000101778": {
"rank": 26,
"ecr": "86"
},
"0000945764": {
"rank": 27,
"ecr": "86"
},
"0000893538": {
"rank": 28,
"ecr": "84"
},
"0000858470": {
"rank": 29,
"ecr": "81"
},
"0001326428": {
"rank": 30,
"ecr": "77"
},
"0000033213": {
"rank": 31,
"ecr": "76"
},
"0000895126": {
"rank": 32,
"ecr": "73"
},
"0000038079": {
"rank": 33,
"ecr": "67"
},
"0000315852": {
"rank": 34,
"ecr": "65"
},
"0000778438": {
"rank": 35,
"ecr": "64"
},
"0000844965": {
"rank": 36,
"ecr": "64"
},
"0001284452": {
"rank": 37,
"ecr": "59"
},
"0001349436": {
"rank": 38,
"ecr": "56"
},
"0001070412": {
"rank": 39,
"ecr": "48"
},
"0000943861": {
"rank": 40,
"ecr": "20"
}
},
"2011": {
"0001172358": {
"rank": 1,
"ecr": "309"
},
"0001462103": {
"rank": 2,
"ecr": "307"
},
"0001353722": {
"rank": 3,
"ecr": "303"
},
"0001282723": {
"rank": 4,
"ecr": "297"
},
"0001436942": {
"rank": 5,
"ecr": "290"
},
"0001353748": {
"rank": 6,
"ecr": "288"
},
"0001136529": {
"rank": 7,
"ecr": "283"
},
"0001282400": {
"rank": 8,
"ecr": "282"
},
"0001136933": {
"rank": 9,
"ecr": "278"
},
"0001170797": {
"rank": 10,
"ecr": "268"
},
"0001376912": {
"rank": 11,
"ecr": "266"
},
"0001399541": {
"rank": 12,
"ecr": "261"
},
"0000868082": {
"rank": 13,
"ecr": "254"
},
"0001361937": {
"rank": 14,
"ecr": "253"
},
"0000727538": {
"rank": 15,
"ecr": "252"
},
"0001433833": {
"rank": 16,
"ecr": "248"
},
"0000845289": {
"rank": 17,
"ecr": "246"
},
"0001407463": {
"rank": 18,
"ecr": "243"
},
"0000874499": {
"rank": 19,
"ecr": "241"
},
"0000315131": {
"rank": 20,
"ecr": "241"
},
"0001432985": {
"rank": 21,
"ecr": "241"
},
"0001238289": {
"rank": 22,
"ecr": "240"
},
"0001407805": {
"rank": 23,
"ecr": "239"
},
"0001212641": {
"rank": 24,
"ecr": "239"
},
"0000798949": {
"rank": 25,
"ecr": "232"
},
"0000937136": {
"rank": 26,
"ecr": "232"
},
"0001156041": {
"rank": 27,
"ecr": "231"
},
"0000891456": {
"rank": 28,
"ecr": "230"
},
"0001405686": {
"rank": 29,
"ecr": "229"
},
"0001336339": {
"rank": 30,
"ecr": "229"
},
"0001367408": {
"rank": 31,
"ecr": "226"
},
"0000006769": {
"rank": 32,
"ecr": "225"
},
"0001038357": {
"rank": 33,
"ecr": "224"
},
"0001364541": {
"rank": 34,
"ecr": "223"
},
"0001060990": {
"rank": 35,
"ecr": "221"
},
"0001379763": {
"rank": 36,
"ecr": "221"
},
"0001358071": {
"rank": 37,
"ecr": "220"
},
"0001108827": {
"rank": 38,
"ecr": "219"
},
"0000315261": {
"rank": 39,
"ecr": "218"
},
"0000316300": {
"rank": 40,
"ecr": "218"
},
"0000351817": {
"rank": 41,
"ecr": "216"
},
"0000313478": {
"rank": 42,
"ecr": "215"
},
"0001172139": {
"rank": 43,
"ecr": "214"
},
"0000821189": {
"rank": 44,
"ecr": "214"
},
"0000797468": {
"rank": 45,
"ecr": "213"
},
"0000894627": {
"rank": 46,
"ecr": "211"
},
"0001346980": {
"rank": 47,
"ecr": "211"
},
"0001059324": {
"rank": 48,
"ecr": "208"
},
"0001166036": {
"rank": 49,
"ecr": "207"
},
"0001022646": {
"rank": 50,
"ecr": "207"
},
"0001282648": {
"rank": 51,
"ecr": "206"
},
"0000083350": {
"rank": 52,
"ecr": "206"
},
"0000041023": {
"rank": 53,
"ecr": "204"
},
"0001395205": {
"rank": 54,
"ecr": "203"
},
"0001294476": {
"rank": 55,
"ecr": "202"
},
"0001288403": {
"rank": 56,
"ecr": "201"
},
"0001090012": {
"rank": 57,
"ecr": "200"
},
"0001471261": {
"rank": 58,
"ecr": "199"
},
"0000773910": {
"rank": 59,
"ecr": "199"
},
"0001294208": {
"rank": 60,
"ecr": "198"
},
"0001081074": {
"rank": 61,
"ecr": "197"
},
"0000319200": {
"rank": 62,
"ecr": "194"
},
"0001374985": {
"rank": 63,
"ecr": "192"
},
"0001029023": {
"rank": 64,
"ecr": "190"
},
"0000101594": {
"rank": 65,
"ecr": "189"
},
"0001511618": {
"rank": 66,
"ecr": "188"
},
"0001173911": {
"rank": 67,
"ecr": "185"
},
"0000277924": {
"rank": 68,
"ecr": "185"
},
"0000732834": {
"rank": 69,
"ecr": "182"
},
"0001006655": {
"rank": 70,
"ecr": "181"
},
"0001040593": {
"rank": 71,
"ecr": "180"
},
"0001432987": {
"rank": 72,
"ecr": "174"
},
"0001281922": {
"rank": 73,
"ecr": "171"
},
"0001335236": {
"rank": 74,
"ecr": "164"
},
"0001405073": {
"rank": 75,
"ecr": "159"
},
"0001411643": {
"rank": 76,
"ecr": "156"
},
"0000010254": {
"rank": 77,
"ecr": "155"
},
"0001273441": {
"rank": 78,
"ecr": "155"
},
"0001082492": {
"rank": 79,
"ecr": "151"
},
"0001283843": {
"rank": 80,
"ecr": "151"
},
"0000007332": {
"rank": 81,
"ecr": "146"
},
"0000820901": {
"rank": 82,
"ecr": "145"
},
"0001127342": {
"rank": 83,
"ecr": "144"
},
"0001104485": {
"rank": 84,
"ecr": "140"
},
"0001001614": {
"rank": 85,
"ecr": "138"
},
"0001170154": {
"rank": 86,
"ecr": "136"
},
"0001431372": {
"rank": 86,
"ecr": "136"
},
"0001399542": {
"rank": 88,
"ecr": "133"
},
"0000928022": {
"rank": 89,
"ecr": "132"
},
"0000719209": {
"rank": 90,
"ecr": "124"
},
"0001340282": {
"rank": 91,
"ecr": "120"
},
"0001362705": {
"rank": 92,
"ecr": "119"
},
"0001168054": {
"rank": 93,
"ecr": "116"
},
"0000101778": {
"rank": 94,
"ecr": "111"
},
"0001373485": {
"rank": 95,
"ecr": "111"
},
"0001487561": {
"rank": 96,
"ecr": "110"
},
"0000789944": {
"rank": 97,
"ecr": "110"
},
"0001341726": {
"rank": 98,
"ecr": "107"
},
"0001357371": {
"rank": 99,
"ecr": "107"
},
"0000029834": {
"rank": 100,
"ecr": "106"
},
"0000064279": {
"rank": 101,
"ecr": "104"
},
"0000892986": {
"rank": 102,
"ecr": "102"
},
"0001476655": {
"rank": 103,
"ecr": "102"
},
"0000785968": {
"rank": 104,
"ecr": "102"
},
"0001368964": {
"rank": 105,
"ecr": "100"
},
"0000793306": {
"rank": 106,
"ecr": "99"
},
"0000919721": {
"rank": 107,
"ecr": "98"
},
"0000061398": {
"rank": 108,
"ecr": "96"
},
"0001255474": {
"rank": 109,
"ecr": "96"
},
"0001357361": {
"rank": 110,
"ecr": "90"
},
"0001384072": {
"rank": 111,
"ecr": "90"
},
"0000858470": {
"rank": 112,
"ecr": "89"
},
"0000907649": {
"rank": 113,
"ecr": "89"
},
"0001358831": {
"rank": 114,
"ecr": "87"
},
"0001506932": {
"rank": 115,
"ecr": "87"
},
"0000945764": {
"rank": 116,
"ecr": "86"
},
"0000844965": {
"rank": 117,
"ecr": "81"
},
"0000912750": {
"rank": 118,
"ecr": "80"
},
"0001437557": {
"rank": 119,
"ecr": "80"
},
"0001397516": {
"rank": 120,
"ecr": "79"
},
"0001326428": {
"rank": 121,
"ecr": "78"
},
"0001050957": {
"rank": 122,
"ecr": "78"
},
"0000072207": {
"rank": 123,
"ecr": "77"
},
"0001335190": {
"rank": 124,
"ecr": "77"
},
"0000895126": {
"rank": 125,
"ecr": "77"
},
"0000033213": {
"rank": 126,
"ecr": "75"
},
"0000010048": {
"rank": 127,
"ecr": "73"
},
"0000316736": {
"rank": 128,
"ecr": "73"
},
"0001502012": {
"rank": 129,
"ecr": "72"
},
"0001349436": {
"rank": 130,
"ecr": "72"
},
"0000315852": {
"rank": 131,
"ecr": "71"
},
"0001511139": {
"rank": 132,
"ecr": "71"
},
"0000893538": {
"rank": 133,
"ecr": "71"
},
"0001086319": {
"rank": 134,
"ecr": "70"
},
"0001124024": {
"rank": 135,
"ecr": "70"
},
"0001509991": {
"rank": 136,
"ecr": "68"
},
"0000086264": {
"rank": 137,
"ecr": "68"
},
"0001486159": {
"rank": 138,
"ecr": "67"
},
"0000077877": {
"rank": 139,
"ecr": "67"
},
"0001454007": {
"rank": 140,
"ecr": "66"
},
"0001066551": {
"rank": 141,
"ecr": "65"
},
"0000023194": {
"rank": 142,
"ecr": "65"
},
"0000038079": {
"rank": 143,
"ecr": "64"
},
"0000869495": {
"rank": 144,
"ecr": "64"
},
"0000904080": {
"rank": 145,
"ecr": "64"
},
"0000870732": {
"rank": 146,
"ecr": "64"
},
"0001023734": {
"rank": 147,
"ecr": "63"
},
"0001342514": {
"rank": 148,
"ecr": "63"
},
"0000813779": {
"rank": 149,
"ecr": "62"
},
"0001363254": {
"rank": 150,
"ecr": "60"
},
"0001310982": {
"rank": 151,
"ecr": "59"
},
"0001053648": {
"rank": 152,
"ecr": "59"
},
"0001175028": {
"rank": 153,
"ecr": "58"
},
"0000880115": {
"rank": 154,
"ecr": "58"
},
"0001475899": {
"rank": 155,
"ecr": "57"
},
"0001070412": {
"rank": 156,
"ecr": "57"
},
"0001483496": {
"rank": 157,
"ecr": "55"
},
"0001352302": {
"rank": 158,
"ecr": "54"
},
"0001479488": {
"rank": 159,
"ecr": "54"
},
"0000867665": {
"rank": 160,
"ecr": "54"
},
"0001486597": {
"rank": 161,
"ecr": "51"
},
"0001473061": {
"rank": 162,
"ecr": "49"
},
"0000778438": {
"rank": 163,
"ecr": "48"
},
"0000864839": {
"rank": 164,
"ecr": "48"
},
"0000056868": {
"rank": 165,
"ecr": "44"
},
"0001450390": {
"rank": 166,
"ecr": "43"
},
"0001518403": {
"rank": 167,
"ecr": "42"
},
"0000746967": {
"rank": 168,
"ecr": "37"
},
"0000943861": {
"rank": 169,
"ecr": "37"
},
"0001283810": {
"rank": 170,
"ecr": "36"
},
"0001313024": {
"rank": 171,
"ecr": "35"
},
"0001112412": {
"rank": 172,
"ecr": "33"
},
"0001530796": {
"rank": 173,
"ecr": "33"
},
"0001112985": {
"rank": 174,
"ecr": "31"
},
"0001518909": {
"rank": 175,
"ecr": "23"
},
"0001308137": {
"rank": 176,
"ecr": "23"
},
"0001074447": {
"rank": 177,
"ecr": "20"
},
"0001164256": {
"rank": 178,
"ecr": "13"
},
"0000022551": {
"rank": 179,
"ecr": "12"
},
"0000314606": {
"rank": 180,
"ecr": "4.0"
},
"0000942650": {
"rank": 181,
"ecr": "0.078"
},
"0001378195": {
"rank": 182,
"ecr": "0.0030"
},
"0001368637": {
"rank": 183,
"ecr": "0.00035"
},
"0001046057": {
"rank": 184,
"ecr": "0.00022"
},
"0001432001": {
"rank": 185,
"ecr": "0.000014"
},
"0000847416": {
"rank": 186,
"ecr": "0.0000012"
},
"0000700764": {
"rank": 187,
"ecr": "0.00000000012"
},
"0001437491": {
"rank": 188,
"ecr": "0.0000000000048"
},
"0001075773": {
"rank": 189,
"ecr": "0.000000000000000000000068"
},
"0001495648": {
"rank": 190,
"ecr": "0.00000000000000000000000000000000000000000000000000000000000000000000000010"
},
"0001386018": {
"rank": 191,
"ecr": "0.0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000055"
}
},
"2012": {
"0000868082": {
"rank": 1,
"ecr": "315"
},
"0001172358": {
"rank": 2,
"ecr": "311"
},
"0001353722": {
"rank": 3,
"ecr": "278"
},
"0001527709": {
"rank": 4,
"ecr": "271"
},
"0000727538": {
"rank": 5,
"ecr": "266"
},
"0001407463": {
"rank": 6,
"ecr": "264"
},
"0001436942": {
"rank": 7,
"ecr": "263"
},
"0001282723": {
"rank": 8,
"ecr": "263"
},
"0001282400": {
"rank": 9,
"ecr": "261"
},
"0001112985": {
"rank": 10,
"ecr": "254"
},
"0001136529": {
"rank": 11,
"ecr": "252"
},
"0001487561": {
"rank": 12,
"ecr": "251"
},
"0001433833": {
"rank": 13,
"ecr": "243"
},
"0000313478": {
"rank": 14,
"ecr": "242"
},
"0001136933": {
"rank": 15,
"ecr": "241"
},
"0001361937": {
"rank": 16,
"ecr": "241"
},
"0001029023": {
"rank": 17,
"ecr": "239"
},
"0000315131": {
"rank": 18,
"ecr": "235"
},
"0001342514": {
"rank": 19,
"ecr": "234"
},
"0001353748": {
"rank": 20,
"ecr": "234"
},
"0001170797": {
"rank": 21,
"ecr": "233"
},
"0001283810": {
"rank": 22,
"ecr": "232"
},
"0001432987": {
"rank": 23,
"ecr": "232"
},
"0000891456": {
"rank": 24,
"ecr": "229"
},
"0001462103": {
"rank": 25,
"ecr": "226"
},
"0000773910": {
"rank": 26,
"ecr": "225"
},
"0001374845": {
"rank": 27,
"ecr": "222"
},
"0000845289": {
"rank": 28,
"ecr": "221"
},
"0001294476": {
"rank": 29,
"ecr": "221"
},
"0001175028": {
"rank": 30,
"ecr": "221"
},
"0001336339": {
"rank": 31,
"ecr": "220"
},
"0001357361": {
"rank": 32,
"ecr": "220"
},
"0000351817": {
"rank": 33,
"ecr": "219"
},
"0001294208": {
"rank": 34,
"ecr": "219"
},
"0001335236": {
"rank": 35,
"ecr": "218"
},
"0001038357": {
"rank": 36,
"ecr": "218"
},
"0001399542": {
"rank": 37,
"ecr": "218"
},
"0000006769": {
"rank": 38,
"ecr": "216"
},
"0001172139": {
"rank": 39,
"ecr": "214"
},
"0000797468": {
"rank": 40,
"ecr": "213"
},
"0000077159": {
"rank": 41,
"ecr": "212"
},
"0000732834": {
"rank": 42,
"ecr": "211"
},
"0001346980": {
"rank": 43,
"ecr": "211"
},
"0001379763": {
"rank": 44,
"ecr": "210"
},
"0001238289": {
"rank": 45,
"ecr": "209"
},
"0001166036": {
"rank": 46,
"ecr": "209"
},
"0000869495": {
"rank": 47,
"ecr": "207"
},
"0001364541": {
"rank": 48,
"ecr": "207"
},
"0000315261": {
"rank": 49,
"ecr": "204"
},
"0001288403": {
"rank": 50,
"ecr": "203"
},
"0001413507": {
"rank": 51,
"ecr": "199"
},
"0000101594": {
"rank": 52,
"ecr": "194"
},
"0001281922": {
"rank": 53,
"ecr": "192"
},
"0001090012": {
"rank": 54,
"ecr": "191"
},
"0001282648": {
"rank": 55,
"ecr": "190"
},
"0001399541": {
"rank": 56,
"ecr": "183"
},
"0001528837": {
"rank": 57,
"ecr": "183"
},
"0000717423": {
"rank": 58,
"ecr": "180"
},
"0001006655": {
"rank": 59,
"ecr": "179"
},
"0001173911": {
"rank": 60,
"ecr": "178"
},
"0000894627": {
"rank": 61,
"ecr": "169"
},
"0001374985": {
"rank": 62,
"ecr": "169"
},
"0001411643": {
"rank": 63,
"ecr": "164"
},
"0001074447": {
"rank": 64,
"ecr": "164"
},
"0001273441": {
"rank": 65,
"ecr": "159"
},
"0000719209": {
"rank": 66,
"ecr": "157"
},
"0000010254": {
"rank": 67,
"ecr": "155"
},
"0001548261": {
"rank": 68,
"ecr": "155"
},
"0001405073": {
"rank": 69,
"ecr": "149"
},
"0001368637": {
"rank": 70,
"ecr": "139"
},
"0001050957": {
"rank": 71,
"ecr": "137"
},
"0000820901": {
"rank": 72,
"ecr": "117"
},
"0001471261": {
"rank": 73,
"ecr": "117"
},
"0001509589": {
"rank": 74,
"ecr": "109"
},
"0001168054": {
"rank": 75,
"ecr": "104"
},
"0000064279": {
"rank": 76,
"ecr": "103"
},
"0000892986": {
"rank": 77,
"ecr": "101"
},
"0001520006": {
"rank": 78,
"ecr": "101"
},
"0000316300": {
"rank": 79,
"ecr": "97"
},
"0000928022": {
"rank": 80,
"ecr": "95"
},
"0000872248": {
"rank": 81,
"ecr": "95"
},
"0000101778": {
"rank": 82,
"ecr": "95"
},
"0001082492": {
"rank": 83,
"ecr": "94"
},
"0000785968": {
"rank": 84,
"ecr": "94"
},
"0001357371": {
"rank": 85,
"ecr": "93"
},
"0000316736": {
"rank": 86,
"ecr": "93"
},
"0001104485": {
"rank": 87,
"ecr": "91"
},
"0001405686": {
"rank": 88,
"ecr": "88"
},
"0001255474": {
"rank": 89,
"ecr": "87"
},
"0000072207": {
"rank": 90,
"ecr": "86"
},
"0001450390": {
"rank": 91,
"ecr": "85"
},
"0000945764": {
"rank": 92,
"ecr": "83"
},
"0000844965": {
"rank": 93,
"ecr": "81"
},
"0000907649": {
"rank": 94,
"ecr": "81"
},
"0000029834": {
"rank": 95,
"ecr": "80"
},
"0000858470": {
"rank": 96,
"ecr": "79"
},
"0001475899": {
"rank": 97,
"ecr": "78"
},
"0001519632": {
"rank": 98,
"ecr": "78"
},
"0001502012": {
"rank": 99,
"ecr": "76"
},
"0000033213": {
"rank": 100,
"ecr": "75"
},
"0001310982": {
"rank": 101,
"ecr": "74"
},
"0001521847": {
"rank": 102,
"ecr": "72"
},
"0001363254": {
"rank": 103,
"ecr": "72"
},
"0001358831": {
"rank": 104,
"ecr": "71"
},
"0000895126": {
"rank": 105,
"ecr": "70"
},
"0001509991": {
"rank": 106,
"ecr": "70"
},
"0001476655": {
"rank": 107,
"ecr": "69"
},
"0001349436": {
"rank": 108,
"ecr": "69"
},
"0001283843": {
"rank": 109,
"ecr": "69"
},
"0001511139": {
"rank": 110,
"ecr": "67"
},
"0001469510": {
"rank": 111,
"ecr": "67"
},
"0001309082": {
"rank": 112,
"ecr": "67"
},
"0001373485": {
"rank": 113,
"ecr": "65"
},
"0001335190": {
"rank": 114,
"ecr": "64"
},
"0001528129": {
"rank": 115,
"ecr": "63"
},
"0001326428": {
"rank": 116,
"ecr": "62"
},
"0000007332": {
"rank": 117,
"ecr": "61"
},
"0000010048": {
"rank": 118,
"ecr": "61"
},
"0000315852": {
"rank": 119,
"ecr": "60"
},
"0000904080": {
"rank": 120,
"ecr": "60"
},
"0001483496": {
"rank": 121,
"ecr": "60"
},
"0000750199": {
"rank": 122,
"ecr": "59"
},
"0001425808": {
"rank": 123,
"ecr": "59"
},
"0000778438": {
"rank": 124,
"ecr": "59"
},
"0000077877": {
"rank": 125,
"ecr": "59"
},
"0001070412": {
"rank": 126,
"ecr": "58"
},
"0000023194": {
"rank": 127,
"ecr": "58"
},
"0001502774": {
"rank": 128,
"ecr": "58"
},
"0000893538": {
"rank": 129,
"ecr": "57"
},
"0001533924": {
"rank": 130,
"ecr": "57"
},
"0001384072": {
"rank": 131,
"ecr": "55"
},
"0001023734": {
"rank": 132,
"ecr": "54"
},
"0000880115": {
"rank": 133,
"ecr": "49"
},
"0000912750": {
"rank": 134,
"ecr": "48"
},
"0000056868": {
"rank": 135,
"ecr": "47"
},
"0001362705": {
"rank": 136,
"ecr": "46"
},
"0000870732": {
"rank": 137,
"ecr": "44"
},
"0001560443": {
"rank": 138,
"ecr": "41"
},
"0000746967": {
"rank": 139,
"ecr": "40"
},
"0000867665": {
"rank": 140,
"ecr": "36"
},
"0001473061": {
"rank": 141,
"ecr": "34"
},
"0000086264": {
"rank": 142,
"ecr": "33"
},
"0001124024": {
"rank": 143,
"ecr": "30"
},
"0000793306": {
"rank": 144,
"ecr": "26"
},
"0001454007": {
"rank": 145,
"ecr": "25"
},
"0001112412": {
"rank": 146,
"ecr": "24"
},
"0001515635": {
"rank": 147,
"ecr": "23"
},
"0000813779": {
"rank": 148,
"ecr": "23"
},
"0001170154": {
"rank": 149,
"ecr": "23"
},
"0001431372": {
"rank": 149,
"ecr": "23"
},
"0001086319": {
"rank": 151,
"ecr": "20"
},
"0000918573": {
"rank": 152,
"ecr": "20"
},
"0001506932": {
"rank": 153,
"ecr": "20"
},
"0000943861": {
"rank": 154,
"ecr": "20"
},
"0001486597": {
"rank": 155,
"ecr": "20"
},
"0001308137": {
"rank": 156,
"ecr": "20"
},
"0001518403": {
"rank": 157,
"ecr": "19"
},
"0000919721": {
"rank": 158,
"ecr": "18"
},
"0001022646": {
"rank": 159,
"ecr": "16"
},
"0001409624": {
"rank": 160,
"ecr": "16"
},
"0001518909": {
"rank": 161,
"ecr": "15"
},
"0001141197": {
"rank": 162,
"ecr": "9.4"
},
"0001528393": {
"rank": 163,
"ecr": "8.7"
},
"0001437557": {
"rank": 164,
"ecr": "6.5"
},
"0000038079": {
"rank": 165,
"ecr": "4.9"
},
"0001053648": {
"rank": 166,
"ecr": "4.7"
},
"0001518985": {
"rank": 167,
"ecr": "4.5"
},
"0000864839": {
"rank": 168,
"ecr": "4.0"
},
"0000314606": {
"rank": 169,
"ecr": "3.4"
},
"0000847416": {
"rank": 170,
"ecr": "3.2"
},
"0001479488": {
"rank": 171,
"ecr": "3.0"
},
"0001164256": {
"rank": 172,
"ecr": "1.8"
},
"0001353406": {
"rank": 173,
"ecr": "0.17"
},
"0001432985": {
"rank": 174,
"ecr": "0.15"
},
"0001060990": {
"rank": 175,
"ecr": "0.15"
},
"0001439971": {
"rank": 176,
"ecr": "0.023"
},
"0001341726": {
"rank": 177,
"ecr": "0.00065"
},
"0001352302": {
"rank": 178,
"ecr": "0.000068"
},
"0001437491": {
"rank": 179,
"ecr": "0.00000022"
},
"0001284452": {
"rank": 180,
"ecr": "0.000000067"
},
"0001432001": {
"rank": 181,
"ecr": "0.0000000098"
},
"0001434737": {
"rank": 182,
"ecr": "0.0000000010"
},
"0001482361": {
"rank": 183,
"ecr": "0.000000000015"
},
"0001156041": {
"rank": 184,
"ecr": "0.000000000000017"
},
"0001415286": {
"rank": 185,
"ecr": "0.0000000000000030"
},
"0001321516": {
"rank": 186,
"ecr": "0.00000000000000038"
},
"0001553304": {
"rank": 187,
"ecr": "0.000000000000000000061"
},
"0000700764": {
"rank": 188,
"ecr": "0.00000000000000000000000000000000000046"
},
"0001075773": {
"rank": 189,
"ecr": "0.0000000000000000000000000000000000000000000000049"
}
},
"2013": {
"0001172358": {
"rank": 1,
"ecr": "324"
},
"0001353722": {
"rank": 2,
"ecr": "293"
},
"0001527709": {
"rank": 3,
"ecr": "291"
},
"0001353748": {
"rank": 4,
"ecr": "276"
},
"0001136529": {
"rank": 5,
"ecr": "271"
},
"0001282723": {
"rank": 6,
"ecr": "271"
},
"0001436942": {
"rank": 7,
"ecr": "269"
},
"0001282400": {
"rank": 8,
"ecr": "268"
},
"0001462103": {
"rank": 9,
"ecr": "263"
},
"0001487561": {
"rank": 10,
"ecr": "259"
},
"0000868082": {
"rank": 11,
"ecr": "255"
},
"0001170797": {
"rank": 12,
"ecr": "254"
},
"0001335236": {
"rank": 13,
"ecr": "252"
},
"0001136933": {
"rank": 14,
"ecr": "251"
},
"0001399542": {
"rank": 15,
"ecr": "250"
},
"0001432985": {
"rank": 16,
"ecr": "249"
},
"0001399541": {
"rank": 17,
"ecr": "247"
},
"0001374985": {
"rank": 18,
"ecr": "245"
},
"0000315261": {
"rank": 19,
"ecr": "244"
},
"0001357361": {
"rank": 20,
"ecr": "242"
},
"0001433833": {
"rank": 21,
"ecr": "241"
},
"0000315131": {
"rank": 22,
"ecr": "237"
},
"0001029023": {
"rank": 23,
"ecr": "236"
},
"0001379763": {
"rank": 24,
"ecr": "234"
},
"0001336339": {
"rank": 25,
"ecr": "234"
},
"0001361937": {
"rank": 26,
"ecr": "234"
},
"0001342514": {
"rank": 27,
"ecr": "230"
},
"0001432987": {
"rank": 28,
"ecr": "228"
},
"0001294208": {
"rank": 29,
"ecr": "227"
},
"0000727538": {
"rank": 30,
"ecr": "225"
},
"0000006769": {
"rank": 31,
"ecr": "223"
},
"0000351817": {
"rank": 32,
"ecr": "219"
},
"0001294476": {
"rank": 33,
"ecr": "219"
},
"0001175028": {
"rank": 34,
"ecr": "218"
},
"0000869495": {
"rank": 35,
"ecr": "215"
},
"0000101594": {
"rank": 36,
"ecr": "214"
},
"0001283810": {
"rank": 37,
"ecr": "213"
},
"0000797468": {
"rank": 38,
"ecr": "213"
},
"0001346980": {
"rank": 39,
"ecr": "212"
},
"0001166036": {
"rank": 40,
"ecr": "210"
},
"0001238289": {
"rank": 41,
"ecr": "210"
},
"0000773910": {
"rank": 42,
"ecr": "209"
},
"0000732834": {
"rank": 43,
"ecr": "208"
},
"0001288403": {
"rank": 44,
"ecr": "203"
},
"0001022646": {
"rank": 45,
"ecr": "203"
},
"0001172139": {
"rank": 46,
"ecr": "199"
},
"0000894627": {
"rank": 47,
"ecr": "197"
},
"0001156041": {
"rank": 48,
"ecr": "196"
},
"0000077159": {
"rank": 49,
"ecr": "195"
},
"0001006655": {
"rank": 50,
"ecr": "193"
},
"0001038357": {
"rank": 51,
"ecr": "193"
},
"0001558902": {
"rank": 52,
"ecr": "192"
},
"0000872248": {
"rank": 53,
"ecr": "191"
},
"0000316300": {
"rank": 54,
"ecr": "190"
},
"0000277595": {
"rank": 55,
"ecr": "185"
},
"0001364541": {
"rank": 56,
"ecr": "183"
},
"0000717423": {
"rank": 57,
"ecr": "182"
},
"0001090012": {
"rank": 58,
"ecr": "182"
},
"0001112985": {
"rank": 59,
"ecr": "178"
},
"0001518832": {
"rank": 60,
"ecr": "173"
},
"0001411643": {
"rank": 61,
"ecr": "169"
},
"0000719209": {
"rank": 62,
"ecr": "163"
},
"0001273441": {
"rank": 63,
"ecr": "162"
},
"0001368637": {
"rank": 64,
"ecr": "161"
},
"0001283843": {
"rank": 65,
"ecr": "157"
},
"0001282648": {
"rank": 66,
"ecr": "156"
},
"0001492832": {
"rank": 67,
"ecr": "147"
},
"0001520006": {
"rank": 68,
"ecr": "126"
},
"0000928022": {
"rank": 69,
"ecr": "125"
},
"0001405073": {
"rank": 70,
"ecr": "122"
},
"0001560443": {
"rank": 71,
"ecr": "117"
},
"0001554970": {
"rank": 72,
"ecr": "116"
},
"0000820901": {
"rank": 73,
"ecr": "115"
},
"0001518985": {
"rank": 74,
"ecr": "113"
},
"0000892986": {
"rank": 75,
"ecr": "112"
},
"0000010254": {
"rank": 76,
"ecr": "112"
},
"0001168054": {
"rank": 77,
"ecr": "108"
},
"0001539838": {
"rank": 78,
"ecr": "102"
},
"0000101778": {
"rank": 79,
"ecr": "102"
},
"0001373485": {
"rank": 80,
"ecr": "98"
},
"0001310982": {
"rank": 81,
"ecr": "98"
},
"0001433270": {
"rank": 82,
"ecr": "94"
},
"0001281922": {
"rank": 83,
"ecr": "94"
},
"0000785968": {
"rank": 84,
"ecr": "94"
},
"0001212641": {
"rank": 85,
"ecr": "93"
},
"0001528837": {
"rank": 86,
"ecr": "93"
},
"0000086264": {
"rank": 87,
"ecr": "92"
},
"0000316736": {
"rank": 88,
"ecr": "92"
},
"0000033213": {
"rank": 89,
"ecr": "89"
},
"0001528129": {
"rank": 90,
"ecr": "88"
},
"0001574648": {
"rank": 91,
"ecr": "85"
},
"0000072207": {
"rank": 92,
"ecr": "85"
},
"0000844965": {
"rank": 93,
"ecr": "84"
},
"0000867665": {
"rank": 94,
"ecr": "84"
},
"0000007332": {
"rank": 95,
"ecr": "84"
},
"0001471261": {
"rank": 96,
"ecr": "83"
},
"0000858470": {
"rank": 97,
"ecr": "80"
},
"0000945764": {
"rank": 98,
"ecr": "80"
},
"0000077877": {
"rank": 99,
"ecr": "79"
},
"0001357371": {
"rank": 100,
"ecr": "79"
},
"0001362705": {
"rank": 101,
"ecr": "79"
},
"0001255474": {
"rank": 102,
"ecr": "78"
},
"0000023194": {
"rank": 103,
"ecr": "77"
},
"0001509589": {
"rank": 104,
"ecr": "76"
},
"0000895126": {
"rank": 105,
"ecr": "75"
},
"0001363254": {
"rank": 106,
"ecr": "75"
},
"0001483496": {
"rank": 107,
"ecr": "74"
},
"0000029834": {
"rank": 108,
"ecr": "73"
},
"0001104485": {
"rank": 109,
"ecr": "72"
},
"0001573166": {
"rank": 110,
"ecr": "72"
},
"0001431372": {
"rank": 111,
"ecr": "69"
},
"0001509991": {
"rank": 112,
"ecr": "67"
},
"0001521847": {
"rank": 113,
"ecr": "65"
},
"0001502012": {
"rank": 114,
"ecr": "63"
},
"0001349436": {
"rank": 115,
"ecr": "63"
},
"0000750199": {
"rank": 116,
"ecr": "63"
},
"0000893538": {
"rank": 117,
"ecr": "62"
},
"0001475899": {
"rank": 118,
"ecr": "62"
},
"0000907649": {
"rank": 119,
"ecr": "58"
},
"0000315852": {
"rank": 120,
"ecr": "58"
},
"0001326428": {
"rank": 121,
"ecr": "57"
},
"0001519632": {
"rank": 122,
"ecr": "57"
},
"0000904080": {
"rank": 123,
"ecr": "56"
},
"0001469510": {
"rank": 124,
"ecr": "55"
},
"0000943861": {
"rank": 125,
"ecr": "54"
},
"0001358831": {
"rank": 126,
"ecr": "53"
},
"0001081074": {
"rank": 127,
"ecr": "52"
},
"0001335190": {
"rank": 128,
"ecr": "52"
},
"0000010048": {
"rank": 129,
"ecr": "50"
},
"0000056868": {
"rank": 130,
"ecr": "49"
},
"0000880115": {
"rank": 131,
"ecr": "48"
},
"0001023734": {
"rank": 132,
"ecr": "47"
},
"0000821483": {
"rank": 133,
"ecr": "44"
},
"0000746967": {
"rank": 134,
"ecr": "42"
},
"0000864839": {
"rank": 135,
"ecr": "35"
},
"0000038079": {
"rank": 136,
"ecr": "33"
},
"0000700764": {
"rank": 137,
"ecr": "32"
},
"0001053648": {
"rank": 138,
"ecr": "28"
},
"0000870732": {
"rank": 139,
"ecr": "25"
},
"0001533924": {
"rank": 140,
"ecr": "24"
},
"0001046057": {
"rank": 141,
"ecr": "22"
},
"0001112412": {
"rank": 142,
"ecr": "20"
},
"0001437557": {
"rank": 143,
"ecr": "20"
},
"0000918573": {
"rank": 144,
"ecr": "20"
},
"0001473061": {
"rank": 145,
"ecr": "20"
},
"0001415286": {
"rank": 146,
"ecr": "19"
},
"0001352302": {
"rank": 147,
"ecr": "19"
},
"0001518909": {
"rank": 148,
"ecr": "18"
},
"0001141197": {
"rank": 149,
"ecr": "17"
},
"0000919721": {
"rank": 150,
"ecr": "14"
},
"0001124024": {
"rank": 151,
"ecr": "14"
},
"0001518403": {
"rank": 152,
"ecr": "11"
},
"0001511139": {
"rank": 153,
"ecr": "9.6"
},
"0001486597": {
"rank": 154,
"ecr": "7.5"
},
"0001409624": {
"rank": 155,
"ecr": "1.8"
},
"0001321516": {
"rank": 156,
"ecr": "1.7"
},
"0001528393": {
"rank": 157,
"ecr": "0.062"
},
"0001425808": {
"rank": 158,
"ecr": "0.023"
},
"0001164256": {
"rank": 159,
"ecr": "0.0033"
},
"0001482361": {
"rank": 160,
"ecr": "0.00036"
},
"0001437491": {
"rank": 161,
"ecr": "0.0000046"
},
"0001502774": {
"rank": 162,
"ecr": "0.0000032"
},
"0000021239": {
"rank": 163,
"ecr": "0.000000047"
},
"0001308137": {
"rank": 164,
"ecr": "0.000000027"
},
"0001515635": {
"rank": 165,
"ecr": "0.0000000000036"
},
"0001432001": {
"rank": 166,
"ecr": "0.0000000000031"
},
"0001284452": {
"rank": 167,
"ecr": "0.0000000000011"
},
"0001439971": {
"rank": 168,
"ecr": "0.000000000000040"
},
"0001442492": {
"rank": 169,
"ecr": "0.00000000000000018"
},
"0001542335": {
"rank": 170,
"ecr": "0.0000000000000000000073"
},
"0001341726": {
"rank": 171,
"ecr": "0.0000000000000000000000030"
},
"0001374845": {
"rank": 172,
"ecr": "0.0000000000000000000000000000000000000000000056"
}
},
"2014": {
"0001352302": {
"rank": 1,
"ecr": "749"
},
"0001353722": {
"rank": 2,
"ecr": "302"
},
"0001282723": {
"rank": 3,
"ecr": "279"
},
"0001353748": {
"rank": 4,
"ecr": "278"
},
"0001282400": {
"rank": 5,
"ecr": "274"
},
"0001436942": {
"rank": 6,
"ecr": "273"
},
"0001462103": {
"rank": 7,
"ecr": "264"
},
"0001527709": {
"rank": 8,
"ecr": "263"
},
"0000352955": {
"rank": 9,
"ecr": "260"
},
"0001170797": {
"rank": 10,
"ecr": "255"
},
"0001432985": {
"rank": 11,
"ecr": "254"
},
"0000315131": {
"rank": 12,
"ecr": "253"
},
"0001361937": {
"rank": 13,
"ecr": "253"
},
"0000727538": {
"rank": 14,
"ecr": "241"
},
"0000868082": {
"rank": 15,
"ecr": "235"
},
"0001335236": {
"rank": 16,
"ecr": "234"
},
"0001338613": {
"rank": 17,
"ecr": "229"
},
"0001022646": {
"rank": 18,
"ecr": "227"
},
"0001166036": {
"rank": 19,
"ecr": "227"
},
"0000101594": {
"rank": 20,
"ecr": "218"
},
"0001038357": {
"rank": 21,
"ecr": "215"
},
"0001346980": {
"rank": 22,
"ecr": "213"
},
"0000869495": {
"rank": 23,
"ecr": "211"
},
"0000732834": {
"rank": 24,
"ecr": "206"
},
"0000038079": {
"rank": 25,
"ecr": "205"
},
"0001288403": {
"rank": 26,
"ecr": "203"
},
"0001090012": {
"rank": 27,
"ecr": "203"
},
"0000006769": {
"rank": 28,
"ecr": "203"
},
"0001172139": {
"rank": 29,
"ecr": "200"
},
"0001609253": {
"rank": 30,
"ecr": "197"
},
"0000351817": {
"rank": 31,
"ecr": "195"
},
"0001384195": {
"rank": 32,
"ecr": "195"
},
"0001518832": {
"rank": 33,
"ecr": "194"
},
"0000316300": {
"rank": 34,
"ecr": "193"
},
"0001287900": {
"rank": 35,
"ecr": "190"
},
"0000797468": {
"rank": 36,
"ecr": "189"
},
"0001558902": {
"rank": 37,
"ecr": "185"
},
"0001309082": {
"rank": 38,
"ecr": "180"
},
"0000717423": {
"rank": 39,
"ecr": "178"
},
"0001006655": {
"rank": 40,
"ecr": "176"
},
"0001506742": {
"rank": 41,
"ecr": "175"
},
"0001310982": {
"rank": 42,
"ecr": "175"
},
"0000773910": {
"rank": 43,
"ecr": "175"
},
"0000867038": {
"rank": 44,
"ecr": "158"
},
"0000077159": {
"rank": 45,
"ecr": "158"
},
"0000081318": {
"rank": 46,
"ecr": "151"
},
"0000086264": {
"rank": 47,
"ecr": "150"
},
"0001622620": {
"rank": 48,
"ecr": "147"
},
"0001212641": {
"rank": 49,
"ecr": "146"
},
"0000719209": {
"rank": 50,
"ecr": "140"
},
"0001364541": {
"rank": 51,
"ecr": "134"
},
"0001081074": {
"rank": 52,
"ecr": "134"
},
"0001273441": {
"rank": 53,
"ecr": "134"
},
"0001539838": {
"rank": 54,
"ecr": "128"
},
"0001411643": {
"rank": 55,
"ecr": "127"
},
"0001071993": {
"rank": 56,
"ecr": "124"
},
"0001362705": {
"rank": 57,
"ecr": "120"
},
"0000101778": {
"rank": 58,
"ecr": "116"
},
"0000820901": {
"rank": 59,
"ecr": "113"
},
"0001368637": {
"rank": 60,
"ecr": "111"
},
"0001053648": {
"rank": 61,
"ecr": "111"
},
"0000793306": {
"rank": 62,
"ecr": "110"
},
"0001588238": {
"rank": 63,
"ecr": "106"
},
"0001588216": {
"rank": 64,
"ecr": "103"
},
"0001405073": {
"rank": 65,
"ecr": "102"
},
"0001399542": {
"rank": 66,
"ecr": "101"
},
"0001600470": {
"rank": 67,
"ecr": "97"
},
"0000033213": {
"rank": 68,
"ecr": "97"
},
"0001357361": {
"rank": 69,
"ecr": "97"
},
"0001281922": {
"rank": 70,
"ecr": "96"
},
"0001168054": {
"rank": 71,
"ecr": "96"
},
"0000894627": {
"rank": 72,
"ecr": "95"
},
"0001510949": {
"rank": 73,
"ecr": "94"
},
"0001357371": {
"rank": 74,
"ecr": "91"
},
"0000077877": {
"rank": 75,
"ecr": "91"
},
"0000928022": {
"rank": 76,
"ecr": "90"
},
"0001433270": {
"rank": 77,
"ecr": "87"
},
"0001509991": {
"rank": 78,
"ecr": "87"
},
"0001379763": {
"rank": 79,
"ecr": "86"
},
"0001594466": {
"rank": 80,
"ecr": "85"
},
"0001560443": {
"rank": 81,
"ecr": "84"
},
"0001431372": {
"rank": 82,
"ecr": "83"
},
"0000072207": {
"rank": 83,
"ecr": "83"
},
"0001283810": {
"rank": 84,
"ecr": "82"
},
"0000945764": {
"rank": 85,
"ecr": "81"
},
"0001554970": {
"rank": 86,
"ecr": "81"
},
"0001373485": {
"rank": 87,
"ecr": "80"
},
"0001349436": {
"rank": 88,
"ecr": "80"
},
"0001584952": {
"rank": 89,
"ecr": "79"
},
"0001336339": {
"rank": 90,
"ecr": "77"
},
"0001483496": {
"rank": 91,
"ecr": "77"
},
"0001519632": {
"rank": 92,
"ecr": "76"
},
"0001374985": {
"rank": 93,
"ecr": "74"
},
"0000315852": {
"rank": 94,
"ecr": "74"
},
"0001528129": {
"rank": 95,
"ecr": "74"
},
"0001597131": {
"rank": 96,
"ecr": "74"
},
"0001340282": {
"rank": 97,
"ecr": "74"
},
"0001487561": {
"rank": 98,
"ecr": "74"
},
"0001104485": {
"rank": 99,
"ecr": "72"
},
"0000316736": {
"rank": 100,
"ecr": "72"
},
"0000029834": {
"rank": 101,
"ecr": "71"
},
"0001384072": {
"rank": 102,
"ecr": "71"
},
"0001283843": {
"rank": 103,
"ecr": "71"
},
"0000893538": {
"rank": 104,
"ecr": "70"
},
"0001399541": {
"rank": 105,
"ecr": "69"
},
"0001255474": {
"rank": 106,
"ecr": "69"
},
"0000858470": {
"rank": 107,
"ecr": "68"
},
"0001471261": {
"rank": 108,
"ecr": "68"
},
"0000912750": {
"rank": 109,
"ecr": "67"
},
"0000892986": {
"rank": 110,
"ecr": "64"
},
"0001509589": {
"rank": 111,
"ecr": "64"
},
"0001342514": {
"rank": 112,
"ecr": "63"
},
"0001486159": {
"rank": 113,
"ecr": "63"
},
"0000056868": {
"rank": 114,
"ecr": "62"
},
"0000023194": {
"rank": 115,
"ecr": "62"
},
"0001397516": {
"rank": 116,
"ecr": "61"
},
"0000007332": {
"rank": 117,
"ecr": "61"
},
"0001469510": {
"rank": 118,
"ecr": "60"
},
"0001156041": {
"rank": 119,
"ecr": "59"
},
"0000904080": {
"rank": 120,
"ecr": "59"
},
"0000010048": {
"rank": 121,
"ecr": "58"
},
"0001528837": {
"rank": 122,
"ecr": "56"
},
"0000844965": {
"rank": 123,
"ecr": "55"
},
"0001363254": {
"rank": 124,
"ecr": "54"
},
"0001551390": {
"rank": 125,
"ecr": "53"
},
"0000880115": {
"rank": 126,
"ecr": "52"
},
"0001335190": {
"rank": 127,
"ecr": "50"
},
"0001326428": {
"rank": 128,
"ecr": "49"
},
"0000918573": {
"rank": 129,
"ecr": "48"
},
"0001358831": {
"rank": 130,
"ecr": "46"
},
"0001533924": {
"rank": 131,
"ecr": "45"
},
"0001425808": {
"rank": 132,
"ecr": "43"
},
"0000313478": {
"rank": 133,
"ecr": "41"
},
"0001046057": {
"rank": 134,
"ecr": "39"
},
"0001175028": {
"rank": 135,
"ecr": "36"
},
"0001294476": {
"rank": 136,
"ecr": "36"
},
"0001238289": {
"rank": 137,
"ecr": "34"
},
"0001473061": {
"rank": 138,
"ecr": "33"
},
"0001294208": {
"rank": 139,
"ecr": "31"
},
"0001518985": {
"rank": 140,
"ecr": "25"
},
"0001548691": {
"rank": 141,
"ecr": "24"
},
"0001518403": {
"rank": 142,
"ecr": "23"
},
"0001482075": {
"rank": 143,
"ecr": "18"
},
"0001023734": {
"rank": 144,
"ecr": "16"
},
"0001475899": {
"rank": 145,
"ecr": "16"
},
"0000864839": {
"rank": 146,
"ecr": "16"
},
"0000907649": {
"rank": 147,
"ecr": "15"
},
"0000919721": {
"rank": 148,
"ecr": "14"
},
"0001511139": {
"rank": 149,
"ecr": "14"
},
"0001482361": {
"rank": 150,
"ecr": "11"
},
"0001437557": {
"rank": 151,
"ecr": "7.6"
},
"0000943861": {
"rank": 152,
"ecr": "7.4"
},
"0001432001": {
"rank": 153,
"ecr": "2.9"
},
"0000845289": {
"rank": 154,
"ecr": "1.9"
},
"0001141197": {
"rank": 155,
"ecr": "1.6"
},
"0001528393": {
"rank": 156,
"ecr": "0.76"
},
"0001415286": {
"rank": 157,
"ecr": "0.28"
},
"0001433833": {
"rank": 158,
"ecr": "0.11"
},
"0001405686": {
"rank": 159,
"ecr": "0.067"
},
"0001432987": {
"rank": 160,
"ecr": "0.061"
},
"0001486597": {
"rank": 161,
"ecr": "0.018"
},
"0001321516": {
"rank": 162,
"ecr": "0.014"
},
"0001386018": {
"rank": 163,
"ecr": "0.0067"
},
"0001112412": {
"rank": 164,
"ecr": "0.00089"
},
"0001445109": {
"rank": 165,
"ecr": "0.0000000032"
},
"0001353406": {
"rank": 166,
"ecr": "0.0000000010"
},
"0001308137": {
"rank": 167,
"ecr": "0.000000000038"
},
"0001542335": {
"rank": 168,
"ecr": "0.000000000000012"
},
"0001112985": {
"rank": 169,
"ecr": "0.0000000000000000022"
},
"0001515635": {
"rank": 170,
"ecr": "0.00000000000000000062"
},
"0001479488": {
"rank": 171,
"ecr": "0.00000000000000000000011"
},
"0001557798": {
"rank": 172,
"ecr": "0.000000000000000000000000000000000000010"
}
},
"2015": {
"0001433833": {
"rank": 1,
"ecr": "251"
},
"0000315131": {
"rank": 2,
"ecr": "250"
},
"0000352955": {
"rank": 3,
"ecr": "246"
},
"0001361937": {
"rank": 4,
"ecr": "239"
},
"0001450390": {
"rank": 5,
"ecr": "218"
},
"0000732834": {
"rank": 6,
"ecr": "218"
},
"0000727538": {
"rank": 7,
"ecr": "208"
},
"0001038357": {
"rank": 8,
"ecr": "204"
},
"0001487561": {
"rank": 9,
"ecr": "203"
},
"0000773910": {
"rank": 10,
"ecr": "184"
},
"0001353722": {
"rank": 11,
"ecr": "176"
},
"0001518832": {
"rank": 12,
"ecr": "175"
},
"0001621434": {
"rank": 13,
"ecr": "173"
},
"0001413507": {
"rank": 14,
"ecr": "161"
},
"0000719209": {
"rank": 15,
"ecr": "158"
},
"0000798949": {
"rank": 16,
"ecr": "156"
},
"0000797468": {
"rank": 17,
"ecr": "152"
},
"0001172139": {
"rank": 18,
"ecr": "149"
},
"0000717423": {
"rank": 19,
"ecr": "145"
},
"0001006655": {
"rank": 20,
"ecr": "145"
},
"0001506742": {
"rank": 21,
"ecr": "129"
},
"0001539838": {
"rank": 22,
"ecr": "124"
},
"0001609253": {
"rank": 23,
"ecr": "120"
},
"0001542335": {
"rank": 24,
"ecr": "116"
},
"0001588216": {
"rank": 25,
"ecr": "113"
},
"0000868082": {
"rank": 26,
"ecr": "113"
},
"0000081318": {
"rank": 27,
"ecr": "112"
},
"0001594466": {
"rank": 28,
"ecr": "112"
},
"0001090012": {
"rank": 29,
"ecr": "110"
},
"0001156041": {
"rank": 30,
"ecr": "110"
},
"0001374985": {
"rank": 31,
"ecr": "107"
},
"0000867038": {
"rank": 32,
"ecr": "105"
},
"0001399542": {
"rank": 33,
"ecr": "104"
},
"0000033213": {
"rank": 34,
"ecr": "101"
},
"0001527709": {
"rank": 35,
"ecr": "99"
},
"0000101778": {
"rank": 36,
"ecr": "93"
},
"0000077877": {
"rank": 37,
"ecr": "91"
},
"0000277595": {
"rank": 38,
"ecr": "87"
},
"0000010254": {
"rank": 39,
"ecr": "83"
},
"0001368637": {
"rank": 40,
"ecr": "78"
},
"0000010048": {
"rank": 41,
"ecr": "77"
},
"0001581552": {
"rank": 42,
"ecr": "76"
},
"0001175028": {
"rank": 43,
"ecr": "74"
},
"0001568079": {
"rank": 44,
"ecr": "74"
},
"0000086264": {
"rank": 45,
"ecr": "72"
},
"0001405073": {
"rank": 46,
"ecr": "71"
},
"0000887396": {
"rank": 47,
"ecr": "68"
},
"0001509991": {
"rank": 48,
"ecr": "67"
},
"0001287900": {
"rank": 49,
"ecr": "66"
},
"0000793306": {
"rank": 50,
"ecr": "65"
},
"0001281922": {
"rank": 51,
"ecr": "63"
},
"0000858470": {
"rank": 52,
"ecr": "63"
},
"0000874499": {
"rank": 53,
"ecr": "63"
},
"0000072207": {
"rank": 54,
"ecr": "62"
},
"0001336339": {
"rank": 55,
"ecr": "61"
},
"0000315852": {
"rank": 56,
"ecr": "58"
},
"0001294476": {
"rank": 57,
"ecr": "57"
},
"0001282723": {
"rank": 58,
"ecr": "57"
},
"0001342514": {
"rank": 59,
"ecr": "54"
},
"0001255474": {
"rank": 60,
"ecr": "52"
},
"0000893538": {
"rank": 61,
"ecr": "51"
},
"0001471261": {
"rank": 62,
"ecr": "50"
},
"0001282400": {
"rank": 63,
"ecr": "50"
},
"0000844965": {
"rank": 64,
"ecr": "49"
},
"0000928022": {
"rank": 65,
"ecr": "48"
},
"0001599222": {
"rank": 66,
"ecr": "48"
},
"0000056868": {
"rank": 67,
"ecr": "47"
},
"0001357361": {
"rank": 68,
"ecr": "46"
},
"0001168054": {
"rank": 69,
"ecr": "44"
},
"0001238289": {
"rank": 70,
"ecr": "43"
},
"0001288403": {
"rank": 71,
"ecr": "42"
},
"0001170797": {
"rank": 72,
"ecr": "41"
},
"0001379763": {
"rank": 73,
"ecr": "36"
},
"0001353748": {
"rank": 74,
"ecr": "35"
},
"0001399541": {
"rank": 75,
"ecr": "34"
},
"0001294208": {
"rank": 76,
"ecr": "31"
},
"0001362705": {
"rank": 77,
"ecr": "30"
},
"0001141197": {
"rank": 78,
"ecr": "20"
},
"0001283810": {
"rank": 79,
"ecr": "20"
},
"0001335236": {
"rank": 80,
"ecr": "20"
},
"0000872248": {
"rank": 81,
"ecr": "20"
},
"0001071993": {
"rank": 82,
"ecr": "19"
},
"0000820901": {
"rank": 83,
"ecr": "19"
},
"0001397516": {
"rank": 84,
"ecr": "18"
},
"0000006769": {
"rank": 85,
"ecr": "18"
},
"0001357371": {
"rank": 86,
"ecr": "18"
},
"0001600470": {
"rank": 87,
"ecr": "17"
},
"0000007332": {
"rank": 88,
"ecr": "16"
},
"0000864839": {
"rank": 89,
"ecr": "12"
},
"0001509589": {
"rank": 90,
"ecr": "11"
},
"0001518403": {
"rank": 91,
"ecr": "9.7"
},
"0001425808": {
"rank": 92,
"ecr": "9.6"
},
"0001555082": {
"rank": 93,
"ecr": "9.5"
},
"0001164256": {
"rank": 94,
"ecr": "8.1"
},
"0001326428": {
"rank": 95,
"ecr": "7.6"
},
"0000945764": {
"rank": 96,
"ecr": "6.8"
},
"0001584952": {
"rank": 97,
"ecr": "6.7"
},
"0001358831": {
"rank": 98,
"ecr": "6.6"
},
"0000919721": {
"rank": 99,
"ecr": "5.7"
},
"0001482075": {
"rank": 100,
"ecr": "5.3"
},
"0001384072": {
"rank": 101,
"ecr": "3.0"
},
"0001432987": {
"rank": 102,
"ecr": "2.2"
},
"0001335190": {
"rank": 103,
"ecr": "0.92"
},
"0000316736": {
"rank": 104,
"ecr": "0.50"
},
"0000023194": {
"rank": 105,
"ecr": "0.48"
},
"0001436942": {
"rank": 106,
"ecr": "0.25"
},
"0000894627": {
"rank": 107,
"ecr": "0.14"
},
"0001528837": {
"rank": 108,
"ecr": "0.13"
},
"0001528129": {
"rank": 109,
"ecr": "0.10"
},
"0001112985": {
"rank": 110,
"ecr": "0.056"
},
"0001431372": {
"rank": 111,
"ecr": "0.052"
},
"0001346980": {
"rank": 112,
"ecr": "0.013"
},
"0001104485": {
"rank": 113,
"ecr": "0.0049"
},
"0001597131": {
"rank": 114,
"ecr": "0.0046"
},
"0001462103": {
"rank": 115,
"ecr": "0.0017"
},
"0001349436": {
"rank": 116,
"ecr": "0.00079"
},
"0001353406": {
"rank": 117,
"ecr": "0.00047"
},
"0001001614": {
"rank": 118,
"ecr": "0.000036"
},
"0001407805": {
"rank": 119,
"ecr": "0.0000038"
},
"0001469510": {
"rank": 120,
"ecr": "0.0000027"
},
"0001308710": {
"rank": 121,
"ecr": "0.00000000023"
},
"0001533924": {
"rank": 122,
"ecr": "0.00000000013"
},
"0000892986": {
"rank": 123,
"ecr": "0.00000000011"
},
"0001432985": {
"rank": 124,
"ecr": "0.000000000038"
},
"0000077159": {
"rank": 125,
"ecr": "0.00000000000093"
},
"0001022646": {
"rank": 126,
"ecr": "0.00000000000053"
},
"0000101594": {
"rank": 127,
"ecr": "0.00000000000021"
},
"0001506374": {
"rank": 128,
"ecr": "0.000000000000012"
},
"0001411643": {
"rank": 129,
"ecr": "0.0000000000000000054"
},
"0000700764": {
"rank": 130,
"ecr": "0.000000000000000000038"
},
"0001376912": {
"rank": 131,
"ecr": "0.00000000000000000000000011"
},
"0001165320": {
"rank": 132,
"ecr": "0.0000000000000000000000000000018"
},
"0000845289": {
"rank": 133,
"ecr": "0.00000000000000000000000000000000012"
},
"0001437557": {
"rank": 134,
"ecr": "0.00000000000000000000000000000000000080"
},
"0001609258": {
"rank": 135,
"ecr": "0.00000000000000000000000000000000000000034"
},
"0001557798": {
"rank": 136,
"ecr": "0.00000000000000000000000000000000000000000000000000000000000000000000088"
},
"0000038079": {
"rank": 137,
"ecr": "0.000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000061"
},
"0001551390": {
"rank": 138,
"ecr": "0"
}
},
"2016": {
"0000845289": {
"rank": 1,
"ecr": "327"
},
"0001433833": {
"rank": 2,
"ecr": "248"
},
"0001487561": {
"rank": 3,
"ecr": "243"
},
"0001581552": {
"rank": 4,
"ecr": "243"
},
"0000352955": {
"rank": 5,
"ecr": "240"
},
"0000315131": {
"rank": 6,
"ecr": "231"
},
"0001022646": {
"rank": 7,
"ecr": "229"
},
"0000319200": {
"rank": 8,
"ecr": "228"
},
"0001436942": {
"rank": 9,
"ecr": "220"
},
"0001462103": {
"rank": 10,
"ecr": "220"
},
"0001282400": {
"rank": 11,
"ecr": "220"
},
"0001527709": {
"rank": 12,
"ecr": "218"
},
"0000732834": {
"rank": 13,
"ecr": "215"
},
"0001432985": {
"rank": 14,
"ecr": "215"
},
"0001353748": {
"rank": 15,
"ecr": "211"
},
"0000798949": {
"rank": 16,
"ecr": "210"
},
"0001609253": {
"rank": 17,
"ecr": "208"
},
"0000773910": {
"rank": 18,
"ecr": "205"
},
"0001361937": {
"rank": 19,
"ecr": "205"
},
"0001006655": {
"rank": 20,
"ecr": "204"
},
"0001282723": {
"rank": 21,
"ecr": "202"
},
"0001038357": {
"rank": 22,
"ecr": "202"
},
"0001172139": {
"rank": 23,
"ecr": "200"
},
"0001353722": {
"rank": 24,
"ecr": "197"
},
"0000083350": {
"rank": 25,
"ecr": "195"
},
"0001518832": {
"rank": 26,
"ecr": "194"
},
"0000719209": {
"rank": 27,
"ecr": "190"
},
"0000797468": {
"rank": 28,
"ecr": "185"
},
"0000717423": {
"rank": 29,
"ecr": "184"
},
"0001450390": {
"rank": 30,
"ecr": "182"
},
"0000868082": {
"rank": 31,
"ecr": "179"
},
"0001170797": {
"rank": 32,
"ecr": "164"
},
"0000928022": {
"rank": 33,
"ecr": "149"
},
"0001539838": {
"rank": 34,
"ecr": "147"
},
"0001413507": {
"rank": 35,
"ecr": "139"
},
"0001506742": {
"rank": 36,
"ecr": "139"
},
"0000867038": {
"rank": 37,
"ecr": "137"
},
"0001362705": {
"rank": 38,
"ecr": "131"
},
"0001588216": {
"rank": 39,
"ecr": "130"
},
"0000010254": {
"rank": 40,
"ecr": "128"
},
"0000277595": {
"rank": 41,
"ecr": "125"
},
"0001621434": {
"rank": 42,
"ecr": "122"
},
"0000727538": {
"rank": 43,
"ecr": "115"
},
"0001594466": {
"rank": 44,
"ecr": "109"
},
"0001672326": {
"rank": 45,
"ecr": "109"
},
"0001288403": {
"rank": 46,
"ecr": "105"
},
"0000033213": {
"rank": 47,
"ecr": "101"
},
"0000077877": {
"rank": 48,
"ecr": "97"
},
"0001655020": {
"rank": 49,
"ecr": "94"
},
"0001071993": {
"rank": 50,
"ecr": "94"
},
"0000101778": {
"rank": 51,
"ecr": "91"
},
"0001603793": {
"rank": 52,
"ecr": "90"
},
"0001405073": {
"rank": 53,
"ecr": "82"
},
"0001572702": {
"rank": 54,
"ecr": "80"
},
"0001551390": {
"rank": 55,
"ecr": "76"
},
"0000858470": {
"rank": 56,
"ecr": "76"
},
"0000315852": {
"rank": 57,
"ecr": "76"
},
"0001168054": {
"rank": 58,
"ecr": "75"
},
"0001368637": {
"rank": 59,
"ecr": "74"
},
"0001255474": {
"rank": 60,
"ecr": "73"
},
"0001520006": {
"rank": 61,
"ecr": "72"
},
"0000072207": {
"rank": 62,
"ecr": "72"
},
"0001273441": {
"rank": 63,
"ecr": "70"
},
"0001156041": {
"rank": 64,
"ecr": "67"
},
"0001157806": {
"rank": 65,
"ecr": "63"
},
"0000874499": {
"rank": 66,
"ecr": "63"
},
"0001600470": {
"rank": 67,
"ecr": "59"
},
"0000010048": {
"rank": 68,
"ecr": "56"
},
"0000893538": {
"rank": 69,
"ecr": "55"
},
"0001503458": {
"rank": 70,
"ecr": "52"
},
"0001509991": {
"rank": 71,
"ecr": "50"
},
"0000887396": {
"rank": 72,
"ecr": "48"
},
"0001661920": {
"rank": 73,
"ecr": "45"
},
"0000844965": {
"rank": 74,
"ecr": "44"
},
"0001648636": {
"rank": 75,
"ecr": "41"
},
"0001555082": {
"rank": 76,
"ecr": "35"
},
"0001584952": {
"rank": 77,
"ecr": "35"
},
"0001353406": {
"rank": 78,
"ecr": "30"
},
"0000793306": {
"rank": 79,
"ecr": "28"
},
"0001001614": {
"rank": 80,
"ecr": "20"
},
"0001357371": {
"rank": 81,
"ecr": "20"
},
"0001528129": {
"rank": 82,
"ecr": "20"
},
"0000086264": {
"rank": 83,
"ecr": "20"
},
"0000880115": {
"rank": 84,
"ecr": "20"
},
"0000945764": {
"rank": 85,
"ecr": "20"
},
"0001518403": {
"rank": 86,
"ecr": "18"
},
"0001397516": {
"rank": 87,
"ecr": "18"
},
"0000872248": {
"rank": 88,
"ecr": "17"
},
"0001568079": {
"rank": 89,
"ecr": "17"
},
"0000007332": {
"rank": 90,
"ecr": "17"
},
"0001358831": {
"rank": 91,
"ecr": "16"
},
"0001407805": {
"rank": 92,
"ecr": "15"
},
"0000894627": {
"rank": 93,
"ecr": "13"
},
"0001437557": {
"rank": 94,
"ecr": "12"
},
"0000316736": {
"rank": 95,
"ecr": "11"
},
"0001469510": {
"rank": 96,
"ecr": "11"
},
"0000895126": {
"rank": 97,
"ecr": "9.8"
},
"0000023194": {
"rank": 98,
"ecr": "8.8"
},
"0000101594": {
"rank": 99,
"ecr": "4.3"
},
"0001528837": {
"rank": 100,
"ecr": "3.2"
},
"0001431372": {
"rank": 101,
"ecr": "2.8"
},
"0001482075": {
"rank": 102,
"ecr": "2.4"
},
"0001112985": {
"rank": 103,
"ecr": "1.5"
},
"0000864839": {
"rank": 104,
"ecr": "0.75"
},
"0001376912": {
"rank": 105,
"ecr": "0.11"
},
"0001164256": {
"rank": 106,
"ecr": "0.099"
},
"0001104485": {
"rank": 107,
"ecr": "0.019"
},
"0001309082": {
"rank": 108,
"ecr": "0.00056"
},
"0001341726": {
"rank": 109,
"ecr": "0.00034"
},
"0001437491": {
"rank": 110,
"ecr": "0.00018"
},
"0000820901": {
"rank": 111,
"ecr": "0.000000023"
},
"0000700764": {
"rank": 112,
"ecr": "0.0000000086"
},
"0001165320": {
"rank": 113,
"ecr": "0.0000000000017"
}
},
"2017": {
"0001436942": {
"rank": 1,
"ecr": "280"
},
"0001282723": {
"rank": 2,
"ecr": "275"
},
"0001353748": {
"rank": 3,
"ecr": "272"
},
"0001353722": {
"rank": 4,
"ecr": "271"
},
"0001462103": {
"rank": 5,
"ecr": "271"
},
"0001619739": {
"rank": 6,
"ecr": "258"
},
"0000315131": {
"rank": 7,
"ecr": "247"
},
"0000352955": {
"rank": 8,
"ecr": "245"
},
"0000869495": {
"rank": 9,
"ecr": "235"
},
"0000319200": {
"rank": 10,
"ecr": "234"
},
"0001572702": {
"rank": 11,
"ecr": "232"
},
"0000798949": {
"rank": 12,
"ecr": "227"
},
"0001108827": {
"rank": 13,
"ecr": "222"
},
"0001581552": {
"rank": 14,
"ecr": "222"
},
"0001711736": {
"rank": 15,
"ecr": "222"
},
"0000732834": {
"rank": 16,
"ecr": "219"
},
"0000868082": {
"rank": 17,
"ecr": "217"
},
"0001527709": {
"rank": 18,
"ecr": "212"
},
"0000006769": {
"rank": 19,
"ecr": "211"
},
"0000717423": {
"rank": 20,
"ecr": "210"
},
"0001696088": {
"rank": 21,
"ecr": "209"
},
"0000773910": {
"rank": 22,
"ecr": "207"
},
"0001518832": {
"rank": 23,
"ecr": "205"
},
"0001038357": {
"rank": 24,
"ecr": "205"
},
"0000083350": {
"rank": 25,
"ecr": "203"
},
"0000727538": {
"rank": 26,
"ecr": "202"
},
"0001022646": {
"rank": 27,
"ecr": "201"
},
"0001384195": {
"rank": 28,
"ecr": "191"
},
"0001288403": {
"rank": 29,
"ecr": "188"
},
"0001172139": {
"rank": 30,
"ecr": "185"
},
"0001156041": {
"rank": 31,
"ecr": "184"
},
"0000010254": {
"rank": 32,
"ecr": "184"
},
"0001658566": {
"rank": 33,
"ecr": "183"
},
"0000797468": {
"rank": 34,
"ecr": "182"
},
"0001172298": {
"rank": 35,
"ecr": "182"
},
"0001006655": {
"rank": 36,
"ecr": "175"
},
"0001672326": {
"rank": 37,
"ecr": "166"
},
"0001711631": {
"rank": 38,
"ecr": "160"
},
"0001539838": {
"rank": 39,
"ecr": "152"
},
"0001621434": {
"rank": 40,
"ecr": "148"
},
"0001368637": {
"rank": 41,
"ecr": "144"
},
"0000277595": {
"rank": 42,
"ecr": "140"
},
"0000928022": {
"rank": 43,
"ecr": "139"
},
"0000867038": {
"rank": 44,
"ecr": "139"
},
"0001588216": {
"rank": 45,
"ecr": "138"
},
"0001594466": {
"rank": 46,
"ecr": "129"
},
"0001413507": {
"rank": 47,
"ecr": "126"
},
"0000066418": {
"rank": 48,
"ecr": "123"
},
"0000033213": {
"rank": 49,
"ecr": "122"
},
"0001273441": {
"rank": 50,
"ecr": "119"
},
"0001533924": {
"rank": 51,
"ecr": "118"
},
"0001520006": {
"rank": 52,
"ecr": "113"
},
"0000010048": {
"rank": 53,
"ecr": "113"
},
"0000101594": {
"rank": 54,
"ecr": "113"
},
"0001001614": {
"rank": 55,
"ecr": "108"
},
"0001362705": {
"rank": 56,
"ecr": "106"
},
"0000874499": {
"rank": 57,
"ecr": "103"
},
"0001168054": {
"rank": 58,
"ecr": "100"
},
"0000719209": {
"rank": 59,
"ecr": "99"
},
"0001071993": {
"rank": 60,
"ecr": "99"
},
"0001659122": {
"rank": 61,
"ecr": "99"
},
"0000077877": {
"rank": 62,
"ecr": "96"
},
"0000858470": {
"rank": 63,
"ecr": "95"
},
"0001528129": {
"rank": 64,
"ecr": "93"
},
"0001655020": {
"rank": 65,
"ecr": "89"
},
"0000056868": {
"rank": 66,
"ecr": "89"
},
"0000315852": {
"rank": 67,
"ecr": "87"
},
"0001405073": {
"rank": 68,
"ecr": "84"
},
"0001361937": {
"rank": 69,
"ecr": "83"
},
"0001600470": {
"rank": 70,
"ecr": "80"
},
"0001157806": {
"rank": 71,
"ecr": "79"
},
"0000072207": {
"rank": 72,
"ecr": "78"
},
"0000316736": {
"rank": 73,
"ecr": "75"
},
"0001506742": {
"rank": 74,
"ecr": "71"
},
"0001255474": {
"rank": 75,
"ecr": "63"
},
"0000893538": {
"rank": 76,
"ecr": "63"
},
"0001685715": {
"rank": 77,
"ecr": "63"
},
"0000101778": {
"rank": 78,
"ecr": "62"
},
"0000007332": {
"rank": 79,
"ecr": "61"
},
"0000086264": {
"rank": 80,
"ecr": "60"
},
"0001353406": {
"rank": 81,
"ecr": "59"
},
"0000912750": {
"rank": 82,
"ecr": "59"
},
"0001661920": {
"rank": 83,
"ecr": "55"
},
"0001509991": {
"rank": 84,
"ecr": "46"
},
"0000061398": {
"rank": 85,
"ecr": "45"
},
"0000894627": {
"rank": 86,
"ecr": "45"
},
"0000945764": {
"rank": 87,
"ecr": "40"
},
"0001518403": {
"rank": 88,
"ecr": "31"
},
"0001584952": {
"rank": 89,
"ecr": "26"
},
"0001555082": {
"rank": 90,
"ecr": "26"
},
"0001165320": {
"rank": 91,
"ecr": "26"
},
"0001528837": {
"rank": 92,
"ecr": "20"
},
"0001648636": {
"rank": 93,
"ecr": "20"
},
"0001568079": {
"rank": 94,
"ecr": "20"
},
"0000700764": {
"rank": 95,
"ecr": "20"
},
"0001397516": {
"rank": 96,
"ecr": "19"
},
"0001469510": {
"rank": 97,
"ecr": "19"
},
"0001431372": {
"rank": 98,
"ecr": "17"
},
"0001358831": {
"rank": 99,
"ecr": "16"
},
"0000793306": {
"rank": 100,
"ecr": "12"
},
"0001503458": {
"rank": 101,
"ecr": "10"
},
"0000023194": {
"rank": 102,
"ecr": "7.2"
},
"0001437557": {
"rank": 103,
"ecr": "6.0"
},
"0001518985": {
"rank": 104,
"ecr": "4.1"
},
"0001104485": {
"rank": 105,
"ecr": "2.8"
},
"0001609253": {
"rank": 106,
"ecr": "0.57"
},
"0001437491": {
"rank": 107,
"ecr": "0.49"
},
"0000864839": {
"rank": 108,
"ecr": "0.11"
},
"0001603793": {
"rank": 109,
"ecr": "0.088"
},
"0001376912": {
"rank": 110,
"ecr": "0.065"
},
"0001141197": {
"rank": 111,
"ecr": "0.0030"
},
"0000887396": {
"rank": 112,
"ecr": "0.00000084"
},
"0001309082": {
"rank": 113,
"ecr": "0.000000048"
},
"0001164256": {
"rank": 114,
"ecr": "0.00000000022"
},
"0001341726": {
"rank": 115,
"ecr": "0.000000000056"
},
"0001609258": {
"rank": 116,
"ecr": "0.000000000015"
}
},
"2018": {
"0000793306": {
"rank": 1,
"ecr": "443"
},
"0001703785": {
"rank": 2,
"ecr": "282"
},
"0001358071": {
"rank": 3,
"ecr": "260"
},
"0001619739": {
"rank": 4,
"ecr": "259"
},
"0000352955": {
"rank": 5,
"ecr": "253"
},
"0000315131": {
"rank": 6,
"ecr": "252"
},
"0000868082": {
"rank": 7,
"ecr": "238"
},
"0000869495": {
"rank": 8,
"ecr": "238"
},
"0001581552": {
"rank": 9,
"ecr": "237"
},
"0001156041": {
"rank": 10,
"ecr": "236"
},
"0000727538": {
"rank": 11,
"ecr": "232"
},
"0001527709": {
"rank": 12,
"ecr": "223"
},
"0000732834": {
"rank": 13,
"ecr": "222"
},
"0001609253": {
"rank": 14,
"ecr": "221"
},
"0000717423": {
"rank": 15,
"ecr": "221"
},
"0001282648": {
"rank": 16,
"ecr": "220"
},
"0001533924": {
"rank": 17,
"ecr": "219"
},
"0001353722": {
"rank": 18,
"ecr": "217"
},
"0001038357": {
"rank": 19,
"ecr": "215"
},
"0001518832": {
"rank": 20,
"ecr": "215"
},
"0001282723": {
"rank": 21,
"ecr": "213"
},
"0001346980": {
"rank": 22,
"ecr": "213"
},
"0001006655": {
"rank": 23,
"ecr": "213"
},
"0000894627": {
"rank": 24,
"ecr": "212"
},
"0000798949": {
"rank": 25,
"ecr": "212"
},
"0001725526": {
"rank": 26,
"ecr": "212"
},
"0000083350": {
"rank": 27,
"ecr": "211"
},
"0001288403": {
"rank": 28,
"ecr": "209"
},
"0000006769": {
"rank": 29,
"ecr": "206"
},
"0000773910": {
"rank": 30,
"ecr": "203"
},
"0000797468": {
"rank": 31,
"ecr": "196"
},
"0001108827": {
"rank": 32,
"ecr": "194"
},
"0000010254": {
"rank": 33,
"ecr": "192"
},
"0001657788": {
"rank": 34,
"ecr": "185"
},
"0001462103": {
"rank": 35,
"ecr": "184"
},
"0001384195": {
"rank": 36,
"ecr": "176"
},
"0001602065": {
"rank": 37,
"ecr": "176"
},
"0001737204": {
"rank": 38,
"ecr": "170"
},
"0000066418": {
"rank": 39,
"ecr": "166"
},
"0001001614": {
"rank": 40,
"ecr": "165"
},
"0001658566": {
"rank": 41,
"ecr": "163"
},
"0001436942": {
"rank": 42,
"ecr": "161"
},
"0001621434": {
"rank": 43,
"ecr": "158"
},
"0001696088": {
"rank": 44,
"ecr": "156"
},
"0000101594": {
"rank": 45,
"ecr": "154"
},
"0000719209": {
"rank": 46,
"ecr": "139"
},
"0000867038": {
"rank": 47,
"ecr": "138"
},
"0000061398": {
"rank": 48,
"ecr": "136"
},
"0001594466": {
"rank": 49,
"ecr": "135"
},
"0001539838": {
"rank": 50,
"ecr": "130"
},
"0001141197": {
"rank": 51,
"ecr": "127"
},
"0000928022": {
"rank": 52,
"ecr": "123"
},
"0001413507": {
"rank": 53,
"ecr": "115"
},
"0001168054": {
"rank": 54,
"ecr": "114"
},
"0001362705": {
"rank": 55,
"ecr": "109"
},
"0000101778": {
"rank": 56,
"ecr": "108"
},
"0001685715": {
"rank": 57,
"ecr": "105"
},
"0000874499": {
"rank": 58,
"ecr": "105"
},
"0001255474": {
"rank": 59,
"ecr": "102"
},
"0000858470": {
"rank": 60,
"ecr": "102"
},
"0001520006": {
"rank": 61,
"ecr": "100"
},
"0001528129": {
"rank": 62,
"ecr": "99"
},
"0001659122": {
"rank": 63,
"ecr": "98"
},
"0000077877": {
"rank": 64,
"ecr": "98"
},
"0001405073": {
"rank": 65,
"ecr": "92"
},
"0000775057": {
"rank": 66,
"ecr": "91"
},
"0001157806": {
"rank": 67,
"ecr": "90"
},
"0001326428": {
"rank": 68,
"ecr": "88"
},
"0001655020": {
"rank": 69,
"ecr": "88"
},
"0000072207": {
"rank": 70,
"ecr": "85"
},
"0000010048": {
"rank": 71,
"ecr": "84"
},
"0001600470": {
"rank": 72,
"ecr": "83"
},
"0000867665": {
"rank": 73,
"ecr": "80"
},
"0000007332": {
"rank": 74,
"ecr": "78"
},
"0000033213": {
"rank": 75,
"ecr": "78"
},
"0001724965": {
"rank": 76,
"ecr": "78"
},
"0000056868": {
"rank": 77,
"ecr": "76"
},
"0001040593": {
"rank": 78,
"ecr": "74"
},
"0001273441": {
"rank": 79,
"ecr": "71"
},
"0001661920": {
"rank": 80,
"ecr": "67"
},
"0001437557": {
"rank": 81,
"ecr": "65"
},
"0000943861": {
"rank": 82,
"ecr": "60"
},
"0001104485": {
"rank": 83,
"ecr": "60"
},
"0001506742": {
"rank": 84,
"ecr": "60"
},
"0000316300": {
"rank": 85,
"ecr": "55"
},
"0000315852": {
"rank": 86,
"ecr": "54"
},
"0001672326": {
"rank": 87,
"ecr": "53"
},
"0000945764": {
"rank": 88,
"ecr": "53"
},
"0000086264": {
"rank": 89,
"ecr": "51"
},
"0001509991": {
"rank": 90,
"ecr": "44"
},
"0001071993": {
"rank": 91,
"ecr": "44"
},
"0001648636": {
"rank": 92,
"ecr": "35"
},
"0000895126": {
"rank": 93,
"ecr": "33"
},
"0001102432": {
"rank": 94,
"ecr": "29"
},
"0001528837": {
"rank": 95,
"ecr": "24"
},
"0001375618": {
"rank": 96,
"ecr": "20"
},
"0001165320": {
"rank": 97,
"ecr": "17"
},
"0001482075": {
"rank": 98,
"ecr": "17"
},
"0001353406": {
"rank": 99,
"ecr": "12"
},
"0001341726": {
"rank": 100,
"ecr": "12"
},
"0001603793": {
"rank": 101,
"ecr": "12"
},
"0001555082": {
"rank": 102,
"ecr": "11"
},
"0001584952": {
"rank": 102,
"ecr": "11"
},
"0001022646": {
"rank": 104,
"ecr": "6.4"
},
"0000887396": {
"rank": 105,
"ecr": "5.5"
},
"0001572702": {
"rank": 106,
"ecr": "3.0"
},
"0001503458": {
"rank": 107,
"ecr": "1.9"
},
"0000316736": {
"rank": 108,
"ecr": "0.68"
},
"0001694617": {
"rank": 109,
"ecr": "0.34"
},
"0000872248": {
"rank": 110,
"ecr": "0.041"
},
"0001342936": {
"rank": 111,
"ecr": "0.0000046"
},
"0001164256": {
"rank": 112,
"ecr": "0.00000000092"
},
"0001437491": {
"rank": 113,
"ecr": "0.000000000025"
},
"0001609258": {
"rank": 114,
"ecr": "0.0000000000000014"
},
"0001368637": {
"rank": 115,
"ecr": "0.000000000000000096"
},
"0001172298": {
"rank": 116,
"ecr": "0.0000000000000000000020"
}
},
"2019": {
"0001745797": {
"rank": 1,
"ecr": "250"
},
"0001696088": {
"rank": 2,
"ecr": "246"
},
"0000352955": {
"rank": 3,
"ecr": "242"
},
"0001527709": {
"rank": 4,
"ecr": "227"
},
"0001358071": {
"rank": 5,
"ecr": "224"
},
"0000868082": {
"rank": 6,
"ecr": "223"
},
"0000732834": {
"rank": 7,
"ecr": "222"
},
"0001108827": {
"rank": 8,
"ecr": "219"
},
"0000077159": {
"rank": 9,
"ecr": "214"
},
"0000727538": {
"rank": 10,
"ecr": "212"
},
"0001518832": {
"rank": 11,
"ecr": "209"
},
"0001006655": {
"rank": 12,
"ecr": "209"
},
"0000083350": {
"rank": 13,
"ecr": "205"
},
"0001609253": {
"rank": 14,
"ecr": "204"
},
"0000066418": {
"rank": 15,
"ecr": "203"
},
"0001703785": {
"rank": 16,
"ecr": "203"
},
"0001725526": {
"rank": 17,
"ecr": "203"
},
"0001038357": {
"rank": 18,
"ecr": "201"
},
"0001581552": {
"rank": 19,
"ecr": "196"
},
"0000797468": {
"rank": 20,
"ecr": "190"
},
"0001288403": {
"rank": 21,
"ecr": "184"
},
"0001282723": {
"rank": 22,
"ecr": "179"
},
"0000315131": {
"rank": 23,
"ecr": "177"
},
"0001726126": {
"rank": 24,
"ecr": "176"
},
"0001602065": {
"rank": 25,
"ecr": "176"
},
"0001141197": {
"rank": 26,
"ecr": "174"
},
"0000101594": {
"rank": 27,
"ecr": "173"
},
"0001090012": {
"rank": 28,
"ecr": "171"
},
"0000006769": {
"rank": 29,
"ecr": "170"
},
"0001698990": {
"rank": 30,
"ecr": "168"
},
"0001621434": {
"rank": 31,
"ecr": "160"
},
"0001462103": {
"rank": 32,
"ecr": "152"
},
"0001657788": {
"rank": 33,
"ecr": "151"
},
"0000010254": {
"rank": 34,
"ecr": "149"
},
"0001658566": {
"rank": 35,
"ecr": "136"
},
"0001001614": {
"rank": 36,
"ecr": "132"
},
"0000867038": {
"rank": 37,
"ecr": "129"
},
"0001594466": {
"rank": 38,
"ecr": "128"
},
"0001346980": {
"rank": 39,
"ecr": "112"
},
"0000101778": {
"rank": 40,
"ecr": "112"
},
"0001164256": {
"rank": 41,
"ecr": "108"
},
"0000858470": {
"rank": 42,
"ecr": "100"
},
"0000717423": {
"rank": 43,
"ecr": "98"
},
"0001384195": {
"rank": 44,
"ecr": "97"
},
"0001436942": {
"rank": 45,
"ecr": "94"
},
"0000798949": {
"rank": 46,
"ecr": "93"
},
"0000775057": {
"rank": 47,
"ecr": "91"
},
"0000894627": {
"rank": 48,
"ecr": "91"
},
"0001600470": {
"rank": 49,
"ecr": "90"
},
"0000077877": {
"rank": 50,
"ecr": "89"
},
"0001273441": {
"rank": 51,
"ecr": "89"
},
"0001255474": {
"rank": 52,
"ecr": "87"
},
"0001520006": {
"rank": 53,
"ecr": "86"
},
"0001168054": {
"rank": 54,
"ecr": "86"
},
"0001737204": {
"rank": 55,
"ecr": "83"
},
"0000033213": {
"rank": 56,
"ecr": "82"
},
"0001533924": {
"rank": 57,
"ecr": "80"
},
"0001792580": {
"rank": 58,
"ecr": "79"
},
"0000056868": {
"rank": 59,
"ecr": "78"
},
"0000928022": {
"rank": 60,
"ecr": "76"
},
"0001500305": {
"rank": 61,
"ecr": "76"
},
"0001659122": {
"rank": 62,
"ecr": "73"
},
"0001724965": {
"rank": 63,
"ecr": "72"
},
"0001789832": {
"rank": 64,
"ecr": "71"
},
"0000072207": {
"rank": 65,
"ecr": "67"
},
"0000943861": {
"rank": 66,
"ecr": "65"
},
"0001361937": {
"rank": 67,
"ecr": "63"
},
"0000023194": {
"rank": 68,
"ecr": "59"
},
"0000945764": {
"rank": 69,
"ecr": "58"
},
"0001528129": {
"rank": 70,
"ecr": "50"
},
"0001104485": {
"rank": 71,
"ecr": "50"
},
"0000895126": {
"rank": 72,
"ecr": "49"
},
"0000086264": {
"rank": 73,
"ecr": "49"
},
"0000821483": {
"rank": 74,
"ecr": "48"
},
"0001555082": {
"rank": 75,
"ecr": "42"
},
"0001509991": {
"rank": 76,
"ecr": "42"
},
"0000315852": {
"rank": 77,
"ecr": "39"
},
"0000867665": {
"rank": 78,
"ecr": "39"
},
"0000061398": {
"rank": 79,
"ecr": "37"
},
"0000793306": {
"rank": 80,
"ecr": "35"
},
"0001349436": {
"rank": 81,
"ecr": "33"
},
"0001648636": {
"rank": 82,
"ecr": "29"
},
"0001694617": {
"rank": 83,
"ecr": "29"
},
"0001661920": {
"rank": 84,
"ecr": "27"
},
"0001071993": {
"rank": 85,
"ecr": "20"
},
"0001603793": {
"rank": 86,
"ecr": "20"
},
"0001572702": {
"rank": 87,
"ecr": "19"
},
"0001165320": {
"rank": 88,
"ecr": "19"
},
"0001655020": {
"rank": 89,
"ecr": "17"
},
"0001362705": {
"rank": 90,
"ecr": "17"
},
"0001022646": {
"rank": 91,
"ecr": "10"
},
"0001341726": {
"rank": 92,
"ecr": "9.1"
},
"0001375618": {
"rank": 93,
"ecr": "4.0"
},
"0000010048": {
"rank": 94,
"ecr": "2.4"
},
"0001353406": {
"rank": 95,
"ecr": "2.0"
},
"0001437557": {
"rank": 96,
"ecr": "0.34"
},
"0001342936": {
"rank": 97,
"ecr": "0.0000000025"
},
"0001437491": {
"rank": 98,
"ecr": "0.0000000000000000000000000022"
}
},
"2020": {
"0001172358": {
"rank": 1,
"ecr": "279"
},
"0001696088": {
"rank": 2,
"ecr": "241"
},
"0000352955": {
"rank": 3,
"ecr": "240"
},
"0001745797": {
"rank": 4,
"ecr": "229"
},
"0001108827": {
"rank": 5,
"ecr": "224"
},
"0000732834": {
"rank": 6,
"ecr": "216"
},
"0001509589": {
"rank": 7,
"ecr": "215"
},
"0000727538": {
"rank": 8,
"ecr": "205"
},
"0001038357": {
"rank": 9,
"ecr": "205"
},
"0001288403": {
"rank": 10,
"ecr": "204"
},
"0001621434": {
"rank": 11,
"ecr": "204"
},
"0000868082": {
"rank": 12,
"ecr": "204"
},
"0000083350": {
"rank": 13,
"ecr": "201"
},
"0001703785": {
"rank": 14,
"ecr": "186"
},
"0000315131": {
"rank": 15,
"ecr": "185"
},
"0001581552": {
"rank": 16,
"ecr": "183"
},
"0001006655": {
"rank": 17,
"ecr": "180"
},
"0000066418": {
"rank": 18,
"ecr": "177"
},
"0000797468": {
"rank": 19,
"ecr": "171"
},
"0001726126": {
"rank": 20,
"ecr": "168"
},
"0000010254": {
"rank": 21,
"ecr": "167"
},
"0001705873": {
"rank": 22,
"ecr": "164"
},
"0001141197": {
"rank": 23,
"ecr": "150"
},
"0001090012": {
"rank": 24,
"ecr": "141"
},
"0001602065": {
"rank": 25,
"ecr": "141"
},
"0000006769": {
"rank": 26,
"ecr": "136"
},
"0000867038": {
"rank": 27,
"ecr": "125"
},
"0000077159": {
"rank": 28,
"ecr": "122"
},
"0001156041": {
"rank": 29,
"ecr": "113"
},
"0001658566": {
"rank": 30,
"ecr": "103"
},
"0000101778": {
"rank": 31,
"ecr": "94"
},
"0000858470": {
"rank": 32,
"ecr": "89"
},
"0001070412": {
"rank": 33,
"ecr": "88"
},
"0000056868": {
"rank": 34,
"ecr": "82"
},
"0000033213": {
"rank": 35,
"ecr": "81"
},
"0000775057": {
"rank": 36,
"ecr": "75"
},
"0000077877": {
"rank": 37,
"ecr": "69"
},
"0001433270": {
"rank": 38,
"ecr": "68"
},
"0001789832": {
"rank": 39,
"ecr": "67"
},
"0001539838": {
"rank": 40,
"ecr": "65"
},
"0001657788": {
"rank": 41,
"ecr": "64"
},
"0000717423": {
"rank": 42,
"ecr": "58"
},
"0001282648": {
"rank": 43,
"ecr": "56"
},
"0001520006": {
"rank": 44,
"ecr": "55"
},
"0000023194": {
"rank": 45,
"ecr": "54"
},
"0000893538": {
"rank": 46,
"ecr": "54"
},
"0001724965": {
"rank": 47,
"ecr": "44"
},
"0000894627": {
"rank": 48,
"ecr": "42"
},
"0000315852": {
"rank": 49,
"ecr": "41"
},
"0001384195": {
"rank": 50,
"ecr": "39"
},
"0000943861": {
"rank": 51,
"ecr": "25"
},
"0001509991": {
"rank": 52,
"ecr": "24"
},
"0001341726": {
"rank": 53,
"ecr": "22"
},
"0001168054": {
"rank": 54,
"ecr": "21"
},
"0000844965": {
"rank": 55,
"ecr": "20"
},
"0000821483": {
"rank": 56,
"ecr": "20"
},
"0001001614": {
"rank": 57,
"ecr": "20"
},
"0001792580": {
"rank": 58,
"ecr": "20"
},
"0001437491": {
"rank": 59,
"ecr": "17"
},
"0001462103": {
"rank": 60,
"ecr": "16"
},
"0000061398": {
"rank": 61,
"ecr": "14"
},
"0000010048": {
"rank": 62,
"ecr": "12"
},
"0000793306": {
"rank": 63,
"ecr": "12"
},
"0000928022": {
"rank": 64,
"ecr": "11"
},
"0001273441": {
"rank": 65,
"ecr": "10"
},
"0001725526": {
"rank": 66,
"ecr": "7.7"
},
"0000007332": {
"rank": 67,
"ecr": "7.5"
},
"0001572702": {
"rank": 68,
"ecr": "6.7"
},
"0001349436": {
"rank": 69,
"ecr": "5.3"
},
"0001528129": {
"rank": 70,
"ecr": "4.6"
},
"0001102432": {
"rank": 71,
"ecr": "3.4"
},
"0001362705": {
"rank": 72,
"ecr": "2.7"
},
"0000874499": {
"rank": 73,
"ecr": "2.4"
},
"0001648636": {
"rank": 74,
"ecr": "2.1"
},
"0001698990": {
"rank": 75,
"ecr": "1.9"
},
"0001071993": {
"rank": 76,
"ecr": "0.91"
},
"0001694617": {
"rank": 77,
"ecr": "0.86"
},
"0001165320": {
"rank": 78,
"ecr": "0.78"
},
"0001655020": {
"rank": 79,
"ecr": "0.60"
},
"0001442492": {
"rank": 80,
"ecr": "0.48"
},
"0001104485": {
"rank": 81,
"ecr": "0.074"
},
"0001533924": {
"rank": 82,
"ecr": "0.044"
},
"0000867665": {
"rank": 83,
"ecr": "0.0082"
},
"0000887396": {
"rank": 84,
"ecr": "0.0000077"
},
"0001164256": {
"rank": 85,
"ecr": "0.0000022"
},
"0001603793": {
"rank": 86,
"ecr": "0.00000000000016"
}
}
},
"rating_box": [
[
"Top rated",
"21 of 86"
],
[
"Best, worst rating",
"279 %, < 0.001 %"
],
[
"New companies",
"15"
]
],
"regression_plot": "https://www.realrate-archive.com/us_petrol/2020/backtesting_correlation/regression_2020.svg",
"scentences": [
"Gulfslope Energy INC climbed 39 positions from 92 to 53 due to its excellent Expenses.",
"Highpoint Resources Corp lost 49 positions from 17 to 66 due to its bad Expenses.",
"Dorchester Minerals L P entered the 2021 ranking at rank 1, making it the best newcomer."
],
"url_segment": "2021-us-petrol",
"year": 2021,
"feature_importance": "https://www.realrate-archive.com/us_petrol/2020/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000007332": {
"2011": {
"obs_EconomicCapitalRatio": 2.170816926922269
},
"2012": {
"obs_EconomicCapitalRatio": 2.2611649301046977
},
"2013": {
"obs_EconomicCapitalRatio": 2.2266847397835936
},
"2014": {
"obs_EconomicCapitalRatio": 0.815074750002213
},
"2015": {
"obs_EconomicCapitalRatio": 0.35887977261372944
},
"2016": {
"obs_EconomicCapitalRatio": 0.8127155803543668
},
"2017": {
"obs_EconomicCapitalRatio": 0.418162570551454
},
"2018": {
"obs_EconomicCapitalRatio": 0.4482991487562865
},
"2020": {
"obs_EconomicCapitalRatio": 0.38960970693826125
},
"2021": {
"obs_EconomicCapitalRatio": 0.44680348744585946
},
"2022": {
"obs_EconomicCapitalRatio": 0.6172002814422674
},
"2023": {
"obs_EconomicCapitalRatio": 0.8011083299142582
}
},
"0000033213": {
"2011": {
"obs_EconomicCapitalRatio": 1.1782238735917776
},
"2012": {
"obs_EconomicCapitalRatio": 1.273957578659732
},
"2013": {
"obs_EconomicCapitalRatio": 1.8360383777262406
},
"2014": {
"obs_EconomicCapitalRatio": 1.3232760830825774
},
"2015": {
"obs_EconomicCapitalRatio": 0.7908624322667749
},
"2016": {
"obs_EconomicCapitalRatio": 1.0450204001173213
},
"2017": {
"obs_EconomicCapitalRatio": 0.47211064474495845
},
"2018": {
"obs_EconomicCapitalRatio": 0.31531522240304105
},
"2019": {
"obs_EconomicCapitalRatio": 0.19585794731214132
},
"2020": {
"obs_EconomicCapitalRatio": 0.2533787207362494
},
"2021": {
"obs_EconomicCapitalRatio": 0.503300844456698
},
"2022": {
"obs_EconomicCapitalRatio": 0.7770810136200804
},
"2023": {
"obs_EconomicCapitalRatio": 0.8953148761715821
}
},
"0000315852": {
"2011": {
"obs_EconomicCapitalRatio": 2.1640728708407067
},
"2012": {
"obs_EconomicCapitalRatio": 1.8557171467033624
},
"2013": {
"obs_EconomicCapitalRatio": 2.2334172403064247
},
"2014": {
"obs_EconomicCapitalRatio": 1.3581519713658985
},
"2015": {
"obs_EconomicCapitalRatio": 0.7228629873164688
},
"2016": {
"obs_EconomicCapitalRatio": 0.9875081160616079
},
"2017": {
"obs_EconomicCapitalRatio": 0.46250536467466746
},
"2018": {
"obs_EconomicCapitalRatio": 0.33225376277095076
},
"2019": {
"obs_EconomicCapitalRatio": 0.22213302778948812
},
"2020": {
"obs_EconomicCapitalRatio": 0.33040791162675087
},
"2021": {
"obs_EconomicCapitalRatio": 0.8550877619502394
},
"2022": {
"obs_EconomicCapitalRatio": 1.2019901880778523
}
},
"0000717423": {
"2012": {
"obs_EconomicCapitalRatio": 1.1136614082362677
},
"2013": {
"obs_EconomicCapitalRatio": 1.1545323854192546
},
"2014": {
"obs_EconomicCapitalRatio": 0.8999584500007035
},
"2015": {
"obs_EconomicCapitalRatio": 0.5836731259940172
},
"2016": {
"obs_EconomicCapitalRatio": 0.9484051415809222
},
"2017": {
"obs_EconomicCapitalRatio": 0.9945996812564161
},
"2018": {
"obs_EconomicCapitalRatio": 0.6902675646850784
},
"2019": {
"obs_EconomicCapitalRatio": 0.4712692980357973
},
"2020": {
"obs_EconomicCapitalRatio": 0.22117762697914808
},
"2021": {
"obs_EconomicCapitalRatio": 0.49147125722082985
},
"2022": {
"obs_EconomicCapitalRatio": 0.856013422796143
},
"2023": {
"obs_EconomicCapitalRatio": 0.9581842591062033
}
},
"0000797468": {
"2011": {
"obs_EconomicCapitalRatio": 2.2309277900782662
},
"2012": {
"obs_EconomicCapitalRatio": 1.7506021707149577
},
"2013": {
"obs_EconomicCapitalRatio": 1.9329452224417727
},
"2014": {
"obs_EconomicCapitalRatio": 1.9591370085938307
},
"2015": {
"obs_EconomicCapitalRatio": 2.0456305521117444
},
"2016": {
"obs_EconomicCapitalRatio": 2.2322750913653
},
"2017": {
"obs_EconomicCapitalRatio": 2.2538090262059574
},
"2018": {
"obs_EconomicCapitalRatio": 1.7877852407636394
},
"2019": {
"obs_EconomicCapitalRatio": 0.5721648005608809
},
"2020": {
"obs_EconomicCapitalRatio": 0.3706400838847716
},
"2021": {
"obs_EconomicCapitalRatio": 0.6486103457297655
},
"2022": {
"obs_EconomicCapitalRatio": 1.4130320350379062
},
"2023": {
"obs_EconomicCapitalRatio": 1.2754133490032373
}
},
"0000821189": {
"2011": {
"obs_EconomicCapitalRatio": 1.9281592559840837
}
},
"0000858470": {
"2011": {
"obs_EconomicCapitalRatio": 2.454851023599833
},
"2012": {
"obs_EconomicCapitalRatio": 2.9417200188534536
},
"2013": {
"obs_EconomicCapitalRatio": 4.195358671930186
},
"2014": {
"obs_EconomicCapitalRatio": 2.8727461483176335
},
"2015": {
"obs_EconomicCapitalRatio": 1.6648098895604144
},
"2016": {
"obs_EconomicCapitalRatio": 2.7372887332576528
},
"2017": {
"obs_EconomicCapitalRatio": 3.6909740402107323
},
"2018": {
"obs_EconomicCapitalRatio": 3.1039215346791265
},
"2019": {
"obs_EconomicCapitalRatio": 2.0686189150666277
},
"2020": {
"obs_EconomicCapitalRatio": 1.9633307999910754
},
"2021": {
"obs_EconomicCapitalRatio": 1.1414251246604856
},
"2022": {
"obs_EconomicCapitalRatio": 1.4004581511289014
},
"2023": {
"obs_EconomicCapitalRatio": 1.3891572260802034
}
},
"0001070412": {
"2011": {
"obs_EconomicCapitalRatio": 0.7726979652166465
},
"2012": {
"obs_EconomicCapitalRatio": 0.7009754761305356
},
"2020": {
"obs_EconomicCapitalRatio": 0.42417684911828085
},
"2021": {
"obs_EconomicCapitalRatio": 0.47202733861069573
},
"2022": {
"obs_EconomicCapitalRatio": 0.4284716718461119
},
"2023": {
"obs_EconomicCapitalRatio": 0.4977911759093271
}
},
"0001090012": {
"2011": {
"obs_EconomicCapitalRatio": 1.0490174771660536
},
"2012": {
"obs_EconomicCapitalRatio": 0.8639573033024329
},
"2013": {
"obs_EconomicCapitalRatio": 1.0004917832671618
},
"2014": {
"obs_EconomicCapitalRatio": 0.8814466575496328
},
"2015": {
"obs_EconomicCapitalRatio": 0.7848901885489896
},
"2019": {
"obs_EconomicCapitalRatio": 1.2585634165119863
},
"2020": {
"obs_EconomicCapitalRatio": 1.043855724954706
},
"2021": {
"obs_EconomicCapitalRatio": 2.413525189954711
},
"2022": {
"obs_EconomicCapitalRatio": 2.9712085737528295
}
},
"0001349436": {
"2019": {
"obs_EconomicCapitalRatio": 0.36349962364121535
},
"2020": {
"obs_EconomicCapitalRatio": 0.5750768793357791
},
"2021": {
"obs_EconomicCapitalRatio": 1.6859822410717842
},
"2022": {
"obs_EconomicCapitalRatio": 1.765138159453148
},
"2023": {
"obs_EconomicCapitalRatio": 1.5246101594657162
}
},
"0000023194": {
"2011": {
"obs_EconomicCapitalRatio": 0.35266611625303534
},
"2012": {
"obs_EconomicCapitalRatio": 0.3587403965871905
},
"2013": {
"obs_EconomicCapitalRatio": 0.5096987894050218
},
"2014": {
"obs_EconomicCapitalRatio": 0.17916481111474755
},
"2015": {
"obs_EconomicCapitalRatio": 0.06944954304406892
},
"2016": {
"obs_EconomicCapitalRatio": 0.12937173464336077
},
"2017": {
"obs_EconomicCapitalRatio": 0.10667320975065332
},
"2019": {
"obs_EconomicCapitalRatio": 0.3670297160501869
},
"2020": {
"obs_EconomicCapitalRatio": 0.2658815799394436
},
"2021": {
"obs_EconomicCapitalRatio": 0.4905073708208131
},
"2022": {
"obs_EconomicCapitalRatio": 0.7425687771406208
}
},
"0000101778": {
"2011": {
"obs_EconomicCapitalRatio": 0.8911995295473494
},
"2012": {
"obs_EconomicCapitalRatio": 0.8287365884567091
},
"2013": {
"obs_EconomicCapitalRatio": 0.9447569632508378
},
"2014": {
"obs_EconomicCapitalRatio": 0.7484446792210108
},
"2015": {
"obs_EconomicCapitalRatio": 0.3744343200304409
},
"2016": {
"obs_EconomicCapitalRatio": 0.6857843848684854
},
"2017": {
"obs_EconomicCapitalRatio": 0.8894701350549516
},
"2018": {
"obs_EconomicCapitalRatio": 0.7695989872517532
},
"2019": {
"obs_EconomicCapitalRatio": 0.7593632864365134
},
"2020": {
"obs_EconomicCapitalRatio": 0.41414174456883296
},
"2021": {
"obs_EconomicCapitalRatio": 1.0821736805248507
},
"2022": {
"obs_EconomicCapitalRatio": 1.2089098005383394
},
"2023": {
"obs_EconomicCapitalRatio": 1.030596598724997
}
},
"0000844965": {
"2011": {
"obs_EconomicCapitalRatio": 0.7737743508806605
},
"2012": {
"obs_EconomicCapitalRatio": 0.6063456569238476
},
"2013": {
"obs_EconomicCapitalRatio": 1.0713434745684918
},
"2014": {
"obs_EconomicCapitalRatio": 0.3127236950619309
},
"2015": {
"obs_EconomicCapitalRatio": 0.4369040350627002
},
"2016": {
"obs_EconomicCapitalRatio": 0.4092819017816814
},
"2020": {
"obs_EconomicCapitalRatio": 0.09930654922902932
},
"2021": {
"obs_EconomicCapitalRatio": 1.011203418742683
},
"2022": {
"obs_EconomicCapitalRatio": 1.1607815602318807
},
"2023": {
"obs_EconomicCapitalRatio": 1.481184978399709
}
},
"0000893538": {
"2011": {
"obs_EconomicCapitalRatio": 1.5048676487504318
},
"2012": {
"obs_EconomicCapitalRatio": 0.982563838885721
},
"2013": {
"obs_EconomicCapitalRatio": 1.4150459677359277
},
"2014": {
"obs_EconomicCapitalRatio": 0.48439961014932953
},
"2015": {
"obs_EconomicCapitalRatio": 0.28106619905833546
},
"2016": {
"obs_EconomicCapitalRatio": 0.5982984851676836
},
"2017": {
"obs_EconomicCapitalRatio": 0.4909288171460311
},
"2020": {
"obs_EconomicCapitalRatio": 0.17063138581178383
},
"2021": {
"obs_EconomicCapitalRatio": 0.8473715872130964
},
"2022": {
"obs_EconomicCapitalRatio": 1.013808644831418
},
"2023": {
"obs_EconomicCapitalRatio": 0.9836433789896774
}
},
"0001273441": {
"2011": {
"obs_EconomicCapitalRatio": 1.1638706939100043
},
"2012": {
"obs_EconomicCapitalRatio": 1.3593755987542024
},
"2013": {
"obs_EconomicCapitalRatio": 1.6085447557181636
},
"2014": {
"obs_EconomicCapitalRatio": 0.9790441221142221
},
"2016": {
"obs_EconomicCapitalRatio": 1.0769635507558977
},
"2017": {
"obs_EconomicCapitalRatio": 1.080669692933029
},
"2018": {
"obs_EconomicCapitalRatio": 0.7343810597872248
},
"2019": {
"obs_EconomicCapitalRatio": 0.28453598948950554
},
"2020": {
"obs_EconomicCapitalRatio": 0.12138742843441673
},
"2021": {
"obs_EconomicCapitalRatio": 0.27233325851244705
},
"2022": {
"obs_EconomicCapitalRatio": 0.3126462076087836
},
"2023": {
"obs_EconomicCapitalRatio": 0.17041160166867608
}
},
"0000010048": {
"2011": {
"obs_EconomicCapitalRatio": 0.33387664921579274
},
"2012": {
"obs_EconomicCapitalRatio": 0.5012114476757094
},
"2013": {
"obs_EconomicCapitalRatio": 0.4912928022341061
},
"2014": {
"obs_EconomicCapitalRatio": 0.48871227283053076
},
"2015": {
"obs_EconomicCapitalRatio": 0.5030289729222134
},
"2016": {
"obs_EconomicCapitalRatio": 0.5647479194903744
},
"2017": {
"obs_EconomicCapitalRatio": 0.7160382241862197
},
"2018": {
"obs_EconomicCapitalRatio": 0.5017862426089378
},
"2019": {
"obs_EconomicCapitalRatio": 0.46694680308822534
},
"2020": {
"obs_EconomicCapitalRatio": 0.6172589135883387
},
"2021": {
"obs_EconomicCapitalRatio": 1.4133763239815436
},
"2022": {
"obs_EconomicCapitalRatio": 1.0646840186106008
},
"2023": {
"obs_EconomicCapitalRatio": 0.9139004409068169
}
},
"0000056868": {
"2011": {
"obs_EconomicCapitalRatio": 0.3531040340538823
},
"2012": {
"obs_EconomicCapitalRatio": 0.30064790712740336
},
"2013": {
"obs_EconomicCapitalRatio": 0.561567852075081
},
"2014": {
"obs_EconomicCapitalRatio": 0.7300256512737329
},
"2015": {
"obs_EconomicCapitalRatio": 0.6259835726114633
},
"2017": {
"obs_EconomicCapitalRatio": 0.5578448494084497
},
"2018": {
"obs_EconomicCapitalRatio": 0.7151093365272543
},
"2019": {
"obs_EconomicCapitalRatio": 1.6798973698906625
},
"2020": {
"obs_EconomicCapitalRatio": 0.6141093592717553
},
"2021": {
"obs_EconomicCapitalRatio": 0.8270529514965045
},
"2022": {
"obs_EconomicCapitalRatio": 0.9330612456991789
},
"2023": {
"obs_EconomicCapitalRatio": 0.9447016269005034
}
},
"0000061398": {
"2011": {
"obs_EconomicCapitalRatio": 1.1703390169967856
},
"2017": {
"obs_EconomicCapitalRatio": 12.648254685562623
},
"2018": {
"obs_EconomicCapitalRatio": 6.65748683502486
},
"2019": {
"obs_EconomicCapitalRatio": 5.780348168045628
},
"2020": {
"obs_EconomicCapitalRatio": 1.8432275989179787
},
"2021": {
"obs_EconomicCapitalRatio": 3.563615433122695
},
"2022": {
"obs_EconomicCapitalRatio": 0.9297843156649207
},
"2023": {
"obs_EconomicCapitalRatio": 0.48010154491007717
}
},
"0000083350": {
"2011": {
"obs_EconomicCapitalRatio": 2.69200671842129
},
"2016": {
"obs_EconomicCapitalRatio": 1.4416476170397405
},
"2017": {
"obs_EconomicCapitalRatio": 1.7140740530695897
},
"2018": {
"obs_EconomicCapitalRatio": 1.3887333429679067
},
"2019": {
"obs_EconomicCapitalRatio": 1.6529247243977865
},
"2020": {
"obs_EconomicCapitalRatio": 1.2290717502752069
},
"2021": {
"obs_EconomicCapitalRatio": 1.493754549950563
},
"2022": {
"obs_EconomicCapitalRatio": 1.5246727014783712
},
"2023": {
"obs_EconomicCapitalRatio": 1.2979966674579535
}
},
"0000101594": {
"2011": {
"obs_EconomicCapitalRatio": 0.9370490059866832
},
"2012": {
"obs_EconomicCapitalRatio": 0.5732639688084112
},
"2013": {
"obs_EconomicCapitalRatio": 1.392931235273302
},
"2014": {
"obs_EconomicCapitalRatio": 0.6321065174093297
},
"2015": {
"obs_EconomicCapitalRatio": 0.17081282821083307
},
"2016": {
"obs_EconomicCapitalRatio": 0.5328325948459881
},
"2017": {
"obs_EconomicCapitalRatio": 0.7940044917376065
},
"2018": {
"obs_EconomicCapitalRatio": 1.1014425078022765
},
"2019": {
"obs_EconomicCapitalRatio": 0.5456459201124418
},
"2021": {
"obs_EconomicCapitalRatio": 1.4718246941922934
},
"2022": {
"obs_EconomicCapitalRatio": 0.7224822104891166
},
"2023": {
"obs_EconomicCapitalRatio": 0.47727523420531964
}
},
"0000315131": {
"2011": {
"obs_EconomicCapitalRatio": 4.748113303477332
},
"2012": {
"obs_EconomicCapitalRatio": 3.2627704591686046
},
"2013": {
"obs_EconomicCapitalRatio": 3.4775104055052117
},
"2014": {
"obs_EconomicCapitalRatio": 3.0408009375157787
},
"2015": {
"obs_EconomicCapitalRatio": 2.008702551209926
},
"2016": {
"obs_EconomicCapitalRatio": 3.904091249104215
},
"2017": {
"obs_EconomicCapitalRatio": 3.3945761604253213
},
"2018": {
"obs_EconomicCapitalRatio": 2.3737241151175934
},
"2019": {
"obs_EconomicCapitalRatio": 2.8196843712608257
},
"2020": {
"obs_EconomicCapitalRatio": 0.985780501067783
},
"2021": {
"obs_EconomicCapitalRatio": 0.9213207730791647
},
"2022": {
"obs_EconomicCapitalRatio": 1.446516711698193
}
},
"0000700764": {
"2012": {
"obs_EconomicCapitalRatio": 10.00702265879817
},
"2013": {
"obs_EconomicCapitalRatio": 4.389353247055508
},
"2015": {
"obs_EconomicCapitalRatio": 2.680098895554305
},
"2016": {
"obs_EconomicCapitalRatio": 0.7343799025753963
},
"2017": {
"obs_EconomicCapitalRatio": 12.717184052992874
},
"2021": {
"obs_EconomicCapitalRatio": 5.823308640343981
},
"2022": {
"obs_EconomicCapitalRatio": 2.313264421432573
}
},
"0000793306": {
"2011": {
"obs_EconomicCapitalRatio": 1.5304553157750271
},
"2012": {
"obs_EconomicCapitalRatio": 1.1520550552337594
},
"2014": {
"obs_EconomicCapitalRatio": 1.0789729164732895
},
"2015": {
"obs_EconomicCapitalRatio": 0.6149962097122832
},
"2016": {
"obs_EconomicCapitalRatio": 0.6026114390305939
},
"2017": {
"obs_EconomicCapitalRatio": 0.07209831281703757
},
"2018": {
"obs_EconomicCapitalRatio": 0.17814025839728154
},
"2019": {
"obs_EconomicCapitalRatio": 0.10169487852464609
},
"2020": {
"obs_EconomicCapitalRatio": 0.057780445361620816
},
"2021": {
"obs_EconomicCapitalRatio": 0.04874465552585335
}
},
"0000874499": {
"2022": {
"obs_EconomicCapitalRatio": 0.6745505120287253
},
"2023": {
"obs_EconomicCapitalRatio": 1.150118364062844
}
},
"0000894627": {
"2011": {
"obs_EconomicCapitalRatio": 2.1624830027479547
},
"2012": {
"obs_EconomicCapitalRatio": 3.0820135241067024
},
"2013": {
"obs_EconomicCapitalRatio": 2.175053316269843
},
"2014": {
"obs_EconomicCapitalRatio": 1.7364036204623077
},
"2015": {
"obs_EconomicCapitalRatio": 0.8003425193475766
},
"2016": {
"obs_EconomicCapitalRatio": 0.8266842761035624
},
"2017": {
"obs_EconomicCapitalRatio": 0.5558964618649458
},
"2018": {
"obs_EconomicCapitalRatio": 0.7242034751420708
},
"2019": {
"obs_EconomicCapitalRatio": 0.7583663759907759
},
"2020": {
"obs_EconomicCapitalRatio": 0.8995151404567195
},
"2021": {
"obs_EconomicCapitalRatio": 0.9930099991800531
},
"2022": {
"obs_EconomicCapitalRatio": 0.7711361737909166
},
"2023": {
"obs_EconomicCapitalRatio": 0.8357583495735729
}
},
"0001001614": {
"2011": {
"obs_EconomicCapitalRatio": 1.3375751350689975
},
"2015": {
"obs_EconomicCapitalRatio": 0.8825201934002176
},
"2016": {
"obs_EconomicCapitalRatio": 0.6338308873053233
},
"2017": {
"obs_EconomicCapitalRatio": 1.5624136461615488
},
"2018": {
"obs_EconomicCapitalRatio": 1.563324272507259
},
"2019": {
"obs_EconomicCapitalRatio": 0.9234638048016702
},
"2020": {
"obs_EconomicCapitalRatio": 0.2728964838386969
},
"2021": {
"obs_EconomicCapitalRatio": 1.3276699409749388
},
"2022": {
"obs_EconomicCapitalRatio": 1.6836291820169431
},
"2023": {
"obs_EconomicCapitalRatio": 0.7726737039066343
}
},
"0001006655": {
"2011": {
"obs_EconomicCapitalRatio": 9.757632342446508
},
"2012": {
"obs_EconomicCapitalRatio": 6.351103931872364
},
"2013": {
"obs_EconomicCapitalRatio": 9.009964099871095
},
"2014": {
"obs_EconomicCapitalRatio": 6.248650449839422
},
"2015": {
"obs_EconomicCapitalRatio": 3.546884220492008
},
"2016": {
"obs_EconomicCapitalRatio": 5.559560847066468
},
"2017": {
"obs_EconomicCapitalRatio": 4.2834295730461225
},
"2018": {
"obs_EconomicCapitalRatio": 4.119283234664001
},
"2019": {
"obs_EconomicCapitalRatio": 3.340911555296307
},
"2020": {
"obs_EconomicCapitalRatio": 1.651401664295447
},
"2021": {
"obs_EconomicCapitalRatio": 3.3796134450218855
},
"2022": {
"obs_EconomicCapitalRatio": 2.168993487710905
}
},
"0001104485": {
"2011": {
"obs_EconomicCapitalRatio": 3.1582977850697334
},
"2012": {
"obs_EconomicCapitalRatio": 1.1930244470181495
},
"2013": {
"obs_EconomicCapitalRatio": 0.7681607568069757
},
"2014": {
"obs_EconomicCapitalRatio": 0.22363756991271236
},
"2015": {
"obs_EconomicCapitalRatio": 0.2964051238545967
},
"2016": {
"obs_EconomicCapitalRatio": 0.2753648620347559
},
"2017": {
"obs_EconomicCapitalRatio": 0.12866876618164053
},
"2018": {
"obs_EconomicCapitalRatio": 0.6703782502818432
},
"2019": {
"obs_EconomicCapitalRatio": 0.5714464637533068
},
"2020": {
"obs_EconomicCapitalRatio": 0.41621964857528376
},
"2021": {
"obs_EconomicCapitalRatio": 0.9354223013731732
},
"2022": {
"obs_EconomicCapitalRatio": 0.9587203728527607
},
"2023": {
"obs_EconomicCapitalRatio": 1.0955756996448225
}
},
"0001156041": {
"2011": {
"obs_EconomicCapitalRatio": 14.8257614671657
},
"2012": {
"obs_EconomicCapitalRatio": 0.8817012374041036
},
"2013": {
"obs_EconomicCapitalRatio": 1.94798271811185
},
"2014": {
"obs_EconomicCapitalRatio": 0.6344645969182912
},
"2015": {
"obs_EconomicCapitalRatio": 3.3390694040100093
},
"2016": {
"obs_EconomicCapitalRatio": 6.2541913450974045
},
"2017": {
"obs_EconomicCapitalRatio": 4.663379024270997
},
"2018": {
"obs_EconomicCapitalRatio": 2.967358984389168
},
"2020": {
"obs_EconomicCapitalRatio": 3.283805194754078
},
"2021": {
"obs_EconomicCapitalRatio": 2.6343228032664405
},
"2022": {
"obs_EconomicCapitalRatio": 5.852945155705166
},
"2023": {
"obs_EconomicCapitalRatio": 3.627983154963178
}
},
"0001164256": {
"2012": {
"obs_EconomicCapitalRatio": 0.9422573013016485
},
"2013": {
"obs_EconomicCapitalRatio": 4.854368276962869
},
"2015": {
"obs_EconomicCapitalRatio": 0.07962130831215984
},
"2016": {
"obs_EconomicCapitalRatio": 0.09426470051831504
},
"2017": {
"obs_EconomicCapitalRatio": 0.12080969445350005
},
"2018": {
"obs_EconomicCapitalRatio": 0.023589759569982025
},
"2019": {
"obs_EconomicCapitalRatio": 0.08488908897056
},
"2020": {
"obs_EconomicCapitalRatio": 0.14951033556413226
},
"2021": {
"obs_EconomicCapitalRatio": 0.7886671968122382
}
},
"0001172358": {
"2011": {
"obs_EconomicCapitalRatio": 9.709919022905392
},
"2012": {
"obs_EconomicCapitalRatio": 10.018974344917892
},
"2020": {
"obs_EconomicCapitalRatio": 8.556026436534898
},
"2021": {
"obs_EconomicCapitalRatio": 9.08979468714664
},
"2022": {
"obs_EconomicCapitalRatio": 12.291650988297386
},
"2023": {
"obs_EconomicCapitalRatio": 12.704220474891665
}
},
"0001282648": {
"2020": {
"obs_EconomicCapitalRatio": 0.6075455480333104
},
"2021": {
"obs_EconomicCapitalRatio": 0.6330010321914356
},
"2022": {
"obs_EconomicCapitalRatio": 0.4860347041764477
},
"2023": {
"obs_EconomicCapitalRatio": 0.5098248764205793
}
},
"0001288403": {
"2011": {
"obs_EconomicCapitalRatio": 1.4551813407742058
},
"2012": {
"obs_EconomicCapitalRatio": 0.9620939505237489
},
"2013": {
"obs_EconomicCapitalRatio": 0.8566902552648515
},
"2014": {
"obs_EconomicCapitalRatio": 0.37934360639448217
},
"2015": {
"obs_EconomicCapitalRatio": 0.24727660446377556
},
"2016": {
"obs_EconomicCapitalRatio": 0.7725182247598185
},
"2017": {
"obs_EconomicCapitalRatio": 0.784008300017617
},
"2018": {
"obs_EconomicCapitalRatio": 1.114402585215526
},
"2019": {
"obs_EconomicCapitalRatio": 1.2858835299627034
},
"2020": {
"obs_EconomicCapitalRatio": 0.6111238540819026
},
"2021": {
"obs_EconomicCapitalRatio": 0.6126529815235484
},
"2022": {
"obs_EconomicCapitalRatio": 0.7124654529409533
},
"2023": {
"obs_EconomicCapitalRatio": 0.7149960551243802
}
},
"0001341726": {
"2011": {
"obs_EconomicCapitalRatio": 316.1518278177936
},
"2012": {
"obs_EconomicCapitalRatio": 230.73828744800224
},
"2013": {
"obs_EconomicCapitalRatio": 98.28753232095991
},
"2016": {
"obs_EconomicCapitalRatio": 2.2640299148019993
},
"2017": {
"obs_EconomicCapitalRatio": 5.420504119379078
},
"2018": {
"obs_EconomicCapitalRatio": 1.5287962573502138
},
"2019": {
"obs_EconomicCapitalRatio": 1.0391943755570243
},
"2020": {
"obs_EconomicCapitalRatio": 0.33766842779330625
},
"2021": {
"obs_EconomicCapitalRatio": 1.03455464881139
},
"2022": {
"obs_EconomicCapitalRatio": 0.36492067272933343
}
},
"0001437491": {
"2011": {
"obs_EconomicCapitalRatio": 100146.03974239975
},
"2012": {
"obs_EconomicCapitalRatio": 48746.61701504634
},
"2013": {
"obs_EconomicCapitalRatio": 37834.81110513078
},
"2016": {
"obs_EconomicCapitalRatio": 18.460177318216246
},
"2017": {
"obs_EconomicCapitalRatio": 8.67731485552176
},
"2018": {
"obs_EconomicCapitalRatio": 3.9338685629412353
},
"2019": {
"obs_EconomicCapitalRatio": 16.552560647249194
},
"2020": {
"obs_EconomicCapitalRatio": 52.334640745305386
},
"2021": {
"obs_EconomicCapitalRatio": 2.142718071191495
},
"2022": {
"obs_EconomicCapitalRatio": 0.30794647446889595
},
"2023": {
"obs_EconomicCapitalRatio": 0.02081284054723313
}
},
"0001486159": {
"2011": {
"obs_EconomicCapitalRatio": 1.9173192327240096
},
"2014": {
"obs_EconomicCapitalRatio": 0.33588572040709747
},
"2021": {
"obs_EconomicCapitalRatio": 1.0116375768407284
},
"2022": {
"obs_EconomicCapitalRatio": 1.3028171325114402
},
"2023": {
"obs_EconomicCapitalRatio": 1.572316481184086
}
},
"0001509991": {
"2011": {
"obs_EconomicCapitalRatio": 2.342176550739717
},
"2012": {
"obs_EconomicCapitalRatio": 2.6171819910225778
},
"2013": {
"obs_EconomicCapitalRatio": 2.3090220347960964
},
"2014": {
"obs_EconomicCapitalRatio": 1.3907539488331526
},
"2015": {
"obs_EconomicCapitalRatio": 0.782906363987585
},
"2016": {
"obs_EconomicCapitalRatio": 0.9429850971412161
},
"2017": {
"obs_EconomicCapitalRatio": 0.9755001016746433
},
"2018": {
"obs_EconomicCapitalRatio": 0.4716814635307826
},
"2019": {
"obs_EconomicCapitalRatio": 0.5724342540408885
},
"2020": {
"obs_EconomicCapitalRatio": 0.25844518779344494
},
"2021": {
"obs_EconomicCapitalRatio": 0.33630517845611635
},
"2022": {
"obs_EconomicCapitalRatio": 0.6621572081310955
},
"2023": {
"obs_EconomicCapitalRatio": 0.7023744416934053
}
},
"0000918573": {
"2012": {
"obs_EconomicCapitalRatio": 0.2105359083187078
},
"2013": {
"obs_EconomicCapitalRatio": 0.4774824621003197
},
"2014": {
"obs_EconomicCapitalRatio": 0.30969382460781814
}
},
"0001141197": {
"2012": {
"obs_EconomicCapitalRatio": 4.998175461263158
},
"2013": {
"obs_EconomicCapitalRatio": 2.418773033000803
},
"2014": {
"obs_EconomicCapitalRatio": 0.3470554800288368
},
"2015": {
"obs_EconomicCapitalRatio": 0.1496415977787269
},
"2017": {
"obs_EconomicCapitalRatio": 0.03431383828759026
},
"2018": {
"obs_EconomicCapitalRatio": 0.20073950601104595
},
"2019": {
"obs_EconomicCapitalRatio": 1.7248423591892483
},
"2020": {
"obs_EconomicCapitalRatio": 2.0222246044110324
},
"2021": {
"obs_EconomicCapitalRatio": 1.7169545557347476
},
"2022": {
"obs_EconomicCapitalRatio": 1.409184501044626
},
"2023": {
"obs_EconomicCapitalRatio": 1.006757580032867
}
},
"0001309082": {
"2012": {
"obs_EconomicCapitalRatio": 693267045.0533485
},
"2014": {
"obs_EconomicCapitalRatio": 195577435.5035007
},
"2016": {
"obs_EconomicCapitalRatio": 68953568.74802019
},
"2017": {
"obs_EconomicCapitalRatio": 6889704.25263539
},
"2022": {
"obs_EconomicCapitalRatio": 43.97146467497899
},
"2023": {
"obs_EconomicCapitalRatio": 0.2641364582341801
}
},
"0001409624": {
"2012": {
"obs_EconomicCapitalRatio": 5.1063344076146215
},
"2013": {
"obs_EconomicCapitalRatio": 0.3473941550990041
}
},
"0001509589": {
"2012": {
"obs_EconomicCapitalRatio": 1.5702908163390725
},
"2013": {
"obs_EconomicCapitalRatio": 1.4667266152903264
},
"2014": {
"obs_EconomicCapitalRatio": 0.59993984884919
},
"2015": {
"obs_EconomicCapitalRatio": 0.21916725073110904
},
"2020": {
"obs_EconomicCapitalRatio": 0.6305372452490876
},
"2021": {
"obs_EconomicCapitalRatio": 0.346335009551866
},
"2022": {
"obs_EconomicCapitalRatio": 0.9169104524791616
},
"2023": {
"obs_EconomicCapitalRatio": 0.592931178562052
}
},
"0001520006": {
"2012": {
"obs_EconomicCapitalRatio": 1.0185162320060726
},
"2013": {
"obs_EconomicCapitalRatio": 2.0696385006146123
},
"2016": {
"obs_EconomicCapitalRatio": 2.1551673059409726
},
"2017": {
"obs_EconomicCapitalRatio": 2.15011395255335
},
"2018": {
"obs_EconomicCapitalRatio": 0.7134580484280088
},
"2019": {
"obs_EconomicCapitalRatio": 0.6662073379573362
},
"2020": {
"obs_EconomicCapitalRatio": 0.48038031554357147
},
"2021": {
"obs_EconomicCapitalRatio": 1.3604646939060503
},
"2022": {
"obs_EconomicCapitalRatio": 1.7082948896542907
},
"2023": {
"obs_EconomicCapitalRatio": 1.2119333161946177
}
},
"0001528129": {
"2012": {
"obs_EconomicCapitalRatio": 1.1840952042778912
},
"2013": {
"obs_EconomicCapitalRatio": 1.9588529595015578
},
"2014": {
"obs_EconomicCapitalRatio": 0.4735624146428856
},
"2015": {
"obs_EconomicCapitalRatio": 0.9708003498018044
},
"2016": {
"obs_EconomicCapitalRatio": 2.0310066959970965
},
"2017": {
"obs_EconomicCapitalRatio": 1.5566338591136128
},
"2018": {
"obs_EconomicCapitalRatio": 0.4612088727181083
},
"2019": {
"obs_EconomicCapitalRatio": 0.3646724000521346
},
"2020": {
"obs_EconomicCapitalRatio": 0.16552057929116043
},
"2021": {
"obs_EconomicCapitalRatio": 0.4708138853023169
},
"2022": {
"obs_EconomicCapitalRatio": 0.3973069580910338
},
"2023": {
"obs_EconomicCapitalRatio": 0.29944526018930734
}
},
"0001533924": {
"2012": {
"obs_EconomicCapitalRatio": 0.352531233332635
},
"2013": {
"obs_EconomicCapitalRatio": 0.2012419472507883
},
"2014": {
"obs_EconomicCapitalRatio": 0.04979146469469073
},
"2015": {
"obs_EconomicCapitalRatio": 0.017158386492913482
},
"2017": {
"obs_EconomicCapitalRatio": 0.9202567197421071
},
"2018": {
"obs_EconomicCapitalRatio": 0.5209299321373196
},
"2019": {
"obs_EconomicCapitalRatio": 0.40569189367219505
},
"2020": {
"obs_EconomicCapitalRatio": 0.13173229566610925
},
"2021": {
"obs_EconomicCapitalRatio": 0.2448982935406272
},
"2022": {
"obs_EconomicCapitalRatio": 0.6855858956682312
}
},
"0000821483": {
"2013": {
"obs_EconomicCapitalRatio": 0.8770143191561492
},
"2019": {
"obs_EconomicCapitalRatio": 0.522387462239648
},
"2020": {
"obs_EconomicCapitalRatio": 0.35985657262328163
},
"2021": {
"obs_EconomicCapitalRatio": 0.3715328900321343
},
"2022": {
"obs_EconomicCapitalRatio": 0.440295429288903
},
"2023": {
"obs_EconomicCapitalRatio": 0.6787724739559742
}
},
"0001433270": {
"2013": {
"obs_EconomicCapitalRatio": 3.3021217221845367
},
"2014": {
"obs_EconomicCapitalRatio": 1.262798878603018
},
"2020": {
"obs_EconomicCapitalRatio": 0.14529332713994025
},
"2021": {
"obs_EconomicCapitalRatio": 0.5220375174138212
},
"2022": {
"obs_EconomicCapitalRatio": 0.9375142876911281
},
"2023": {
"obs_EconomicCapitalRatio": 0.6818427384084431
}
},
"0001442492": {
"2013": {
"obs_EconomicCapitalRatio": 35.20020785559307
},
"2020": {
"obs_EconomicCapitalRatio": 0.42635592393289373
},
"2021": {
"obs_EconomicCapitalRatio": 1.1213836756149944
},
"2022": {
"obs_EconomicCapitalRatio": 1.421772746015358
}
},
"0001539838": {
"2013": {
"obs_EconomicCapitalRatio": 2.22626185808505
},
"2014": {
"obs_EconomicCapitalRatio": 1.6268493285210641
},
"2015": {
"obs_EconomicCapitalRatio": 2.595424136067811
},
"2016": {
"obs_EconomicCapitalRatio": 2.39991667204699
},
"2017": {
"obs_EconomicCapitalRatio": 2.4274152720809683
},
"2018": {
"obs_EconomicCapitalRatio": 0.6266628109761244
},
"2020": {
"obs_EconomicCapitalRatio": 0.5901769786629764
},
"2021": {
"obs_EconomicCapitalRatio": 1.1869212182191022
},
"2022": {
"obs_EconomicCapitalRatio": 1.2996714841206167
},
"2023": {
"obs_EconomicCapitalRatio": 1.376796811064963
}
},
"0000352955": {
"2014": {
"obs_EconomicCapitalRatio": 4.385381979186608
},
"2015": {
"obs_EconomicCapitalRatio": 2.6785451429095417
},
"2016": {
"obs_EconomicCapitalRatio": 2.8778285083200332
},
"2017": {
"obs_EconomicCapitalRatio": 2.5353222854241895
},
"2018": {
"obs_EconomicCapitalRatio": 2.5448517610489336
},
"2019": {
"obs_EconomicCapitalRatio": 2.1719049259400305
},
"2020": {
"obs_EconomicCapitalRatio": 2.105472426803545
},
"2022": {
"obs_EconomicCapitalRatio": 2.1993347058936887
},
"2023": {
"obs_EconomicCapitalRatio": 2.6218318942229724
}
},
"0000867038": {
"2014": {
"obs_EconomicCapitalRatio": 1.7030076345695178
},
"2015": {
"obs_EconomicCapitalRatio": 0.8142187512487539
},
"2016": {
"obs_EconomicCapitalRatio": 1.2798928355727497
},
"2017": {
"obs_EconomicCapitalRatio": 1.6534557300477184
},
"2018": {
"obs_EconomicCapitalRatio": 1.686697299131902
},
"2019": {
"obs_EconomicCapitalRatio": 1.0091198738724425
},
"2020": {
"obs_EconomicCapitalRatio": 1.007475327868618
},
"2021": {
"obs_EconomicCapitalRatio": 1.460670784631865
},
"2022": {
"obs_EconomicCapitalRatio": 1.3570598042688191
},
"2023": {
"obs_EconomicCapitalRatio": 1.0273147290959137
}
},
"0001384195": {
"2014": {
"obs_EconomicCapitalRatio": 2.7935207497538386
},
"2017": {
"obs_EconomicCapitalRatio": 3.260683304304125
},
"2018": {
"obs_EconomicCapitalRatio": 0.8717871157280361
},
"2019": {
"obs_EconomicCapitalRatio": 0.24836407229873947
},
"2020": {
"obs_EconomicCapitalRatio": 0.11156624978832962
},
"2021": {
"obs_EconomicCapitalRatio": 0.43208585154504275
},
"2022": {
"obs_EconomicCapitalRatio": 0.4321031030932608
},
"2023": {
"obs_EconomicCapitalRatio": 0.299452931423693
}
},
"0001557798": {
"2014": {
"obs_EconomicCapitalRatio": 116.23799347826086
},
"2015": {
"obs_EconomicCapitalRatio": 95.16645330981657
},
"2021": {
"obs_EconomicCapitalRatio": 13.980988830846085
},
"2022": {
"obs_EconomicCapitalRatio": 19.591151361847405
},
"2023": {
"obs_EconomicCapitalRatio": 10.637365776212098
}
},
"0001609253": {
"2021": {
"obs_EconomicCapitalRatio": 1.45186152834657
},
"2022": {
"obs_EconomicCapitalRatio": 1.3063345803151998
},
"2023": {
"obs_EconomicCapitalRatio": 1.6271560224186046
}
},
"0000887396": {
"2015": {
"obs_EconomicCapitalRatio": 7.5469167158582495
},
"2016": {
"obs_EconomicCapitalRatio": 4.728641467143754
},
"2017": {
"obs_EconomicCapitalRatio": 4.705555243086609
},
"2018": {
"obs_EconomicCapitalRatio": 1.7256182501204969
},
"2020": {
"obs_EconomicCapitalRatio": 0.42561044105410556
},
"2021": {
"obs_EconomicCapitalRatio": 4.730321967812571
},
"2022": {
"obs_EconomicCapitalRatio": 4.312126028348963
},
"2023": {
"obs_EconomicCapitalRatio": 3.093947242228942
}
},
"0001165320": {
"2015": {
"obs_EconomicCapitalRatio": 2.901275997049974
},
"2016": {
"obs_EconomicCapitalRatio": 7.942524453197975
},
"2017": {
"obs_EconomicCapitalRatio": 9.253268325356515
},
"2018": {
"obs_EconomicCapitalRatio": 2.144825185618136
},
"2019": {
"obs_EconomicCapitalRatio": 0.4901679761823338
},
"2020": {
"obs_EconomicCapitalRatio": 0.7828774853899237
},
"2021": {
"obs_EconomicCapitalRatio": 0.5499932009200839
},
"2023": {
"obs_EconomicCapitalRatio": 1.5756471099757494
}
},
"0001603793": {
"2016": {
"obs_EconomicCapitalRatio": 62.02209718334779
},
"2017": {
"obs_EconomicCapitalRatio": 26.38965353641164
},
"2018": {
"obs_EconomicCapitalRatio": 6.46660606480617
},
"2019": {
"obs_EconomicCapitalRatio": 1.904405149964235
},
"2020": {
"obs_EconomicCapitalRatio": 6.628717738053919
},
"2021": {
"obs_EconomicCapitalRatio": 7.375837073165626
},
"2022": {
"obs_EconomicCapitalRatio": 3.5119086712685452
},
"2023": {
"obs_EconomicCapitalRatio": 2.0713026350279877
}
},
"0000066418": {
"2017": {
"obs_EconomicCapitalRatio": 0.9729355178221991
},
"2018": {
"obs_EconomicCapitalRatio": 0.8999530881834856
},
"2019": {
"obs_EconomicCapitalRatio": 1.5199190119812616
},
"2020": {
"obs_EconomicCapitalRatio": 2.0245716325235725
},
"2021": {
"obs_EconomicCapitalRatio": 3.004021040023094
},
"2022": {
"obs_EconomicCapitalRatio": 3.9151060931799875
},
"2023": {
"obs_EconomicCapitalRatio": 2.1628981292912393
}
},
"0001658566": {
"2017": {
"obs_EconomicCapitalRatio": 2.4063421229017203
},
"2018": {
"obs_EconomicCapitalRatio": 1.1038745415313076
},
"2019": {
"obs_EconomicCapitalRatio": 0.3981078033484082
},
"2020": {
"obs_EconomicCapitalRatio": 0.17469051211296993
},
"2021": {
"obs_EconomicCapitalRatio": 0.7192249938223836
},
"2022": {
"obs_EconomicCapitalRatio": 0.46093313535752334
},
"2023": {
"obs_EconomicCapitalRatio": 0.6636568497108376
}
},
"0000775057": {
"2018": {
"obs_EconomicCapitalRatio": 0.5324022194316247
},
"2019": {
"obs_EconomicCapitalRatio": 0.5746830462330293
},
"2020": {
"obs_EconomicCapitalRatio": 0.8233784048794714
},
"2021": {
"obs_EconomicCapitalRatio": 0.8386658737226175
},
"2023": {
"obs_EconomicCapitalRatio": 1.2516199651481752
}
},
"0001342936": {
"2018": {
"obs_EconomicCapitalRatio": 14.25038000743309
},
"2019": {
"obs_EconomicCapitalRatio": 39.755798636958744
}
},
"0001602065": {
"2018": {
"obs_EconomicCapitalRatio": 1.2782015063594656
},
"2019": {
"obs_EconomicCapitalRatio": 0.9272672013462234
},
"2020": {
"obs_EconomicCapitalRatio": 0.5217248188475584
},
"2021": {
"obs_EconomicCapitalRatio": 0.8759513109158771
}
},
"0001694617": {
"2018": {
"obs_EconomicCapitalRatio": 0.36848378062358195
},
"2019": {
"obs_EconomicCapitalRatio": 0.2861856164655758
},
"2020": {
"obs_EconomicCapitalRatio": 0.42486852638633293
},
"2021": {
"obs_EconomicCapitalRatio": 0.17944509781222986
},
"2022": {
"obs_EconomicCapitalRatio": 0.22442603153396096
},
"2023": {
"obs_EconomicCapitalRatio": 0.10971240203856718
}
},
"0001724965": {
"2018": {
"obs_EconomicCapitalRatio": 0.4488687526692816
},
"2019": {
"obs_EconomicCapitalRatio": 0.7800414956053486
},
"2020": {
"obs_EconomicCapitalRatio": 0.2533148307757748
},
"2021": {
"obs_EconomicCapitalRatio": 0.3429328711386661
},
"2022": {
"obs_EconomicCapitalRatio": 0.6299901065914132
}
},
"0001500305": {
"2019": {
"obs_EconomicCapitalRatio": 40.81545926719509
},
"2022": {
"obs_EconomicCapitalRatio": 0.481262547695395
},
"2023": {
"obs_EconomicCapitalRatio": 27.920283527220448
}
},
"0001698990": {
"2019": {
"obs_EconomicCapitalRatio": 1.000275392391836
},
"2020": {
"obs_EconomicCapitalRatio": 1.177563551707179
},
"2021": {
"obs_EconomicCapitalRatio": 2.801763160618513
},
"2022": {
"obs_EconomicCapitalRatio": 2.5521718177912938
},
"2023": {
"obs_EconomicCapitalRatio": 2.2126197730336616
}
},
"0001726126": {
"2019": {
"obs_EconomicCapitalRatio": 1.5165807988959479
},
"2020": {
"obs_EconomicCapitalRatio": 1.6922520735940694
},
"2021": {
"obs_EconomicCapitalRatio": 2.0932390969085466
},
"2022": {
"obs_EconomicCapitalRatio": 2.163447592960921
},
"2023": {
"obs_EconomicCapitalRatio": 1.5207174462724147
}
},
"0001789832": {
"2020": {
"obs_EconomicCapitalRatio": 0.13527048905553296
},
"2021": {
"obs_EconomicCapitalRatio": 0.2926147420232424
},
"2022": {
"obs_EconomicCapitalRatio": 0.38836943439196536
}
},
"0001792580": {
"2020": {
"obs_EconomicCapitalRatio": 0.29867270405278756
},
"2021": {
"obs_EconomicCapitalRatio": 0.7461012404848871
},
"2022": {
"obs_EconomicCapitalRatio": 1.1150368160406416
}
},
"0001705873": {
"2020": {
"obs_EconomicCapitalRatio": 0.3788224605774168
},
"2021": {
"obs_EconomicCapitalRatio": 0.800739331399713
},
"2022": {
"obs_EconomicCapitalRatio": 0.6580999387205556
},
"2023": {
"obs_EconomicCapitalRatio": 0.5862349567982951
}
},
"0000855787": {
"2021": {
"obs_EconomicCapitalRatio": 60.176321093072445
},
"2022": {
"obs_EconomicCapitalRatio": 60.08333262050017
},
"2023": {
"obs_EconomicCapitalRatio": 29.225976341966128
}
},
"0001841666": {
"2021": {
"obs_EconomicCapitalRatio": 1.2476656565533386
},
"2022": {
"obs_EconomicCapitalRatio": 1.823227915218129
},
"2023": {
"obs_EconomicCapitalRatio": 1.2496104752875656
}
}
}
}