{
"company_details": [
{
"company_id": "0000073887",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0000073887.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0000073887.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000073887_main_keyfigs.svg",
"name": "Bristow Group Inc",
"rank": 1,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Bristow Group Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Bristow Group Inc compared to the market average is the variable Operating Expenses, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Bristow Group Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 115%, being 36% points above the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0000073887_2015_Bristow_Group_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "24.9",
"Stockholders Equity": "39.3",
"ECR before LimitedLiability": "37.0",
"Liabilities, Current": "17.7",
"Liabilities, Non-Current": "9.59",
"Assets, Current": "0.151",
"Assets": "1.96",
"Property, Plant and Equipment, Net": "1.74",
"Other Assets": "0.0855",
"Assets, Noncurrent": "-0.109",
"Depreciation, Depletion, Amortization": "4.16",
"Expenses": "12.1",
"Revenues": "31.1",
"Net Income": "5.41",
"Operating Expenses": "53.1",
"Other Expenses": "-59.6",
"Other Revenues": "31.1",
"Other Net Income": "-45.1",
"Comprehensive Net Income": "5.63",
"Other Compr. Net Income": "0.230",
"Economic Capital Ratio": "37.0"
},
"2011": {
"Liabilities, Current": "10.8",
"Liabilities": "27.9",
"Assets": "2.88",
"Stockholders Equity": "50.6",
"ECR before LimitedLiability": "47.3",
"Liabilities, Non-Current": "14.5",
"Other Liabilities": "7.21",
"Assets, Current": "0.346",
"Other Assets": "0.118",
"Property, Plant and Equipment, Net": "2.03",
"Depreciation, Depletion, Amortization": "3.72",
"Expenses": "19.0",
"Revenues": "3.95",
"Net Income": "6.58",
"Operating Expenses": "52.1",
"Other Expenses": "-48.7",
"Other Revenues": "3.95",
"Other Net Income": "-18.2",
"Comprehensive Net Income": "6.76",
"Other Compr. Net Income": "0.189",
"Economic Capital Ratio": "47.9"
},
"2012": {
"Liabilities, Current": "10.8",
"Liabilities": "21.7",
"Assets": "7.18",
"Stockholders Equity": "48.2",
"ECR before LimitedLiability": "85.9",
"Liabilities, Non-Current": "6.54",
"Other Liabilities": "7.32",
"Other Assets": "0.262",
"Property, Plant and Equipment, Net": "4.43",
"Assets, Current": "1.07",
"Other Expenses": "-32.2",
"Expenses": "24.3",
"Revenues": "12.8",
"Net Income": "16.8",
"Operating Expenses": "46.1",
"Depreciation, Depletion, Amortization": "3.09",
"Other Revenues": "12.8",
"Comprehensive Net Income": "16.1",
"Other Net Income": "-23.3",
"Other Compr. Net Income": "-0.856",
"Economic Capital Ratio": "41.6"
},
"2013": {
"Liabilities, Non-Current": "13.7",
"Liabilities": "30.6",
"Assets": "4.30",
"Stockholders Equity": "47.3",
"ECR before LimitedLiability": "96.0",
"Liabilities, Current": "8.74",
"Other Liabilities": "14.2",
"Property, Plant and Equipment, Net": "2.97",
"Assets, Current": "0.462",
"Other Assets": "0.334",
"Other Expenses": "-34.8",
"Expenses": "15.7",
"Revenues": "20.1",
"Net Income": "30.7",
"Depreciation, Depletion, Amortization": "2.94",
"Operating Expenses": "40.0",
"Other Revenues": "20.1",
"Comprehensive Net Income": "29.3",
"Other Net Income": "-3.99",
"Other Compr. Net Income": "-1.65",
"Economic Capital Ratio": "49.3"
},
"2014": {
"Other Liabilities": "14.5",
"Liabilities": "22.0",
"Assets": "6.10",
"Stockholders Equity": "39.9",
"ECR before LimitedLiability": "35.7",
"Liabilities, Non-Current": "10.2",
"Liabilities, Current": "-0.535",
"Assets, Current": "0.696",
"Property, Plant and Equipment, Net": "4.25",
"Other Assets": "0.350",
"Depreciation, Depletion, Amortization": "-0.870",
"Expenses": "13.2",
"Revenues": "-3.39",
"Net Income": "4.81",
"Other Expenses": "-34.8",
"Operating Expenses": "41.0",
"Other Revenues": "-3.39",
"Comprehensive Net Income": "6.30",
"Other Net Income": "-5.68",
"Other Compr. Net Income": "1.54",
"Economic Capital Ratio": "36.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000073887_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "516,371",
"Assets, Noncurrent": "22,286",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "166,115",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "236,618",
"Other Compr. Net Income": "0",
"Other Expenses": "1,088,826",
"Other Liabilities": "0",
"Other Net Income": "31,529",
"Other Revenues": "1,170,792",
"Property, Plant and Equipment, Net": "1,719,345"
},
"output_variables": {
"Liabilities": "166,115",
"Assets": "2,494,620",
"Expenses": "1,088,826",
"Revenues": "1,170,792",
"Stockholders Equity": "2,328,505",
"Net Income": "113,495",
"Comprehensive Net Income": "113,495",
"BaseVar": "2,601,954",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "124%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "628,761",
"Assets, Noncurrent": "38,030",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "180,044",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "240,681",
"Other Compr. Net Income": "0",
"Other Expenses": "1,125,154",
"Other Liabilities": "0",
"Other Net Income": "29,871",
"Other Revenues": "1,228,578",
"Property, Plant and Equipment, Net": "1,767,882"
},
"output_variables": {
"Liabilities": "180,044",
"Assets": "2,675,354",
"Expenses": "1,125,154",
"Revenues": "1,228,578",
"Stockholders Equity": "2,495,310",
"Net Income": "133,295",
"Comprehensive Net Income": "133,295",
"BaseVar": "2,750,599",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "125%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "736,473",
"Assets, Noncurrent": "46,371",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "199,205",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "234,744",
"Other Compr. Net Income": "-29,122",
"Other Expenses": "1,257,377",
"Other Liabilities": "0",
"Other Net Income": "-20,431",
"Other Revenues": "1,343,049",
"Property, Plant and Equipment, Net": "1,722,775"
},
"output_variables": {
"Liabilities": "199,205",
"Assets": "2,740,363",
"Expenses": "1,257,377",
"Revenues": "1,343,049",
"Stockholders Equity": "2,541,158",
"Net Income": "65,241",
"Comprehensive Net Income": "50,680",
"BaseVar": "2,940,522",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "119%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "675,758",
"Assets, Noncurrent": "52,842",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "239,825",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "301,020",
"Other Compr. Net Income": "-40,444",
"Other Expenses": "1,394,915",
"Other Liabilities": "0",
"Other Net Income": "18,994",
"Other Revenues": "1,507,596",
"Property, Plant and Equipment, Net": "1,921,072"
},
"output_variables": {
"Liabilities": "239,825",
"Assets": "2,950,692",
"Expenses": "1,394,915",
"Revenues": "1,507,596",
"Stockholders Equity": "2,710,867",
"Net Income": "131,675",
"Comprehensive Net Income": "111,453",
"BaseVar": "3,239,140",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "120%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "721,607",
"Assets, Noncurrent": "88,604",
"Depreciation, Depletion, Amortization": "95,977",
"Liabilities, Current": "457,825",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "319,295",
"Other Compr. Net Income": "42,135",
"Other Expenses": "1,455,827",
"Other Liabilities": "0",
"Other Net Income": "72,693",
"Other Revenues": "1,666,890",
"Property, Plant and Equipment, Net": "2,268,751"
},
"output_variables": {
"Liabilities": "457,825",
"Assets": "3,398,257",
"Expenses": "1,551,804",
"Revenues": "1,666,890",
"Stockholders Equity": "2,940,432",
"Net Income": "187,779",
"Comprehensive Net Income": "208,846",
"BaseVar": "3,778,146",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "115%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 1.147823610017455,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0000073887.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0000073887.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0000073887.svg"
},
{
"company_id": "0001498710",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0001498710.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0001498710.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001498710.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001498710_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001498710_main_keyfigs.svg",
"name": "Spirit Aviation Holdings Inc",
"rank": 2,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Spirit Aviation Holdings Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Spirit Aviation Holdings Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 43% points.The greatest weakness of Spirit Aviation Holdings Inc is the variable Operating Expenses, reducing the Economic Capital Ratio by 66% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 33% points above the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0001498710_2015_Spirit_Aviation_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-4.01",
"Liabilities": "21.0",
"Stockholders Equity": "-2.29",
"ECR before LimitedLiability": "19.5",
"Liabilities, Non-Current": "17.0",
"Other Liabilities": "8.64",
"Assets, Current": "6.74",
"Assets": "-4.94",
"Other Assets": "3.70",
"Assets, Noncurrent": "0.658",
"Property, Plant and Equipment, Net": "-10.4",
"Depreciation, Depletion, Amortization": "4.13",
"Expenses": "-21.5",
"Revenues": "63.3",
"Net Income": "9.01",
"Operating Expenses": "-60.4",
"Other Expenses": "25.2",
"Other Revenues": "63.3",
"Other Net Income": "-35.6",
"Comprehensive Net Income": "9.27",
"Economic Capital Ratio": "20.1"
},
"2012": {
"Liabilities, Current": "-2.53",
"Liabilities": "14.5",
"Stockholders Equity": "-0.484",
"ECR before LimitedLiability": "66.7",
"Liabilities, Non-Current": "8.32",
"Other Liabilities": "9.29",
"Other Assets": "6.42",
"Assets": "-2.85",
"Property, Plant and Equipment, Net": "-9.00",
"Assets, Current": "6.27",
"Assets, Noncurrent": "-0.833",
"Other Expenses": "54.8",
"Expenses": "-8.73",
"Revenues": "66.5",
"Net Income": "32.6",
"Operating Expenses": "-80.6",
"Depreciation, Depletion, Amortization": "2.51",
"Other Revenues": "66.5",
"Comprehensive Net Income": "32.7",
"Other Net Income": "-33.8",
"Economic Capital Ratio": "22.5"
},
"2013": {
"Liabilities, Non-Current": "17.5",
"Liabilities": "28.9",
"Assets": "-3.82",
"Stockholders Equity": "2.97",
"ECR before LimitedLiability": "81.2",
"Liabilities, Current": "-3.98",
"Other Liabilities": "18.1",
"Property, Plant and Equipment, Net": "-8.26",
"Assets, Current": "4.26",
"Other Assets": "5.38",
"Other Expenses": "47.7",
"Expenses": "-21.3",
"Revenues": "73.1",
"Net Income": "54.9",
"Depreciation, Depletion, Amortization": "0.849",
"Operating Expenses": "-87.3",
"Other Revenues": "73.1",
"Comprehensive Net Income": "54.1",
"Other Net Income": "-7.59",
"Other Compr. Net Income": "-0.705",
"Economic Capital Ratio": "34.6"
},
"2014": {
"Other Liabilities": "20.5",
"Liabilities": "30.1",
"Assets": "-1.33",
"Stockholders Equity": "13.3",
"ECR before LimitedLiability": "32.9",
"Liabilities, Non-Current": "14.6",
"Liabilities, Current": "-0.962",
"Assets, Current": "2.99",
"Property, Plant and Equipment, Net": "-5.24",
"Other Assets": "4.20",
"Depreciation, Depletion, Amortization": "1.26",
"Expenses": "-21.9",
"Revenues": "43.0",
"Net Income": "13.5",
"Other Expenses": "31.9",
"Operating Expenses": "-66.0",
"Other Revenues": "43.0",
"Comprehensive Net Income": "14.3",
"Other Net Income": "-14.5",
"Other Compr. Net Income": "0.846",
"Economic Capital Ratio": "33.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001498710_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "442,708",
"Assets, Noncurrent": "67,830",
"Depreciation, Depletion, Amortization": "7,760",
"Liabilities, Current": "227,064",
"Liabilities, Non-Current": "0",
"Operating Expenses": "864,256",
"Other Assets": "212,065",
"Other Compr. Net Income": "0",
"Other Expenses": "101,171",
"Other Liabilities": "0",
"Other Net Income": "-21,551",
"Other Revenues": "1,071,186",
"Property, Plant and Equipment, Net": "23,210"
},
"output_variables": {
"Liabilities": "227,064",
"Assets": "745,813",
"Expenses": "973,187",
"Revenues": "1,071,186",
"Stockholders Equity": "518,749",
"Net Income": "76,448",
"Comprehensive Net Income": "76,448",
"BaseVar": "1,633,026",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "97%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "547,357",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "15,256",
"Liabilities, Current": "276,894",
"Liabilities, Non-Current": "0",
"Operating Expenses": "1,079,968",
"Other Assets": "344,124",
"Other Compr. Net Income": "0",
"Other Expenses": "115,298",
"Other Liabilities": "0",
"Other Net Income": "594",
"Other Revenues": "1,318,388",
"Property, Plant and Equipment, Net": "28,403"
},
"output_variables": {
"Liabilities": "276,894",
"Assets": "919,884",
"Expenses": "1,210,522",
"Revenues": "1,318,388",
"Stockholders Equity": "642,990",
"Net Income": "108,460",
"Comprehensive Net Income": "108,460",
"BaseVar": "2,002,264",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "99%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "649,075",
"Assets, Noncurrent": "51,636",
"Depreciation, Depletion, Amortization": "31,947",
"Liabilities, Current": "335,993",
"Liabilities, Non-Current": "0",
"Operating Expenses": "1,271,966",
"Other Assets": "444,441",
"Other Compr. Net Income": "0",
"Other Expenses": "173,672",
"Other Liabilities": "0",
"Other Net Income": "118",
"Other Revenues": "1,654,385",
"Property, Plant and Equipment, Net": "35,613"
},
"output_variables": {
"Liabilities": "335,993",
"Assets": "1,180,765",
"Expenses": "1,477,585",
"Revenues": "1,654,385",
"Stockholders Equity": "844,772",
"Net Income": "176,918",
"Comprehensive Net Income": "176,918",
"BaseVar": "2,496,688",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "105%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "731,141",
"Assets, Noncurrent": "67,329",
"Depreciation, Depletion, Amortization": "46,971",
"Liabilities, Current": "365,624",
"Liabilities, Non-Current": "0",
"Operating Expenses": "1,451,470",
"Other Assets": "579,136",
"Other Compr. Net Income": "-718",
"Other Expenses": "205,406",
"Other Liabilities": "0",
"Other Net Income": "-2,269",
"Other Revenues": "1,931,580",
"Property, Plant and Equipment, Net": "225,375"
},
"output_variables": {
"Liabilities": "365,624",
"Assets": "1,602,981",
"Expenses": "1,703,847",
"Revenues": "1,931,580",
"Stockholders Equity": "1,237,357",
"Net Income": "225,464",
"Comprehensive Net Income": "225,105",
"BaseVar": "3,003,622",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "112%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 1.1199235141830246,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0001498710.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0001498710.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0001498710.svg"
},
{
"company_id": "0001048911",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0001048911.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0001048911.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001048911.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001048911_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001048911_main_keyfigs.svg",
"name": "Fedex CORP",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_air/2014/backtesting_correlation/regression_0001048911.svg",
"report_text": "The relative strengths and weaknesses of Fedex CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Fedex CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Fedex CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 67% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 33% points above the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0001048911_2015_Fedex_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "27.8",
"Stockholders Equity": "-14.9",
"ECR before LimitedLiability": "14.6",
"Liabilities, Current": "18.4",
"Liabilities, Non-Current": "12.8",
"Assets, Current": "-1.44",
"Assets": "-7.25",
"Property, Plant and Equipment, Net": "-5.11",
"Other Assets": "-1.45",
"Assets, Noncurrent": "-0.480",
"Depreciation, Depletion, Amortization": "-4.11",
"Expenses": "-47.6",
"Revenues": "83.0",
"Net Income": "2.46",
"Operating Expenses": "-50.4",
"Other Expenses": "6.13",
"Other Revenues": "83.0",
"Other Net Income": "-85.6",
"Comprehensive Net Income": "-0.0801",
"Other Compr. Net Income": "-2.59",
"Economic Capital Ratio": "14.5"
},
"2011": {
"Liabilities, Current": "11.3",
"Liabilities": "34.7",
"Stockholders Equity": "8.18",
"ECR before LimitedLiability": "28.9",
"Liabilities, Non-Current": "20.3",
"Other Liabilities": "10.5",
"Assets, Current": "-0.648",
"Assets": "-3.70",
"Other Assets": "-0.862",
"Assets, Noncurrent": "-0.292",
"Property, Plant and Equipment, Net": "-2.29",
"Depreciation, Depletion, Amortization": "-3.97",
"Expenses": "-41.2",
"Revenues": "72.7",
"Net Income": "3.94",
"Operating Expenses": "-56.0",
"Other Expenses": "15.0",
"Other Revenues": "72.7",
"Other Net Income": "-37.3",
"Comprehensive Net Income": "3.98",
"Economic Capital Ratio": "29.5"
},
"2012": {
"Liabilities, Current": "12.2",
"Liabilities": "27.3",
"Assets": "-2.82",
"Stockholders Equity": "8.61",
"ECR before LimitedLiability": "70.4",
"Liabilities, Non-Current": "9.55",
"Other Liabilities": "10.6",
"Other Assets": "-0.859",
"Property, Plant and Equipment, Net": "-1.24",
"Assets, Current": "-0.924",
"Other Expenses": "41.4",
"Expenses": "-15.9",
"Revenues": "70.8",
"Net Income": "29.9",
"Operating Expenses": "-65.0",
"Depreciation, Depletion, Amortization": "-4.69",
"Other Revenues": "70.8",
"Comprehensive Net Income": "24.9",
"Other Net Income": "-39.0",
"Other Compr. Net Income": "-5.60",
"Economic Capital Ratio": "26.2"
},
"2013": {
"Liabilities, Non-Current": "19.2",
"Liabilities": "39.5",
"Assets": "-3.02",
"Stockholders Equity": "13.9",
"ECR before LimitedLiability": "85.1",
"Liabilities, Current": "10.2",
"Other Liabilities": "19.9",
"Property, Plant and Equipment, Net": "-2.44",
"Assets, Noncurrent": "-0.254",
"Other Assets": "-0.595",
"Other Expenses": "34.7",
"Expenses": "-33.6",
"Revenues": "76.3",
"Net Income": "44.1",
"Depreciation, Depletion, Amortization": "-5.75",
"Operating Expenses": "-74.5",
"Other Revenues": "76.3",
"Comprehensive Net Income": "45.7",
"Other Net Income": "-8.74",
"Other Compr. Net Income": "1.69",
"Economic Capital Ratio": "38.4"
},
"2014": {
"Other Liabilities": "23.2",
"Liabilities": "41.0",
"Assets": "-2.76",
"Stockholders Equity": "14.3",
"ECR before LimitedLiability": "32.7",
"Liabilities, Non-Current": "16.7",
"Liabilities, Current": "11.7",
"Assets, Noncurrent": "-0.200",
"Property, Plant and Equipment, Net": "-2.12",
"Other Assets": "-0.571",
"Depreciation, Depletion, Amortization": "-5.48",
"Expenses": "-48.4",
"Revenues": "57.1",
"Net Income": "3.78",
"Other Expenses": "19.0",
"Operating Expenses": "-66.9",
"Other Revenues": "57.1",
"Comprehensive Net Income": "4.56",
"Other Net Income": "-17.6",
"Other Compr. Net Income": "0.798",
"Economic Capital Ratio": "33.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001048911_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "7,284,000",
"Assets, Noncurrent": "1,033,000",
"Depreciation, Depletion, Amortization": "1,958,000",
"Liabilities, Current": "4,645,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "26,032,000",
"Other Assets": "2,200,000",
"Other Compr. Net Income": "-1,067,000",
"Other Expenses": "5,456,000",
"Other Liabilities": "0",
"Other Net Income": "-104,000",
"Other Revenues": "34,734,000",
"Property, Plant and Equipment, Net": "14,385,000"
},
"output_variables": {
"Liabilities": "4,645,000",
"Assets": "24,902,000",
"Expenses": "33,446,000",
"Revenues": "34,734,000",
"Stockholders Equity": "20,257,000",
"Net Income": "1,184,000",
"Comprehensive Net Income": "650,500",
"BaseVar": "53,263,305",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "102%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "8,285,000",
"Assets, Noncurrent": "1,231,000",
"Depreciation, Depletion, Amortization": "1,973,000",
"Liabilities, Current": "4,882,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "29,190,000",
"Other Assets": "2,326,000",
"Other Compr. Net Income": "-110,000",
"Other Expenses": "6,576,000",
"Other Liabilities": "0",
"Other Net Income": "-113,000",
"Other Revenues": "39,304,000",
"Property, Plant and Equipment, Net": "15,543,000"
},
"output_variables": {
"Liabilities": "4,882,000",
"Assets": "27,385,000",
"Expenses": "37,739,000",
"Revenues": "39,304,000",
"Stockholders Equity": "22,503,000",
"Net Income": "1,452,000",
"Comprehensive Net Income": "1,397,000",
"BaseVar": "59,016,130",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "107%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "9,056,000",
"Assets, Noncurrent": "1,212,000",
"Depreciation, Depletion, Amortization": "2,113,000",
"Liabilities, Current": "5,374,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "30,912,000",
"Other Assets": "2,387,000",
"Other Compr. Net Income": "-2,403,000",
"Other Expenses": "7,578,000",
"Other Liabilities": "0",
"Other Net Income": "-45,000",
"Other Revenues": "42,680,000",
"Property, Plant and Equipment, Net": "17,248,000"
},
"output_variables": {
"Liabilities": "5,374,000",
"Assets": "29,903,000",
"Expenses": "40,603,000",
"Revenues": "42,680,000",
"Stockholders Equity": "24,529,000",
"Net Income": "2,032,000",
"Comprehensive Net Income": "830,500",
"BaseVar": "65,219,205",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "103%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "11,274,000",
"Assets, Noncurrent": "1,054,000",
"Depreciation, Depletion, Amortization": "2,386,000",
"Liabilities, Current": "5,750,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "31,418,000",
"Other Assets": "2,755,000",
"Other Compr. Net Income": "1,133,000",
"Other Expenses": "8,826,000",
"Other Liabilities": "0",
"Other Net Income": "-96,000",
"Other Revenues": "44,287,000",
"Property, Plant and Equipment, Net": "18,484,000"
},
"output_variables": {
"Liabilities": "5,750,000",
"Assets": "33,567,000",
"Expenses": "42,630,000",
"Revenues": "44,287,000",
"Stockholders Equity": "27,817,000",
"Net Income": "1,561,000",
"Comprehensive Net Income": "2,127,500",
"BaseVar": "68,579,530",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "109%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "9,683,000",
"Assets, Noncurrent": "1,047,000",
"Depreciation, Depletion, Amortization": "2,587,000",
"Liabilities, Current": "5,312,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "31,139,000",
"Other Assets": "2,790,000",
"Other Compr. Net Income": "-101,000",
"Other Expenses": "9,360,000",
"Other Liabilities": "0",
"Other Net Income": "-157,000",
"Other Revenues": "45,567,000",
"Property, Plant and Equipment, Net": "19,550,000"
},
"output_variables": {
"Liabilities": "5,312,000",
"Assets": "33,070,000",
"Expenses": "43,086,000",
"Revenues": "45,567,000",
"Stockholders Equity": "27,758,000",
"Net Income": "2,324,000",
"Comprehensive Net Income": "2,273,500",
"BaseVar": "68,536,605",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "112%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 1.1175059684729587,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0001048911.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0001048911.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0001048911.svg"
},
{
"company_id": "0000230211",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0000230211.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0000230211.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000230211_main_keyfigs.svg",
"name": "Federal Express CORP",
"rank": 4,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Federal Express CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Federal Express CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 46% points.The greatest weakness of Federal Express CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 66% points.
The company's Economic Capital Ratio, given in the ranking table, is 99%, being 20% points above the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0000230211_2015_Federal_Express_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "8.62",
"Liabilities": "32.2",
"Assets": "-4.62",
"Stockholders Equity": "4.69",
"ECR before LimitedLiability": "25.1",
"Liabilities, Non-Current": "19.6",
"Other Liabilities": "10.1",
"Assets, Current": "-2.24",
"Other Assets": "-1.38",
"Property, Plant and Equipment, Net": "-1.57",
"Depreciation, Depletion, Amortization": "-2.52",
"Expenses": "-41.5",
"Revenues": "69.0",
"Net Income": "2.58",
"Operating Expenses": "-61.9",
"Other Expenses": "17.4",
"Other Revenues": "69.0",
"Other Net Income": "-36.6",
"Comprehensive Net Income": "3.34",
"Other Compr. Net Income": "0.778",
"Economic Capital Ratio": "25.7"
},
"2012": {
"Liabilities, Current": "9.15",
"Liabilities": "24.6",
"Assets": "-3.07",
"Stockholders Equity": "6.09",
"ECR before LimitedLiability": "68.6",
"Liabilities, Non-Current": "9.21",
"Other Liabilities": "10.3",
"Other Assets": "-1.20",
"Property, Plant and Equipment, Net": "0.557",
"Assets, Current": "-2.87",
"Other Expenses": "44.3",
"Expenses": "-21.5",
"Revenues": "69.7",
"Net Income": "26.5",
"Operating Expenses": "-76.0",
"Depreciation, Depletion, Amortization": "-3.75",
"Other Revenues": "69.7",
"Comprehensive Net Income": "25.9",
"Other Net Income": "-37.8",
"Other Compr. Net Income": "-0.637",
"Economic Capital Ratio": "24.4"
},
"2013": {
"Liabilities, Non-Current": "16.5",
"Liabilities": "32.4",
"Assets": "-5.62",
"Stockholders Equity": "6.44",
"ECR before LimitedLiability": "71.6",
"Liabilities, Current": "3.58",
"Other Liabilities": "17.1",
"Property, Plant and Equipment, Net": "-1.77",
"Assets, Current": "-3.42",
"Other Assets": "-1.07",
"Other Expenses": "39.7",
"Expenses": "-35.8",
"Revenues": "66.4",
"Net Income": "40.1",
"Depreciation, Depletion, Amortization": "-4.70",
"Operating Expenses": "-83.8",
"Other Revenues": "66.4",
"Comprehensive Net Income": "39.5",
"Other Net Income": "-7.84",
"Other Compr. Net Income": "-0.583",
"Economic Capital Ratio": "24.9"
},
"2014": {
"Other Liabilities": "18.8",
"Liabilities": "29.7",
"Assets": "-4.03",
"Stockholders Equity": "8.42",
"ECR before LimitedLiability": "19.5",
"Liabilities, Non-Current": "13.4",
"Liabilities, Current": "1.44",
"Assets, Current": "-2.01",
"Property, Plant and Equipment, Net": "-1.47",
"Other Assets": "-0.981",
"Depreciation, Depletion, Amortization": "-4.22",
"Expenses": "-37.5",
"Revenues": "46.0",
"Net Income": "-0.112",
"Other Expenses": "24.3",
"Operating Expenses": "-65.7",
"Other Revenues": "46.0",
"Comprehensive Net Income": "0.682",
"Other Net Income": "-14.8",
"Other Compr. Net Income": "0.793",
"Economic Capital Ratio": "20.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000230211_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,733,000",
"Assets, Noncurrent": "1,016,000",
"Depreciation, Depletion, Amortization": "1,048,000",
"Liabilities, Current": "3,312,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "18,478,000",
"Other Assets": "1,085,000",
"Other Compr. Net Income": "113,000",
"Other Expenses": "3,667,000",
"Other Liabilities": "0",
"Other Net Income": "-66,000",
"Other Revenues": "23,990,000",
"Property, Plant and Equipment, Net": "10,512,000"
},
"output_variables": {
"Liabilities": "3,312,000",
"Assets": "16,346,000",
"Expenses": "23,193,000",
"Revenues": "23,990,000",
"Stockholders Equity": "13,034,000",
"Net Income": "731,000",
"Comprehensive Net Income": "787,500",
"BaseVar": "36,114,910",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "103%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,593,000",
"Assets, Noncurrent": "1,110,000",
"Depreciation, Depletion, Amortization": "1,157,000",
"Liabilities, Current": "3,645,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "19,707,000",
"Other Assets": "1,155,000",
"Other Compr. Net Income": "-188,000",
"Other Expenses": "4,083,000",
"Other Liabilities": "0",
"Other Net Income": "-11,000",
"Other Revenues": "25,766,000",
"Property, Plant and Equipment, Net": "11,869,000"
},
"output_variables": {
"Liabilities": "3,645,000",
"Assets": "17,727,000",
"Expenses": "24,947,000",
"Revenues": "25,766,000",
"Stockholders Equity": "14,082,000",
"Net Income": "808,000",
"Comprehensive Net Income": "714,000",
"BaseVar": "38,942,160",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "101%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,632,000",
"Assets, Noncurrent": "959,000",
"Depreciation, Depletion, Amortization": "1,338,000",
"Liabilities, Current": "4,296,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "20,065,000",
"Other Assets": "1,526,000",
"Other Compr. Net Income": "34,000",
"Other Expenses": "4,414,000",
"Other Liabilities": "0",
"Other Net Income": "-46,000",
"Other Revenues": "26,193,000",
"Property, Plant and Equipment, Net": "12,846,000"
},
"output_variables": {
"Liabilities": "4,296,000",
"Assets": "18,963,000",
"Expenses": "25,817,000",
"Revenues": "26,193,000",
"Stockholders Equity": "14,667,000",
"Net Income": "330,000",
"Comprehensive Net Income": "347,000",
"BaseVar": "40,539,450",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "96%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,967,000",
"Assets, Noncurrent": "959,000",
"Depreciation, Depletion, Amortization": "1,476,000",
"Liabilities, Current": "4,580,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "19,402,000",
"Other Assets": "1,561,000",
"Other Compr. Net Income": "-23,000",
"Other Expenses": "4,225,000",
"Other Liabilities": "0",
"Other Net Income": "-84,000",
"Other Revenues": "26,048,000",
"Property, Plant and Equipment, Net": "13,480,000"
},
"output_variables": {
"Liabilities": "4,580,000",
"Assets": "19,967,000",
"Expenses": "25,103,000",
"Revenues": "26,048,000",
"Stockholders Equity": "15,387,000",
"Net Income": "861,000",
"Comprehensive Net Income": "849,500",
"BaseVar": "40,721,690",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "99%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 0.9859163266334717,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0000230211.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0000230211.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0000230211.svg"
},
{
"company_id": "0001158463",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0001158463.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0001158463.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001158463.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001158463_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001158463_main_keyfigs.svg",
"name": "Jetblue Airways CORP",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_air/2014/backtesting_correlation/regression_0001158463.svg",
"report_text": "The relative strengths and weaknesses of Jetblue Airways CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Jetblue Airways CORP compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 69% points.The greatest weakness of Jetblue Airways CORP is the variable Other Revenues, reducing the Economic Capital Ratio by 105% points.
The company's Economic Capital Ratio, given in the ranking table, is 97%, being 18% points above the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0001158463_2015_Jetblue_Airways_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "11.2",
"Stockholders Equity": "21.3",
"ECR before LimitedLiability": "16.0",
"Liabilities, Current": "4.04",
"Liabilities, Non-Current": "7.72",
"Assets, Current": "0.112",
"Assets": "4.77",
"Property, Plant and Equipment, Net": "5.62",
"Other Assets": "-1.16",
"Assets, Noncurrent": "0.513",
"Depreciation, Depletion, Amortization": "-0.892",
"Expenses": "5.83",
"Revenues": "-50.3",
"Net Income": "-0.214",
"Operating Expenses": "-8.83",
"Other Expenses": "14.6",
"Other Revenues": "-50.3",
"Other Net Income": "34.5",
"Comprehensive Net Income": "0",
"Other Compr. Net Income": "0.208",
"Economic Capital Ratio": "15.9"
},
"2011": {
"Liabilities, Current": "-5.65",
"Liabilities": "12.1",
"Stockholders Equity": "26.6",
"ECR before LimitedLiability": "20.7",
"Liabilities, Non-Current": "11.6",
"Other Liabilities": "5.72",
"Assets, Current": "0.725",
"Assets": "7.90",
"Other Assets": "-1.44",
"Assets, Noncurrent": "0.759",
"Property, Plant and Equipment, Net": "8.00",
"Depreciation, Depletion, Amortization": "-0.878",
"Expenses": "7.95",
"Revenues": "-88.2",
"Net Income": "-0.335",
"Operating Expenses": "-14.2",
"Other Expenses": "21.3",
"Other Revenues": "-88.2",
"Other Net Income": "64.5",
"Economic Capital Ratio": "21.3",
"Other Compr. Net Income": "0.174"
},
"2012": {
"Liabilities, Current": "-6.66",
"Liabilities": "5.60",
"Stockholders Equity": "22.8",
"ECR before LimitedLiability": "63.1",
"Liabilities, Non-Current": "5.40",
"Other Liabilities": "6.05",
"Other Assets": "-1.19",
"Assets": "8.78",
"Property, Plant and Equipment, Net": "12.0",
"Assets, Current": "-1.47",
"Assets, Noncurrent": "0.933",
"Other Expenses": "39.6",
"Expenses": "14.2",
"Revenues": "-81.6",
"Net Income": "14.8",
"Operating Expenses": "-26.1",
"Depreciation, Depletion, Amortization": "-1.68",
"Other Revenues": "-81.6",
"Comprehensive Net Income": "14.9",
"Other Net Income": "62.6",
"Economic Capital Ratio": "18.9"
},
"2013": {
"Liabilities, Non-Current": "10.9",
"Liabilities": "13.4",
"Stockholders Equity": "19.6",
"ECR before LimitedLiability": "69.0",
"Liabilities, Current": "-10.5",
"Other Liabilities": "11.3",
"Property, Plant and Equipment, Net": "8.72",
"Assets": "4.58",
"Assets, Noncurrent": "0.815",
"Assets, Current": "-2.07",
"Other Assets": "-1.47",
"Other Expenses": "39.2",
"Expenses": "4.51",
"Revenues": "-74.1",
"Net Income": "26.6",
"Depreciation, Depletion, Amortization": "-2.08",
"Operating Expenses": "-36.4",
"Other Revenues": "-74.1",
"Comprehensive Net Income": "26.2",
"Other Net Income": "66.6",
"Economic Capital Ratio": "22.3"
},
"2014": {
"Other Liabilities": "13.5",
"Liabilities": "14.5",
"Stockholders Equity": "19.9",
"ECR before LimitedLiability": "18.0",
"Liabilities, Non-Current": "9.47",
"Liabilities, Current": "-10.1",
"Assets, Noncurrent": "0.607",
"Assets": "4.00",
"Assets, Current": "-1.21",
"Property, Plant and Equipment, Net": "7.20",
"Other Assets": "-1.59",
"Other Revenues": "-105",
"Revenues": "-105",
"Net Income": "2.51",
"Operating Expenses": "-30.8",
"Other Compr. Net Income": "0.0938",
"Comprehensive Net Income": "2.60",
"Depreciation, Depletion, Amortization": "-1.45",
"Other Expenses": "27.8",
"Other Net Income": "69.0",
"Economic Capital Ratio": "18.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001158463_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "1,360,000",
"Assets, Noncurrent": "394,000",
"Depreciation, Depletion, Amortization": "220,000",
"Liabilities, Current": "1,085,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "3,047,000",
"Other Assets": "198,000",
"Other Compr. Net Income": "0",
"Other Expenses": "243,000",
"Other Liabilities": "0",
"Other Net Income": "3,607,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "4,641,000"
},
"output_variables": {
"Liabilities": "1,085,000",
"Assets": "6,593,000",
"Expenses": "3,510,000",
"Revenues": "0",
"Stockholders Equity": "5,508,000",
"Net Income": "97,000",
"Comprehensive Net Income": "97,000",
"BaseVar": "7,788,935",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "103%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,628,000",
"Assets, Noncurrent": "478,000",
"Depreciation, Depletion, Amortization": "233,000",
"Liabilities, Current": "1,412,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "3,750,000",
"Other Assets": "105,000",
"Other Compr. Net Income": "0",
"Other Expenses": "258,000",
"Other Liabilities": "0",
"Other Net Income": "4,327,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "4,860,000"
},
"output_variables": {
"Liabilities": "1,412,000",
"Assets": "7,071,000",
"Expenses": "4,241,000",
"Revenues": "0",
"Stockholders Equity": "5,659,000",
"Net Income": "86,000",
"Comprehensive Net Income": "86,000",
"BaseVar": "8,996,740",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "98%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,100,000",
"Assets, Noncurrent": "440,000",
"Depreciation, Depletion, Amortization": "258,000",
"Liabilities, Current": "1,608,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "4,144,000",
"Other Assets": "187,000",
"Other Compr. Net Income": "7,000",
"Other Expenses": "285,000",
"Other Liabilities": "0",
"Other Net Income": "4,815,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "5,343,000"
},
"output_variables": {
"Liabilities": "1,608,000",
"Assets": "7,070,000",
"Expenses": "4,687,000",
"Revenues": "0",
"Stockholders Equity": "5,462,000",
"Net Income": "128,000",
"Comprehensive Net Income": "131,500",
"BaseVar": "9,616,495",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "96%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,056,000",
"Assets, Noncurrent": "467,000",
"Depreciation, Depletion, Amortization": "290,000",
"Liabilities, Current": "1,874,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "4,500,000",
"Other Assets": "171,000",
"Other Compr. Net Income": "8,000",
"Other Expenses": "334,000",
"Other Liabilities": "0",
"Other Net Income": "5,292,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "5,656,000"
},
"output_variables": {
"Liabilities": "1,874,000",
"Assets": "7,350,000",
"Expenses": "5,124,000",
"Revenues": "0",
"Stockholders Equity": "5,476,000",
"Net Income": "168,000",
"Comprehensive Net Income": "172,000",
"BaseVar": "10,397,320",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "93%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,200,000",
"Assets, Noncurrent": "446,000",
"Depreciation, Depletion, Amortization": "320,000",
"Liabilities, Current": "1,936,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "4,751,000",
"Other Assets": "121,000",
"Other Compr. Net Income": "-63,000",
"Other Expenses": "453,000",
"Other Liabilities": "0",
"Other Net Income": "5,925,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "6,072,000"
},
"output_variables": {
"Liabilities": "1,936,000",
"Assets": "7,839,000",
"Expenses": "5,524,000",
"Revenues": "0",
"Stockholders Equity": "5,903,000",
"Net Income": "401,000",
"Comprehensive Net Income": "369,500",
"BaseVar": "11,276,660",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "97%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.9704397702742931,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0001158463.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0001158463.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0001158463.svg"
},
{
"company_id": "0000353184",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0000353184.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0000353184.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000353184.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000353184_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000353184_main_keyfigs.svg",
"name": "AIR T INC",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_air/2014/backtesting_correlation/regression_0000353184.svg",
"report_text": "The relative strengths and weaknesses of AIR T 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 AIR T INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 89% points.The greatest weakness of AIR T INC is the variable Other Expenses, reducing the Economic Capital Ratio by 330% points.
The company's Economic Capital Ratio, given in the ranking table, is 97%, being 18% points above the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0000353184_2015_AIR_T_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-24.2",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Property, Plant and Equipment, Net": "-0.0168",
"Assets": "0",
"Assets, Noncurrent": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Other Expenses": "-31.3",
"Expenses": "-3.93",
"Net Income": "-55.8",
"Depreciation, Depletion, Amortization": "0",
"Operating Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-56.6",
"Other Net Income": "0",
"Economic Capital Ratio": "-70.9"
},
"2014": {
"Other Liabilities": "29.4",
"Liabilities": "56.8",
"Stockholders Equity": "-31.3",
"ECR before LimitedLiability": "17.6",
"Liabilities, Non-Current": "21.2",
"Liabilities, Current": "18.2",
"Assets, Noncurrent": "-1.70",
"Assets": "-14.8",
"Assets, Current": "9.95",
"Property, Plant and Equipment, Net": "-15.4",
"Other Assets": "-3.50",
"Depreciation, Depletion, Amortization": "6.57",
"Expenses": "-148",
"Revenues": "88.9",
"Net Income": "-4.90",
"Other Expenses": "-330",
"Operating Expenses": "85.3",
"Other Revenues": "88.9",
"Comprehensive Net Income": "-3.37",
"Other Net Income": "-25.3",
"Economic Capital Ratio": "18.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000353184_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "30,528",
"Assets, Noncurrent": "114",
"Depreciation, Depletion, Amortization": "533",
"Liabilities, Current": "7,861",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "1,939",
"Other Compr. Net Income": "0",
"Other Expenses": "100,863",
"Other Liabilities": "0",
"Other Net Income": "1.8",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "3,473"
},
"output_variables": {
"Liabilities": "7,861",
"Assets": "36,055",
"Expenses": "101,396",
"Revenues": "0",
"Stockholders Equity": "28,193",
"Net Income": "-101,394",
"Comprehensive Net Income": "-101,394",
"BaseVar": "78,234",
"ECR before LimitedLiability": "-432%",
"Economic Capital Ratio": "0.00000000019%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "31,152",
"Assets, Noncurrent": "136",
"Depreciation, Depletion, Amortization": "752",
"Liabilities, Current": "9,019",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "1,947",
"Other Compr. Net Income": "-7.8",
"Other Expenses": "98,579",
"Other Liabilities": "0",
"Other Net Income": "26",
"Other Revenues": "100,772",
"Property, Plant and Equipment, Net": "3,986"
},
"output_variables": {
"Liabilities": "9,019",
"Assets": "37,221",
"Expenses": "99,332",
"Revenues": "100,772",
"Stockholders Equity": "28,202",
"Net Income": "1,467",
"Comprehensive Net Income": "1,463",
"BaseVar": "134,196",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "97%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 0.9661494446858583,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0000353184.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0000353184.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0000353184.svg"
},
{
"company_id": "0000092380",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0000092380.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0000092380.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000092380.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000092380_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000092380_main_keyfigs.svg",
"name": "Southwest Airlines CO",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_air/2014/backtesting_correlation/regression_0000092380.svg",
"report_text": "The relative strengths and weaknesses of Southwest Airlines CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Southwest Airlines CO compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 35% points.The greatest weakness of Southwest Airlines CO is the variable Operating Expenses, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 91%, being 12% points above the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0000092380_2015_Southwest_Airlines_CO.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "11.9",
"Stockholders Equity": "7.92",
"ECR before LimitedLiability": "15.7",
"Liabilities, Current": "3.46",
"Liabilities, Non-Current": "9.00",
"Assets, Current": "0.588",
"Assets": "0.107",
"Property, Plant and Equipment, Net": "1.95",
"Other Assets": "-2.03",
"Assets, Noncurrent": "-0.0942",
"Depreciation, Depletion, Amortization": "-0.973",
"Expenses": "-3.75",
"Revenues": "53.7",
"Net Income": "5.42",
"Operating Expenses": "13.6",
"Other Expenses": "-18.0",
"Other Revenues": "53.7",
"Other Net Income": "-54.4",
"Comprehensive Net Income": "5.66",
"Other Compr. Net Income": "0.246",
"Economic Capital Ratio": "15.6"
},
"2011": {
"Liabilities, Current": "-6.55",
"Liabilities": "13.0",
"Stockholders Equity": "14.9",
"ECR before LimitedLiability": "14.3",
"Liabilities, Non-Current": "12.6",
"Other Liabilities": "6.24",
"Assets, Current": "-0.221",
"Assets": "2.55",
"Other Assets": "-1.15",
"Assets, Noncurrent": "-0.271",
"Property, Plant and Equipment, Net": "4.58",
"Depreciation, Depletion, Amortization": "-0.834",
"Expenses": "-1.65",
"Revenues": "23.1",
"Net Income": "-1.02",
"Operating Expenses": "-33.8",
"Other Expenses": "29.0",
"Other Revenues": "23.1",
"Other Net Income": "-25.0",
"Comprehensive Net Income": "-0.824",
"Economic Capital Ratio": "14.9"
},
"2012": {
"Liabilities, Current": "-4.67",
"Liabilities": "8.77",
"Assets": "3.77",
"Stockholders Equity": "14.7",
"ECR before LimitedLiability": "61.3",
"Liabilities, Non-Current": "6.20",
"Other Liabilities": "6.94",
"Other Assets": "-0.987",
"Property, Plant and Equipment, Net": "6.14",
"Assets, Current": "-0.868",
"Other Expenses": "52.7",
"Expenses": "4.77",
"Revenues": "35.3",
"Net Income": "17.4",
"Operating Expenses": "-50.5",
"Depreciation, Depletion, Amortization": "-2.14",
"Other Revenues": "35.3",
"Comprehensive Net Income": "17.8",
"Other Net Income": "-24.5",
"Other Compr. Net Income": "0.397",
"Economic Capital Ratio": "17.1"
},
"2013": {
"Liabilities, Non-Current": "11.9",
"Liabilities": "14.9",
"Stockholders Equity": "11.8",
"ECR before LimitedLiability": "67.0",
"Liabilities, Current": "-11.3",
"Other Liabilities": "12.3",
"Property, Plant and Equipment, Net": "3.22",
"Assets": "0.549",
"Assets, Noncurrent": "-0.275",
"Assets, Current": "-0.910",
"Other Assets": "-1.17",
"Other Expenses": "49.6",
"Expenses": "-2.17",
"Revenues": "41.0",
"Net Income": "31.9",
"Depreciation, Depletion, Amortization": "-2.19",
"Operating Expenses": "-54.7",
"Other Revenues": "41.0",
"Comprehensive Net Income": "31.7",
"Other Net Income": "-5.70",
"Economic Capital Ratio": "20.3"
},
"2014": {
"Other Liabilities": "13.9",
"Liabilities": "14.3",
"Assets": "0.596",
"Stockholders Equity": "11.4",
"ECR before LimitedLiability": "11.7",
"Liabilities, Non-Current": "9.71",
"Liabilities, Current": "-11.5",
"Assets, Current": "-0.523",
"Property, Plant and Equipment, Net": "2.97",
"Other Assets": "-1.32",
"Depreciation, Depletion, Amortization": "-1.47",
"Expenses": "-3.75",
"Revenues": "18.0",
"Net Income": "2.37",
"Other Expenses": "34.9",
"Operating Expenses": "-41.9",
"Other Revenues": "18.0",
"Comprehensive Net Income": "0.903",
"Other Net Income": "-12.8",
"Other Compr. Net Income": "-1.48",
"Economic Capital Ratio": "12.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000092380_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "4,279,000",
"Assets, Noncurrent": "606,000",
"Depreciation, Depletion, Amortization": "628,000",
"Liabilities, Current": "3,305,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "6,033,000",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,741,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "12,347,000",
"Property, Plant and Equipment, Net": "10,578,000"
},
"output_variables": {
"Liabilities": "3,305,000",
"Assets": "15,463,000",
"Expenses": "11,402,000",
"Revenues": "12,347,000",
"Stockholders Equity": "12,158,000",
"Net Income": "945,000",
"Comprehensive Net Income": "945,000",
"BaseVar": "22,564,695",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "103%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "4,345,000",
"Assets, Noncurrent": "626,000",
"Depreciation, Depletion, Amortization": "715,000",
"Liabilities, Current": "4,533,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "14,116,000",
"Other Assets": "970,000",
"Other Compr. Net Income": "0",
"Other Expenses": "279,000",
"Other Liabilities": "0",
"Other Net Income": "-370,000",
"Other Revenues": "15,658,000",
"Property, Plant and Equipment, Net": "12,127,000"
},
"output_variables": {
"Liabilities": "4,533,000",
"Assets": "18,068,000",
"Expenses": "15,110,000",
"Revenues": "15,658,000",
"Stockholders Equity": "13,535,000",
"Net Income": "178,000",
"Comprehensive Net Income": "178,000",
"BaseVar": "28,582,090",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "92%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "4,227,000",
"Assets, Noncurrent": "633,000",
"Depreciation, Depletion, Amortization": "844,000",
"Liabilities, Current": "4,650,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "15,438,000",
"Other Assets": "970,000",
"Other Compr. Net Income": "105,000",
"Other Expenses": "447,000",
"Other Liabilities": "0",
"Other Net Income": "62,000",
"Other Revenues": "17,088,000",
"Property, Plant and Equipment, Net": "12,766,000"
},
"output_variables": {
"Liabilities": "4,650,000",
"Assets": "18,596,000",
"Expenses": "16,729,000",
"Revenues": "17,088,000",
"Stockholders Equity": "13,946,000",
"Net Income": "421,000",
"Comprehensive Net Income": "473,500",
"BaseVar": "30,484,120",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "94%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "4,456,000",
"Assets, Noncurrent": "530,000",
"Depreciation, Depletion, Amortization": "867,000",
"Liabilities, Current": "5,676,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "15,468,000",
"Other Assets": "970,000",
"Other Compr. Net Income": "116,000",
"Other Expenses": "541,000",
"Other Liabilities": "0",
"Other Net Income": "-69,000",
"Other Revenues": "17,699,000",
"Property, Plant and Equipment, Net": "13,389,000"
},
"output_variables": {
"Liabilities": "5,676,000",
"Assets": "19,345,000",
"Expenses": "16,876,000",
"Revenues": "17,699,000",
"Stockholders Equity": "13,669,000",
"Net Income": "754,000",
"Comprehensive Net Income": "812,000",
"BaseVar": "31,802,300",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "91%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "4,404,000",
"Assets, Noncurrent": "534,000",
"Depreciation, Depletion, Amortization": "938,000",
"Liabilities, Current": "5,923,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "15,316,000",
"Other Assets": "970,000",
"Other Compr. Net Income": "-735,000",
"Other Expenses": "806,000",
"Other Liabilities": "0",
"Other Net Income": "-409,000",
"Other Revenues": "18,605,000",
"Property, Plant and Equipment, Net": "14,292,000"
},
"output_variables": {
"Liabilities": "5,923,000",
"Assets": "20,200,000",
"Expenses": "17,060,000",
"Revenues": "18,605,000",
"Stockholders Equity": "14,277,000",
"Net Income": "1,136,000",
"Comprehensive Net Income": "768,500",
"BaseVar": "33,490,495",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "91%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.907650433211574,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0000092380.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0000092380.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0000092380.svg"
},
{
"company_id": "0001172222",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0001172222.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0001172222.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001172222.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001172222_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001172222_main_keyfigs.svg",
"name": "Hawaiian Holdings INC",
"rank": 8,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Hawaiian Holdings INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Hawaiian Holdings INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Hawaiian Holdings INC is the variable Operating Expenses, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 85%, being 6.9% points above the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0001172222_2015_Hawaiian_Holdings_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-9.66",
"Liabilities": "11.3",
"Stockholders Equity": "2.49",
"ECR before LimitedLiability": "5.10",
"Liabilities, Non-Current": "13.1",
"Other Liabilities": "6.40",
"Assets, Current": "1.20",
"Assets": "-2.67",
"Other Assets": "1.82",
"Assets, Noncurrent": "-1.61",
"Property, Plant and Equipment, Net": "-3.73",
"Depreciation, Depletion, Amortization": "-0.587",
"Expenses": "-12.4",
"Revenues": "37.1",
"Net Income": "-2.62",
"Operating Expenses": "-29.2",
"Other Expenses": "15.8",
"Other Revenues": "37.1",
"Other Net Income": "-25.4",
"Comprehensive Net Income": "-2.40",
"Economic Capital Ratio": "5.70"
},
"2012": {
"Liabilities, Current": "-12.0",
"Liabilities": "2.08",
"Stockholders Equity": "3.44",
"ECR before LimitedLiability": "51.0",
"Liabilities, Non-Current": "5.74",
"Other Liabilities": "6.44",
"Other Assets": "0.539",
"Assets": "1.02",
"Property, Plant and Equipment, Net": "1.11",
"Assets, Current": "0.409",
"Assets, Noncurrent": "-1.000",
"Other Expenses": "42.5",
"Expenses": "5.26",
"Revenues": "42.9",
"Net Income": "18.5",
"Operating Expenses": "-33.9",
"Depreciation, Depletion, Amortization": "-1.58",
"Other Revenues": "42.9",
"Comprehensive Net Income": "18.2",
"Other Net Income": "-27.0",
"Economic Capital Ratio": "6.79"
},
"2014": {
"Other Liabilities": "13.1",
"Liabilities": "11.5",
"Assets": "0.857",
"Stockholders Equity": "10.0",
"ECR before LimitedLiability": "6.42",
"Liabilities, Non-Current": "9.05",
"Liabilities, Current": "-13.3",
"Assets, Noncurrent": "-1.04",
"Assets, Current": "1.04",
"Property, Plant and Equipment, Net": "1.31",
"Depreciation, Depletion, Amortization": "-0.382",
"Expenses": "-0.552",
"Revenues": "14.7",
"Net Income": "-1.01",
"Other Expenses": "25.5",
"Operating Expenses": "-26.9",
"Other Revenues": "14.7",
"Comprehensive Net Income": "-2.13",
"Other Net Income": "-15.7",
"Other Compr. Net Income": "-1.11",
"Economic Capital Ratio": "6.87"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001172222_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "499,531",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "66,262",
"Liabilities, Current": "488,820",
"Liabilities, Non-Current": "0",
"Operating Expenses": "1,315,386",
"Other Assets": "258,871",
"Other Compr. Net Income": "0",
"Other Expenses": "250,095",
"Other Liabilities": "0",
"Other Net Income": "-21,365",
"Other Revenues": "1,650,459",
"Property, Plant and Equipment, Net": "729,127"
},
"output_variables": {
"Liabilities": "488,820",
"Assets": "1,487,529",
"Expenses": "1,631,743",
"Revenues": "1,650,459",
"Stockholders Equity": "998,709",
"Net Income": "-2,649",
"Comprehensive Net Income": "-2,649",
"BaseVar": "2,821,654",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "83%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "571,858",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "85,599",
"Liabilities, Current": "653,790",
"Liabilities, Non-Current": "0",
"Operating Expenses": "1,529,207",
"Other Assets": "225,248",
"Other Compr. Net Income": "-11,714",
"Other Expenses": "250,698",
"Other Liabilities": "0",
"Other Net Income": "-43,612",
"Other Revenues": "1,962,353",
"Property, Plant and Equipment, Net": "1,068,718"
},
"output_variables": {
"Liabilities": "653,790",
"Assets": "1,865,824",
"Expenses": "1,865,504",
"Revenues": "1,962,353",
"Stockholders Equity": "1,212,034",
"Net Income": "53,237",
"Comprehensive Net Income": "47,380",
"BaseVar": "3,414,974",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "84%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "704,847",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "96,374",
"Liabilities, Current": "819,864",
"Liabilities, Non-Current": "0",
"Operating Expenses": "1,728,075",
"Other Assets": "224,188",
"Other Compr. Net Income": "-80,126",
"Other Expenses": "289,819",
"Other Liabilities": "0",
"Other Net Income": "-131,685",
"Other Revenues": "2,314,879",
"Property, Plant and Equipment, Net": "1,673,493"
},
"output_variables": {
"Liabilities": "819,864",
"Assets": "2,602,528",
"Expenses": "2,114,268",
"Revenues": "2,314,879",
"Stockholders Equity": "1,782,664",
"Net Income": "68,926",
"Comprehensive Net Income": "28,863",
"BaseVar": "4,286,928",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "85%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.8548061325331158,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0001172222.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0001172222.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0001172222.svg"
},
{
"company_id": "0000100517",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0000100517.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0000100517.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000100517.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000100517_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000100517_main_keyfigs.svg",
"name": "United Airlines Holdings Inc",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_air/2014/backtesting_correlation/regression_0000100517.svg",
"report_text": "The relative strengths and weaknesses of United Airlines 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 United Airlines Holdings Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 39% points.The greatest weakness of United Airlines Holdings Inc is the variable Operating Expenses, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 83%, being 4.6% points above the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0000100517_2015_United_Airlines_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "-3.70",
"Stockholders Equity": "4.52",
"ECR before LimitedLiability": "-2.80",
"Liabilities, Current": "-11.1",
"Liabilities, Non-Current": "6.08",
"Assets, Current": "2.61",
"Assets": "3.55",
"Property, Plant and Equipment, Net": "-2.91",
"Other Assets": "5.15",
"Assets, Noncurrent": "-0.629",
"Depreciation, Depletion, Amortization": "0.298",
"Expenses": "8.21",
"Revenues": "28.5",
"Net Income": "-1.29",
"Operating Expenses": "-5.70",
"Other Expenses": "13.6",
"Other Revenues": "28.5",
"Other Net Income": "-41.3",
"Comprehensive Net Income": "-1.11",
"Other Compr. Net Income": "0.182",
"Economic Capital Ratio": "-2.85"
},
"2011": {
"Liabilities, Current": "-4.61",
"Liabilities": "-14.1",
"Stockholders Equity": "-15.5",
"ECR before LimitedLiability": "-19.2",
"Liabilities, Non-Current": "-14.8",
"Other Liabilities": "5.08",
"Assets, Current": "-0.489",
"Assets": "-4.13",
"Other Assets": "-4.87",
"Assets, Noncurrent": "12.6",
"Property, Plant and Equipment, Net": "-7.53",
"Depreciation, Depletion, Amortization": "-0.127",
"Expenses": "6.85",
"Revenues": "18.9",
"Comprehensive Net Income": "-0.873",
"Operating Expenses": "-18.1",
"Other Expenses": "24.8",
"Other Revenues": "18.9",
"Other Net Income": "-21.5",
"Other Compr. Net Income": "-0.877",
"Economic Capital Ratio": "-18.6"
},
"2013": {
"Liabilities, Non-Current": "-10.6",
"Liabilities": "-5.41",
"Stockholders Equity": "-13.6",
"ECR before LimitedLiability": "39.0",
"Liabilities, Current": "-6.62",
"Other Liabilities": "10.9",
"Property, Plant and Equipment, Net": "-7.29",
"Assets": "-6.44",
"Assets, Noncurrent": "11.5",
"Assets, Current": "-3.22",
"Other Assets": "-4.33",
"Other Expenses": "33.0",
"Expenses": "2.43",
"Net Income": "29.5",
"Operating Expenses": "-39.4",
"Other Revenues": "30.1",
"Revenues": "30.1",
"Comprehensive Net Income": "29.7",
"Other Compr. Net Income": "1.74",
"Other Net Income": "-7.00",
"Economic Capital Ratio": "-7.68"
},
"2014": {
"Other Liabilities": "14.0",
"Liabilities": "13.5",
"Stockholders Equity": "4.94",
"ECR before LimitedLiability": "4.15",
"Liabilities, Non-Current": "9.69",
"Liabilities, Current": "-12.5",
"Assets, Noncurrent": "8.10",
"Assets": "-2.32",
"Assets, Current": "-1.34",
"Property, Plant and Equipment, Net": "-4.05",
"Other Assets": "-3.12",
"Expenses": "-8.89",
"Net Income": "-1.01",
"Other Expenses": "39.3",
"Operating Expenses": "-49.6",
"Other Revenues": "22.5",
"Revenues": "22.5",
"Other Compr. Net Income": "-1.81",
"Comprehensive Net Income": "-2.83",
"Other Net Income": "-14.4",
"Economic Capital Ratio": "4.60"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000100517_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "12,045,000",
"Assets, Noncurrent": "715,000",
"Depreciation, Depletion, Amortization": "1,079,000",
"Liabilities, Current": "12,645,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "19,593,000",
"Other Assets": "9,893,000",
"Other Compr. Net Income": "0",
"Other Expenses": "1,581,000",
"Other Liabilities": "0",
"Other Net Income": "-723,000",
"Other Revenues": "23,229,000",
"Property, Plant and Equipment, Net": "16,945,000"
},
"output_variables": {
"Liabilities": "12,645,000",
"Assets": "39,598,000",
"Expenses": "22,253,000",
"Revenues": "23,229,000",
"Stockholders Equity": "26,953,000",
"Net Income": "253,000",
"Comprehensive Net Income": "253,000",
"BaseVar": "51,765,275",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "85%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "10,997,000",
"Assets, Noncurrent": "10,572,000",
"Depreciation, Depletion, Amortization": "1,547,000",
"Liabilities, Current": "11,394,000",
"Liabilities, Non-Current": "13,364,000",
"Operating Expenses": "31,714,000",
"Other Assets": "0",
"Other Compr. Net Income": "-804,000",
"Other Expenses": "2,032,000",
"Other Liabilities": "0",
"Other Net Income": "-977,000",
"Other Revenues": "37,110,000",
"Property, Plant and Equipment, Net": "16,419,000"
},
"output_variables": {
"Liabilities": "24,758,000",
"Assets": "37,988,000",
"Expenses": "35,293,000",
"Revenues": "37,110,000",
"Stockholders Equity": "13,230,000",
"Net Income": "840,000",
"Comprehensive Net Income": "438,000",
"BaseVar": "72,545,120",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "58%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "8,702,000",
"Assets, Noncurrent": "10,063,000",
"Depreciation, Depletion, Amortization": "1,689,000",
"Liabilities, Current": "12,107,000",
"Liabilities, Non-Current": "10,797,000",
"Operating Expenses": "33,431,000",
"Other Assets": "0",
"Other Compr. Net Income": "1,654,000",
"Other Expenses": "1,878,000",
"Other Liabilities": "0",
"Other Net Income": "-710,000",
"Other Revenues": "38,279,000",
"Property, Plant and Equipment, Net": "18,047,000"
},
"output_variables": {
"Liabilities": "22,904,000",
"Assets": "36,812,000",
"Expenses": "36,998,000",
"Revenues": "38,279,000",
"Stockholders Equity": "13,908,000",
"Net Income": "571,000",
"Comprehensive Net Income": "1,398,000",
"BaseVar": "72,948,755",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "63%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "8,138,000",
"Assets, Noncurrent": "9,748,000",
"Depreciation, Depletion, Amortization": "1,679,000",
"Liabilities, Current": "12,508,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "33,033,000",
"Other Assets": "0",
"Other Compr. Net Income": "-1,687,000",
"Other Expenses": "1,812,000",
"Other Liabilities": "0",
"Other Net Income": "-1,245,000",
"Other Revenues": "38,901,000",
"Property, Plant and Equipment, Net": "19,467,000"
},
"output_variables": {
"Liabilities": "12,508,000",
"Assets": "37,353,000",
"Expenses": "36,524,000",
"Revenues": "38,901,000",
"Stockholders Equity": "24,845,000",
"Net Income": "1,132,000",
"Comprehensive Net Income": "288,500",
"BaseVar": "68,418,635",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "83%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.8321022655763758,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0000100517.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0000100517.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0000100517.svg"
},
{
"company_id": "0001128281",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0001128281.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0001128281.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001128281.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001128281_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001128281_main_keyfigs.svg",
"name": "Saker Aviation Services Inc",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_air/2014/backtesting_correlation/regression_0001128281.svg",
"report_text": "The relative strengths and weaknesses of Saker Aviation Services Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Saker Aviation Services Inc compared to the market average is the variable Operating Expenses, increasing the Economic Capital Ratio by 61% points.The greatest weakness of Saker Aviation Services Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 239% points.
The company's Economic Capital Ratio, given in the ranking table, is 69%, being 10.0% points below the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0001128281_2015_Saker_Aviation_Services_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Current": "6.68",
"Liabilities": "12.7",
"Stockholders Equity": "-22.5",
"ECR before LimitedLiability": "48.1",
"Liabilities, Non-Current": "8.27",
"Other Liabilities": "-1.92",
"Other Assets": "6.14",
"Assets": "-11.9",
"Property, Plant and Equipment, Net": "-12.9",
"Assets, Current": "-1.88",
"Assets, Noncurrent": "-1.58",
"Other Expenses": "-161",
"Expenses": "-29.1",
"Revenues": "66.3",
"Net Income": "32.1",
"Operating Expenses": "64.1",
"Depreciation, Depletion, Amortization": "5.10",
"Other Revenues": "66.3",
"Comprehensive Net Income": "32.2",
"Other Net Income": "-38.1",
"Economic Capital Ratio": "3.87"
},
"2014": {
"Other Liabilities": "14.5",
"Liabilities": "33.9",
"Stockholders Equity": "-41.9",
"ECR before LimitedLiability": "-10.4",
"Liabilities, Non-Current": "16.5",
"Liabilities, Current": "4.87",
"Assets, Noncurrent": "-2.95",
"Assets": "-25.0",
"Assets, Current": "-1.28",
"Property, Plant and Equipment, Net": "-23.0",
"Other Assets": "-1.69",
"Depreciation, Depletion, Amortization": "8.03",
"Expenses": "-82.2",
"Revenues": "60.6",
"Net Income": "-6.06",
"Other Expenses": "-239",
"Operating Expenses": "61.4",
"Other Revenues": "60.6",
"Comprehensive Net Income": "-4.85",
"Other Net Income": "-30.8",
"Economic Capital Ratio": "-9.96"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001128281_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "3,375",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "2,463",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "2,876",
"Other Compr. Net Income": "0",
"Other Expenses": "16,298",
"Other Liabilities": "1,163",
"Other Net Income": "-80",
"Other Revenues": "16,928",
"Property, Plant and Equipment, Net": "2,184"
},
"output_variables": {
"Liabilities": "3,626",
"Assets": "8,435",
"Expenses": "16,298",
"Revenues": "16,928",
"Stockholders Equity": "4,810",
"Net Income": "550",
"Comprehensive Net Income": "550",
"BaseVar": "24,516",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "81%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,405",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "2,559",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "1,214",
"Other Compr. Net Income": "0",
"Other Expenses": "17,352",
"Other Liabilities": "957",
"Other Net Income": "-802",
"Other Revenues": "18,288",
"Property, Plant and Equipment, Net": "2,087"
},
"output_variables": {
"Liabilities": "3,516",
"Assets": "6,706",
"Expenses": "17,352",
"Revenues": "18,288",
"Stockholders Equity": "3,190",
"Net Income": "134",
"Comprehensive Net Income": "134",
"BaseVar": "25,336",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "69%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.6865462439218477,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0001128281.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0001128281.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0001128281.svg"
},
{
"company_id": "0001525221",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0001525221.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0001525221.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001525221_main_keyfigs.svg",
"name": "Bristow Group Inc",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_air/2014/backtesting_correlation/regression_0001525221.svg",
"report_text": "The relative strengths and weaknesses of Bristow Group Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Bristow Group Inc compared to the market average is the variable Operating Expenses, increasing the Economic Capital Ratio by 33% points.The greatest weakness of Bristow Group Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 38% points.
The company's Economic Capital Ratio, given in the ranking table, is 67%, being 12% points below the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0001525221_2015_Bristow_Group_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Non-Current": "6.24",
"Liabilities": "-20.1",
"Stockholders Equity": "5.89",
"ECR before LimitedLiability": "42.8",
"Liabilities, Current": "7.48",
"Other Liabilities": "-43.6",
"Property, Plant and Equipment, Net": "28.4",
"Assets": "18.6",
"Assets, Noncurrent": "-0.411",
"Assets, Current": "-2.58",
"Other Assets": "-1.07",
"Other Expenses": "-0.846",
"Expenses": "33.2",
"Revenues": "-7.54",
"Net Income": "19.7",
"Depreciation, Depletion, Amortization": "1.79",
"Operating Expenses": "32.5",
"Other Revenues": "-7.54",
"Comprehensive Net Income": "19.4",
"Other Net Income": "-2.76",
"Economic Capital Ratio": "-3.88"
},
"2014": {
"Other Liabilities": "-38.1",
"Liabilities": "-20.6",
"Stockholders Equity": "5.43",
"ECR before LimitedLiability": "-12.5",
"Liabilities, Non-Current": "5.05",
"Liabilities, Current": "5.76",
"Assets, Noncurrent": "-0.422",
"Assets": "18.6",
"Assets, Current": "-2.09",
"Property, Plant and Equipment, Net": "27.9",
"Other Assets": "-1.38",
"Depreciation, Depletion, Amortization": "2.34",
"Expenses": "30.0",
"Revenues": "-18.5",
"Net Income": "-0.758",
"Other Expenses": "-6.91",
"Operating Expenses": "32.8",
"Other Revenues": "-18.5",
"Comprehensive Net Income": "-0.383",
"Other Net Income": "-6.75",
"Economic Capital Ratio": "-12.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001525221_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "105,213",
"Assets, Noncurrent": "14,380",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "30,145",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "35,338",
"Other Compr. Net Income": "557",
"Other Expenses": "282,824",
"Other Liabilities": "492,377",
"Other Net Income": "2,169",
"Other Revenues": "298,959",
"Property, Plant and Equipment, Net": "803,652"
},
"output_variables": {
"Liabilities": "522,522",
"Assets": "958,583",
"Expenses": "282,824",
"Revenues": "298,959",
"Stockholders Equity": "436,061",
"Net Income": "18,304",
"Comprehensive Net Income": "18,582",
"BaseVar": "1,064,955",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "67%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "107,845",
"Assets, Noncurrent": "14,098",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "55,554",
"Liabilities, Non-Current": "0",
"Operating Expenses": "0",
"Other Assets": "32,105",
"Other Compr. Net Income": "15",
"Other Expenses": "302,957",
"Other Liabilities": "501,256",
"Other Net Income": "-11,244",
"Other Revenues": "331,222",
"Property, Plant and Equipment, Net": "863,126"
},
"output_variables": {
"Liabilities": "556,810",
"Assets": "1,017,174",
"Expenses": "302,957",
"Revenues": "331,222",
"Stockholders Equity": "460,364",
"Net Income": "17,021",
"Comprehensive Net Income": "17,028",
"BaseVar": "1,145,210",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "67%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 0.6658401879718838,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0001525221.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0001525221.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0001525221.svg"
},
{
"company_id": "0000816159",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0000816159.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0000816159.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000816159_main_keyfigs.svg",
"name": "AIR Methods CORP",
"rank": 12,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of AIR Methods CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of AIR Methods CORP compared to the market average is the variable Operating Expenses, increasing the Economic Capital Ratio by 33% points.The greatest weakness of AIR Methods CORP is the variable Other Liabilities, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 64%, being 14% points below the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0000816159_2015_AIR_Methods_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "1.77",
"Liabilities": "-26.3",
"Stockholders Equity": "-12.6",
"ECR before LimitedLiability": "-20.6",
"Liabilities, Non-Current": "6.15",
"Other Liabilities": "-38.2",
"Assets, Current": "0.203",
"Assets": "5.27",
"Other Assets": "3.78",
"Assets, Noncurrent": "-0.948",
"Property, Plant and Equipment, Net": "2.11",
"Depreciation, Depletion, Amortization": "-3.80",
"Expenses": "23.2",
"Revenues": "-60.4",
"Net Income": "2.78",
"Operating Expenses": "30.3",
"Other Expenses": "-24.8",
"Other Revenues": "-60.4",
"Other Net Income": "28.7",
"Comprehensive Net Income": "2.95",
"Economic Capital Ratio": "-20.0"
},
"2012": {
"Liabilities, Current": "5.74",
"Liabilities": "-31.1",
"Stockholders Equity": "-13.9",
"ECR before LimitedLiability": "27.3",
"Liabilities, Non-Current": "1.97",
"Other Liabilities": "-44.6",
"Other Assets": "3.24",
"Assets": "5.49",
"Property, Plant and Equipment, Net": "1.94",
"Assets, Current": "0.308",
"Assets, Noncurrent": "-0.260",
"Other Expenses": "-15.0",
"Expenses": "26.3",
"Revenues": "-58.0",
"Net Income": "22.9",
"Operating Expenses": "30.7",
"Depreciation, Depletion, Amortization": "-4.25",
"Other Revenues": "-58.0",
"Comprehensive Net Income": "23.0",
"Other Net Income": "33.9",
"Economic Capital Ratio": "-16.9"
},
"2013": {
"Liabilities, Non-Current": "7.26",
"Liabilities": "-19.1",
"Stockholders Equity": "-11.2",
"ECR before LimitedLiability": "34.7",
"Liabilities, Current": "4.36",
"Other Liabilities": "-35.4",
"Property, Plant and Equipment, Net": "-1.47",
"Assets": "1.98",
"Assets, Noncurrent": "-0.535",
"Assets, Current": "0.543",
"Other Assets": "3.66",
"Other Expenses": "-16.3",
"Expenses": "19.8",
"Revenues": "15.4",
"Net Income": "25.3",
"Depreciation, Depletion, Amortization": "-3.70",
"Operating Expenses": "27.4",
"Other Revenues": "15.4",
"Comprehensive Net Income": "25.3",
"Other Net Income": "-4.12",
"Economic Capital Ratio": "-12.0"
},
"2014": {
"Other Liabilities": "-30.4",
"Liabilities": "-16.5",
"Stockholders Equity": "-8.52",
"ECR before LimitedLiability": "-14.6",
"Liabilities, Non-Current": "5.94",
"Liabilities, Current": "3.99",
"Assets, Noncurrent": "-0.547",
"Assets": "2.18",
"Assets, Current": "2.60",
"Property, Plant and Equipment, Net": "-2.02",
"Other Assets": "2.39",
"Depreciation, Depletion, Amortization": "-2.52",
"Expenses": "12.4",
"Net Income": "3.48",
"Other Expenses": "-25.6",
"Operating Expenses": "32.8",
"Revenues": "-0.0819",
"Other Compr. Net Income": "0.483",
"Comprehensive Net Income": "3.99",
"Other Net Income": "-7.87",
"Economic Capital Ratio": "-14.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000816159_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "255,719",
"Assets, Noncurrent": "23,188",
"Depreciation, Depletion, Amortization": "72,877",
"Liabilities, Current": "170,708",
"Liabilities, Non-Current": "36,009",
"Operating Expenses": "0",
"Other Assets": "179,986",
"Other Compr. Net Income": "0",
"Other Expenses": "544,999",
"Other Liabilities": "533,852",
"Other Net Income": "664,450",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "569,578"
},
"output_variables": {
"Liabilities": "740,569",
"Assets": "1,028,471",
"Expenses": "617,876",
"Revenues": "0",
"Stockholders Equity": "287,902",
"Net Income": "46,574",
"Comprehensive Net Income": "46,574",
"BaseVar": "1,596,211",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "57%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "306,805",
"Assets, Noncurrent": "27,861",
"Depreciation, Depletion, Amortization": "82,524",
"Liabilities, Current": "143,452",
"Liabilities, Non-Current": "33,098",
"Operating Expenses": "0",
"Other Assets": "186,959",
"Other Compr. Net Income": "0",
"Other Expenses": "678,399",
"Other Liabilities": "642,703",
"Other Net Income": "854,075",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "597,238"
},
"output_variables": {
"Liabilities": "819,253",
"Assets": "1,118,863",
"Expenses": "760,923",
"Revenues": "0",
"Stockholders Equity": "299,610",
"Net Income": "93,152",
"Comprehensive Net Income": "93,152",
"BaseVar": "1,865,382",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "60%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "340,550",
"Assets, Noncurrent": "30,813",
"Depreciation, Depletion, Amortization": "79,655",
"Liabilities, Current": "162,318",
"Liabilities, Non-Current": "19,733",
"Operating Expenses": "0",
"Other Assets": "216,336",
"Other Compr. Net Income": "-102",
"Other Expenses": "741,013",
"Other Liabilities": "694,418",
"Other Net Income": "1,136",
"Other Revenues": "881,601",
"Property, Plant and Equipment, Net": "664,842"
},
"output_variables": {
"Liabilities": "876,469",
"Assets": "1,252,541",
"Expenses": "820,668",
"Revenues": "881,601",
"Stockholders Equity": "376,072",
"Net Income": "62,069",
"Comprehensive Net Income": "62,018",
"BaseVar": "2,009,951",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "59%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "399,841",
"Assets, Noncurrent": "28,560",
"Depreciation, Depletion, Amortization": "80,567",
"Liabilities, Current": "180,267",
"Liabilities, Non-Current": "16,060",
"Operating Expenses": "0",
"Other Assets": "210,923",
"Other Compr. Net Income": "-863",
"Other Expenses": "825,938",
"Other Liabilities": "686,088",
"Other Net Income": "-2,798",
"Other Revenues": "1,004,773",
"Property, Plant and Equipment, Net": "721,981"
},
"output_variables": {
"Liabilities": "882,415",
"Assets": "1,361,305",
"Expenses": "906,505",
"Revenues": "1,004,773",
"Stockholders Equity": "478,890",
"Net Income": "95,470",
"Comprehensive Net Income": "95,038",
"BaseVar": "2,184,651",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "64%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.644873313804696,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0000816159.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0000816159.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0000816159.svg"
},
{
"company_id": "0001135185",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0001135185.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0001135185.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0001135185.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0001135185_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001135185_main_keyfigs.svg",
"name": "Atlas AIR Worldwide Holdings INC",
"rank": 13,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Atlas AIR Worldwide Holdings INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Atlas AIR Worldwide Holdings INC compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Atlas AIR Worldwide Holdings INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 60%, being 19% points below the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0001135185_2015_Atlas_AIR_Worldwide_Holdings_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "4.33",
"Liabilities": "-15.7",
"Stockholders Equity": "0.812",
"ECR before LimitedLiability": "-6.85",
"Liabilities, Non-Current": "-27.8",
"Other Liabilities": "3.95",
"Assets, Current": "-1.87",
"Assets": "8.55",
"Other Assets": "0.646",
"Assets, Noncurrent": "-1.38",
"Property, Plant and Equipment, Net": "12.8",
"Depreciation, Depletion, Amortization": "2.88",
"Expenses": "19.1",
"Revenues": "-0.578",
"Net Income": "2.42",
"Operating Expenses": "34.6",
"Other Expenses": "-14.2",
"Other Revenues": "-0.578",
"Other Net Income": "-14.1",
"Comprehensive Net Income": "2.56",
"Economic Capital Ratio": "-6.25"
},
"2012": {
"Liabilities, Current": "5.01",
"Liabilities": "-27.3",
"Stockholders Equity": "-1.68",
"ECR before LimitedLiability": "33.1",
"Liabilities, Non-Current": "-43.2",
"Other Liabilities": "3.87",
"Other Assets": "0.861",
"Assets": "14.7",
"Property, Plant and Equipment, Net": "16.0",
"Assets, Current": "-0.606",
"Assets, Noncurrent": "-0.968",
"Other Expenses": "2.97",
"Expenses": "32.0",
"Revenues": "0.371",
"Net Income": "15.4",
"Operating Expenses": "28.4",
"Depreciation, Depletion, Amortization": "2.31",
"Other Revenues": "0.371",
"Comprehensive Net Income": "15.4",
"Other Net Income": "-15.1",
"Economic Capital Ratio": "-11.1"
},
"2013": {
"Liabilities, Non-Current": "-38.2",
"Liabilities": "-22.4",
"Assets": "12.0",
"Stockholders Equity": "-3.38",
"ECR before LimitedLiability": "36.2",
"Liabilities, Current": "3.17",
"Other Liabilities": "7.23",
"Property, Plant and Equipment, Net": "17.6",
"Assets, Noncurrent": "-1.27",
"Assets, Current": "-2.12",
"Other Expenses": "7.15",
"Expenses": "26.8",
"Revenues": "-1.08",
"Net Income": "24.3",
"Depreciation, Depletion, Amortization": "2.11",
"Operating Expenses": "21.1",
"Other Revenues": "-1.08",
"Comprehensive Net Income": "23.9",
"Other Net Income": "-5.27",
"Other Compr. Net Income": "-0.290",
"Economic Capital Ratio": "-10.5"
},
"2014": {
"Other Liabilities": "8.18",
"Liabilities": "-23.9",
"Assets": "12.7",
"Stockholders Equity": "-3.95",
"ECR before LimitedLiability": "-19.4",
"Liabilities, Non-Current": "-40.7",
"Liabilities, Current": "2.51",
"Assets, Noncurrent": "-1.22",
"Assets, Current": "-1.65",
"Property, Plant and Equipment, Net": "17.7",
"Depreciation, Depletion, Amortization": "2.72",
"Expenses": "25.9",
"Revenues": "-15.1",
"Net Income": "-0.316",
"Other Expenses": "0.629",
"Operating Expenses": "24.6",
"Other Revenues": "-15.1",
"Comprehensive Net Income": "0.188",
"Other Net Income": "-8.49",
"Other Compr. Net Income": "0.506",
"Economic Capital Ratio": "-18.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001135185_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "393,837",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "272,657",
"Liabilities, Non-Current": "976,966",
"Operating Expenses": "413,775",
"Other Assets": "248,928",
"Other Compr. Net Income": "0",
"Other Expenses": "894,021",
"Other Liabilities": "0",
"Other Net Income": "5,889",
"Other Revenues": "1,398,216",
"Property, Plant and Equipment, Net": "1,748,233"
},
"output_variables": {
"Liabilities": "1,249,623",
"Assets": "2,390,998",
"Expenses": "1,307,796",
"Revenues": "1,398,216",
"Stockholders Equity": "1,141,375",
"Net Income": "96,309",
"Comprehensive Net Income": "96,309",
"BaseVar": "3,325,416",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "71%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "632,995",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "328,016",
"Liabilities, Non-Current": "1,536,565",
"Operating Expenses": "465,307",
"Other Assets": "308,151",
"Other Compr. Net Income": "1,633",
"Other Expenses": "1,029,795",
"Other Liabilities": "0",
"Other Net Income": "-21,216",
"Other Revenues": "1,646,032",
"Property, Plant and Equipment, Net": "2,211,539"
},
"output_variables": {
"Liabilities": "1,864,581",
"Assets": "3,152,685",
"Expenses": "1,495,102",
"Revenues": "1,646,032",
"Stockholders Equity": "1,288,104",
"Net Income": "129,714",
"Comprehensive Net Income": "130,530",
"BaseVar": "4,264,644",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "66%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "593,953",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "417,145",
"Liabilities, Non-Current": "1,978,989",
"Operating Expenses": "497,065",
"Other Assets": "295,341",
"Other Compr. Net Income": "3,434",
"Other Expenses": "996,878",
"Other Liabilities": "0",
"Other Net Income": "-68,968",
"Other Revenues": "1,656,900",
"Property, Plant and Equipment, Net": "2,828,965"
},
"output_variables": {
"Liabilities": "2,396,134",
"Assets": "3,718,259",
"Expenses": "1,493,943",
"Revenues": "1,656,900",
"Stockholders Equity": "1,322,125",
"Net Income": "93,989",
"Comprehensive Net Income": "95,706",
"BaseVar": "4,846,097",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "60%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "606,104",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "484,798",
"Liabilities, Non-Current": "2,199,027",
"Operating Expenses": "558,401",
"Other Assets": "323,289",
"Other Compr. Net Income": "5,635",
"Other Expenses": "1,052,147",
"Other Liabilities": "0",
"Other Net Income": "-86,423",
"Other Revenues": "1,799,198",
"Property, Plant and Equipment, Net": "3,172,227"
},
"output_variables": {
"Liabilities": "2,683,825",
"Assets": "4,101,620",
"Expenses": "1,610,548",
"Revenues": "1,799,198",
"Stockholders Equity": "1,417,795",
"Net Income": "102,227",
"Comprehensive Net Income": "105,044",
"BaseVar": "5,336,224",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "60%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 0.5969631863958698,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0001135185.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0001135185.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0001135185.svg"
},
{
"company_id": "0000914397",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0000914397.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0000914397.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000914397_main_keyfigs.svg",
"name": "Great Lakes Aviation LTD",
"rank": 14,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Great Lakes Aviation LTD are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Great Lakes Aviation LTD compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 23% points.The greatest weakness of Great Lakes Aviation LTD is the variable Operating Expenses, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 55%, being 24% points below the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0000914397_2015_Great_Lakes_Aviation_LTD.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "12.0",
"Liabilities": "2.97",
"Stockholders Equity": "-21.8",
"ECR before LimitedLiability": "-1.94",
"Liabilities, Non-Current": "14.2",
"Other Liabilities": "-33.5",
"Assets, Current": "-2.18",
"Assets": "-10.7",
"Other Assets": "-3.84",
"Assets, Noncurrent": "-0.873",
"Property, Plant and Equipment, Net": "-5.60",
"Depreciation, Depletion, Amortization": "-0.998",
"Expenses": "-17.4",
"Revenues": "42.1",
"Net Income": "9.49",
"Operating Expenses": "-40.9",
"Other Expenses": "24.0",
"Other Revenues": "42.1",
"Other Net Income": "-12.7",
"Comprehensive Net Income": "9.75",
"Economic Capital Ratio": "-1.34"
},
"2012": {
"Liabilities, Current": "13.1",
"Liabilities": "-1.12",
"Stockholders Equity": "-20.1",
"ECR before LimitedLiability": "36.4",
"Liabilities, Non-Current": "6.65",
"Other Liabilities": "-26.1",
"Other Assets": "-4.82",
"Assets": "-10.4",
"Property, Plant and Equipment, Net": "-3.88",
"Assets, Current": "-3.01",
"Assets, Noncurrent": "-0.330",
"Other Expenses": "41.2",
"Expenses": "-6.96",
"Revenues": "45.6",
"Net Income": "25.8",
"Operating Expenses": "-64.0",
"Depreciation, Depletion, Amortization": "-2.48",
"Other Revenues": "45.6",
"Comprehensive Net Income": "25.9",
"Other Net Income": "-34.5",
"Economic Capital Ratio": "-7.77"
},
"2013": {
"Liabilities, Non-Current": "13.6",
"Liabilities": "12.3",
"Stockholders Equity": "-15.6",
"ECR before LimitedLiability": "43.4",
"Liabilities, Current": "-8.93",
"Other Liabilities": "6.89",
"Property, Plant and Equipment, Net": "-7.69",
"Assets": "-13.1",
"Assets, Noncurrent": "-1.03",
"Assets, Current": "-1.74",
"Other Assets": "-5.03",
"Other Expenses": "40.4",
"Expenses": "-19.2",
"Revenues": "45.7",
"Net Income": "34.2",
"Depreciation, Depletion, Amortization": "-4.40",
"Operating Expenses": "-77.8",
"Other Revenues": "45.7",
"Comprehensive Net Income": "34.1",
"Other Net Income": "-12.0",
"Economic Capital Ratio": "-3.31"
},
"2014": {
"Other Liabilities": "-23.9",
"Liabilities": "-1.28",
"Assets": "-4.29",
"Stockholders Equity": "-6.55",
"ECR before LimitedLiability": "-24.1",
"Liabilities, Non-Current": "8.63",
"Liabilities, Current": "11.5",
"Assets, Noncurrent": "0.581",
"Property, Plant and Equipment, Net": "0.594",
"Other Assets": "-5.37",
"Depreciation, Depletion, Amortization": "-6.71",
"Expenses": "-12.7",
"Revenues": "8.85",
"Net Income": "-16.5",
"Other Expenses": "22.9",
"Operating Expenses": "-35.7",
"Other Revenues": "8.85",
"Comprehensive Net Income": "-15.9",
"Other Net Income": "-12.0",
"Other Compr. Net Income": "0.714",
"Economic Capital Ratio": "-23.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000914397_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "26,860",
"Assets, Noncurrent": "3,556",
"Depreciation, Depletion, Amortization": "5,236",
"Liabilities, Current": "11,749",
"Liabilities, Non-Current": "0",
"Operating Expenses": "104,852",
"Other Assets": "1,719",
"Other Compr. Net Income": "0",
"Other Expenses": "14,668",
"Other Liabilities": "35,891",
"Other Net Income": "11,078",
"Other Revenues": "124,365",
"Property, Plant and Equipment, Net": "51,643"
},
"output_variables": {
"Liabilities": "47,640",
"Assets": "83,778",
"Expenses": "124,756",
"Revenues": "124,365",
"Stockholders Equity": "36,137",
"Net Income": "10,688",
"Comprehensive Net Income": "10,688",
"BaseVar": "210,120",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "76%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "27,303",
"Assets, Noncurrent": "3,288",
"Depreciation, Depletion, Amortization": "5,830",
"Liabilities, Current": "12,412",
"Liabilities, Non-Current": "0",
"Operating Expenses": "113,982",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "10,057",
"Other Liabilities": "32,900",
"Other Net Income": "-5,008",
"Other Revenues": "137,779",
"Property, Plant and Equipment, Net": "53,782"
},
"output_variables": {
"Liabilities": "45,312",
"Assets": "84,372",
"Expenses": "129,869",
"Revenues": "137,779",
"Stockholders Equity": "39,061",
"Net Income": "2,902",
"Comprehensive Net Income": "2,902",
"BaseVar": "216,166",
"ECR before LimitedLiability": "43%",
"Economic Capital Ratio": "69%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "26,996",
"Assets, Noncurrent": "2,280",
"Depreciation, Depletion, Amortization": "6,400",
"Liabilities, Current": "31,383",
"Liabilities, Non-Current": "0",
"Operating Expenses": "100,594",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,327",
"Other Liabilities": "7,877",
"Other Net Income": "-4,318",
"Other Revenues": "117,196",
"Property, Plant and Equipment, Net": "48,602"
},
"output_variables": {
"Liabilities": "39,260",
"Assets": "77,878",
"Expenses": "113,321",
"Revenues": "117,196",
"Stockholders Equity": "38,618",
"Net Income": "-443",
"Comprehensive Net Income": "-443",
"BaseVar": "188,903",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "68%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "17,153",
"Assets, Noncurrent": "3,283",
"Depreciation, Depletion, Amortization": "6,265",
"Liabilities, Current": "4,309",
"Liabilities, Non-Current": "0",
"Operating Expenses": "54,344",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,921",
"Other Liabilities": "28,705",
"Other Net Income": "-996",
"Other Revenues": "59,155",
"Property, Plant and Equipment, Net": "43,825"
},
"output_variables": {
"Liabilities": "33,014",
"Assets": "64,262",
"Expenses": "65,529",
"Revenues": "59,155",
"Stockholders Equity": "31,247",
"Net Income": "-7,371",
"Comprehensive Net Income": "-7,371",
"BaseVar": "118,390",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "55%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 0.5497320892894964,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0000914397.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0000914397.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0000914397.svg"
},
{
"company_id": "0001159154",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0001159154.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0001159154.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001159154_main_keyfigs.svg",
"name": "Republic Airways Holdings INC",
"rank": 15,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Republic Airways 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 Republic Airways Holdings INC compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 15% points.The greatest weakness of Republic Airways Holdings INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 47%, being 31% points below the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0001159154_2015_Republic_Airways_Holdings_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Non-Current": "6.89",
"Liabilities": "-33.6",
"Assets": "11.9",
"Stockholders Equity": "-14.9",
"ECR before LimitedLiability": "21.5",
"Liabilities, Current": "1.45",
"Other Liabilities": "-46.0",
"Property, Plant and Equipment, Net": "12.3",
"Assets, Noncurrent": "-1.68",
"Assets, Current": "-4.22",
"Other Expenses": "8.26",
"Expenses": "14.8",
"Revenues": "-6.96",
"Net Income": "12.5",
"Depreciation, Depletion, Amortization": "2.36",
"Operating Expenses": "12.8",
"Other Revenues": "-6.96",
"Comprehensive Net Income": "12.5",
"Other Net Income": "-4.47",
"Other Compr. Net Income": "-0.337",
"Economic Capital Ratio": "-25.2"
},
"2014": {
"Other Liabilities": "-45.0",
"Liabilities": "-34.4",
"Assets": "13.3",
"Stockholders Equity": "-13.9",
"ECR before LimitedLiability": "-31.7",
"Liabilities, Non-Current": "5.41",
"Liabilities, Current": "1.61",
"Assets, Noncurrent": "-1.53",
"Assets, Current": "-4.44",
"Property, Plant and Equipment, Net": "14.0",
"Depreciation, Depletion, Amortization": "2.95",
"Expenses": "15.3",
"Revenues": "-21.1",
"Net Income": "-1.11",
"Other Expenses": "0.252",
"Operating Expenses": "14.7",
"Other Revenues": "-21.1",
"Comprehensive Net Income": "-0.640",
"Other Net Income": "-6.45",
"Other Compr. Net Income": "0.478",
"Economic Capital Ratio": "-31.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0001159154_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "454,300",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "468,900",
"Liabilities, Non-Current": "0",
"Operating Expenses": "387,000",
"Other Assets": "253,400",
"Other Compr. Net Income": "2,400",
"Other Expenses": "913,700",
"Other Liabilities": "2,251,700",
"Other Net Income": "-19,100",
"Other Revenues": "1,346,500",
"Property, Plant and Equipment, Net": "2,563,600"
},
"output_variables": {
"Liabilities": "2,720,600",
"Assets": "3,271,300",
"Expenses": "1,300,700",
"Revenues": "1,346,500",
"Stockholders Equity": "550,700",
"Net Income": "26,700",
"Comprehensive Net Income": "27,900",
"BaseVar": "4,477,078",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "46%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "359,200",
"Assets, Noncurrent": "0",
"Depreciation, Depletion, Amortization": "0",
"Liabilities, Current": "471,200",
"Liabilities, Non-Current": "0",
"Operating Expenses": "390,400",
"Other Assets": "273,900",
"Other Compr. Net Income": "400",
"Other Expenses": "940,100",
"Other Liabilities": "2,402,300",
"Other Net Income": "19,400",
"Other Revenues": "1,375,400",
"Property, Plant and Equipment, Net": "2,860,900"
},
"output_variables": {
"Liabilities": "2,873,500",
"Assets": "3,494,000",
"Expenses": "1,330,500",
"Revenues": "1,375,400",
"Stockholders Equity": "620,500",
"Net Income": "64,300",
"Comprehensive Net Income": "64,500",
"BaseVar": "4,696,514",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "47%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 0.4740076356985649,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0001159154.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0001159154.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0001159154.svg"
},
{
"company_id": "0000027904",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0000027904.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0000027904.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000027904.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000027904_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000027904_main_keyfigs.svg",
"name": "Delta AIR Lines INC",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_air/2014/backtesting_correlation/regression_0000027904.svg",
"report_text": "The relative strengths and weaknesses of Delta AIR Lines INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Delta AIR Lines INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 12% points.The greatest weakness of Delta AIR Lines INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 44%, being 35% points below the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0000027904_2015_Delta_AIR_Lines_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "-43.1",
"Stockholders Equity": "-39.7",
"Liabilities, Current": "1.65",
"Liabilities, Non-Current": "-45.5",
"Assets, Current": "-7.10",
"Assets": "-10.3",
"Property, Plant and Equipment, Net": "-12.3",
"Other Assets": "3.43",
"Assets, Noncurrent": "-1.71",
"Depreciation, Depletion, Amortization": "0.573",
"Expenses": "4.04",
"Revenues": "-40.3",
"Net Income": "-1.13",
"Operating Expenses": "2.87",
"Other Expenses": "3.28",
"Other Revenues": "-40.3",
"ECR before LimitedLiability": "-50.7",
"Other Net Income": "6.44",
"Comprehensive Net Income": "-0.892",
"Other Compr. Net Income": "0.240",
"Economic Capital Ratio": "-50.7"
},
"2011": {
"Liabilities, Current": "-3.57",
"Liabilities": "-39.5",
"Stockholders Equity": "-34.1",
"Liabilities, Non-Current": "-40.7",
"Other Liabilities": "0.236",
"Assets, Current": "-6.85",
"Assets": "-5.43",
"Other Assets": "1.17",
"Assets, Noncurrent": "-1.87",
"Property, Plant and Equipment, Net": "-8.69",
"Depreciation, Depletion, Amortization": "0.155",
"Expenses": "2.94",
"Net Income": "-0.255",
"Operating Expenses": "-2.18",
"Other Expenses": "3.32",
"Other Revenues": "-0.0129",
"Revenues": "-0.0129",
"ECR before LimitedLiability": "-43.6",
"Other Net Income": "-22.4",
"Other Compr. Net Income": "0.155",
"Comprehensive Net Income": "-0.0393",
"Economic Capital Ratio": "-43.0"
},
"2013": {
"Liabilities, Non-Current": "-31.9",
"Liabilities": "-26.2",
"Stockholders Equity": "-13.8",
"ECR before LimitedLiability": "46.4",
"Liabilities, Current": "-5.13",
"Other Liabilities": "8.11",
"Property, Plant and Equipment, Net": "-4.26",
"Assets": "1.19",
"Assets, Noncurrent": "-0.379",
"Assets, Current": "-2.26",
"Other Assets": "10.6",
"Other Expenses": "38.3",
"Expenses": "33.5",
"Net Income": "37.1",
"Depreciation, Depletion, Amortization": "-0.512",
"Operating Expenses": "-13.8",
"Other Revenues": "14.2",
"Revenues": "14.2",
"Comprehensive Net Income": "37.5",
"Other Compr. Net Income": "2.47",
"Other Net Income": "-5.06",
"Economic Capital Ratio": "-0.274"
},
"2014": {
"Other Liabilities": "9.72",
"Liabilities": "-26.0",
"Stockholders Equity": "-21.9",
"ECR before LimitedLiability": "-35.5",
"Liabilities, Non-Current": "-30.6",
"Liabilities, Current": "-7.07",
"Assets, Noncurrent": "-1.12",
"Assets": "-2.17",
"Assets, Current": "-1.27",
"Property, Plant and Equipment, Net": "-11.2",
"Other Assets": "9.96",
"Expenses": "10.0",
"Net Income": "-2.78",
"Other Expenses": "12.0",
"Operating Expenses": "-12.3",
"Other Revenues": "-6.90",
"Revenues": "-6.90",
"Other Compr. Net Income": "-1.55",
"Comprehensive Net Income": "-4.29",
"Other Net Income": "-11.4",
"Economic Capital Ratio": "-35.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000027904_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "7,307,000",
"Assets, Noncurrent": "1,031,000",
"Depreciation, Depletion, Amortization": "1,511,000",
"Liabilities, Current": "11,385,000",
"Liabilities, Non-Current": "30,906,000",
"Operating Expenses": "23,533,000",
"Other Assets": "14,543,000",
"Other Compr. Net Income": "0",
"Other Expenses": "4,509,000",
"Other Liabilities": "0",
"Other Net Income": "30,146,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "20,307,000"
},
"output_variables": {
"Liabilities": "42,291,000",
"Assets": "43,188,000",
"Expenses": "29,553,000",
"Revenues": "0",
"Stockholders Equity": "897,000",
"Net Income": "593,000",
"Comprehensive Net Income": "593,000",
"BaseVar": "75,872,445",
"ECR before LimitedLiability": "2.9%",
"Economic Capital Ratio": "37%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "7,729,000",
"Assets, Noncurrent": "1,002,000",
"Depreciation, Depletion, Amortization": "1,523,000",
"Liabilities, Current": "12,701,000",
"Liabilities, Non-Current": "32,194,000",
"Operating Expenses": "28,708,000",
"Other Assets": "14,545,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,824,000",
"Other Liabilities": "0",
"Other Net Income": "-1,206,000",
"Other Revenues": "35,115,000",
"Property, Plant and Equipment, Net": "20,223,000"
},
"output_variables": {
"Liabilities": "44,895,000",
"Assets": "43,499,000",
"Expenses": "33,055,000",
"Revenues": "35,115,000",
"Stockholders Equity": "-1,396,000",
"Net Income": "854,000",
"Comprehensive Net Income": "854,000",
"BaseVar": "82,700,680",
"ECR before LimitedLiability": "0.15%",
"Economic Capital Ratio": "34%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "9,651,000",
"Assets, Noncurrent": "1,303,000",
"Depreciation, Depletion, Amortization": "1,658,000",
"Liabilities, Current": "14,152,000",
"Liabilities, Non-Current": "26,457,000",
"Operating Expenses": "29,442,000",
"Other Assets": "19,444,000",
"Other Compr. Net Income": "3,447,000",
"Other Expenses": "-4,740,000",
"Other Liabilities": "0",
"Other Net Income": "-873,000",
"Other Revenues": "37,773,000",
"Property, Plant and Equipment, Net": "21,854,000"
},
"output_variables": {
"Liabilities": "40,609,000",
"Assets": "52,252,000",
"Expenses": "26,360,000",
"Revenues": "37,773,000",
"Stockholders Equity": "11,643,000",
"Net Income": "10,540,000",
"Comprehensive Net Income": "12,263,500",
"BaseVar": "84,421,915",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "71%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "12,465,000",
"Assets, Noncurrent": "1,010,000",
"Depreciation, Depletion, Amortization": "1,771,000",
"Liabilities, Current": "16,879,000",
"Liabilities, Non-Current": "28,429,000",
"Operating Expenses": "32,074,000",
"Other Assets": "18,717,000",
"Other Compr. Net Income": "-2,181,000",
"Other Expenses": "4,724,000",
"Other Liabilities": "0",
"Other Net Income": "-1,134,000",
"Other Revenues": "40,362,000",
"Property, Plant and Equipment, Net": "21,929,000"
},
"output_variables": {
"Liabilities": "45,308,000",
"Assets": "54,121,000",
"Expenses": "38,569,000",
"Revenues": "40,362,000",
"Stockholders Equity": "8,813,000",
"Net Income": "659,000",
"Comprehensive Net Income": "-431,500",
"BaseVar": "95,361,030",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "44%"
}
}
},
"top_rated": false,
"trend": -8.0,
"value": 0.4357001254193044,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0000027904.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0000027904.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0000027904.svg"
},
{
"company_id": "0000006201",
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution_0000006201.svg",
"graph_url": "https://www.realrate-archive.com/us_air/2014/graphs/IME_0000006201.svg",
"logo_url": "https://www.realrate-archive.com/us_air/logos/0000006201.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_air/logos/0000006201_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000006201_main_keyfigs.svg",
"name": "American Airlines Group Inc",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_air/2014/backtesting_correlation/regression_0000006201.svg",
"report_text": "The relative strengths and weaknesses of American Airlines Group Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of American Airlines Group Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 30% points.The greatest weakness of American Airlines Group Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 78% points.
The company's Economic Capital Ratio, given in the ranking table, is 41%, being 38% points below the market average of 79%.",
"report_url": "https://www.realrate-archive.com/us_air/2014/report/0000006201_2015_American_Airlines_Group_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "0.178",
"Stockholders Equity": "-6.73",
"ECR before LimitedLiability": "-8.40",
"Liabilities, Current": "-7.74",
"Liabilities, Non-Current": "7.07",
"Assets, Current": "-0.155",
"Assets": "-3.43",
"Property, Plant and Equipment, Net": "-2.27",
"Other Assets": "-2.37",
"Assets, Noncurrent": "1.38",
"Depreciation, Depletion, Amortization": "-0.676",
"Expenses": "-8.35",
"Revenues": "-52.4",
"Net Income": "-4.46",
"Operating Expenses": "-24.3",
"Other Expenses": "16.3",
"Other Revenues": "-52.4",
"Other Net Income": "46.7",
"Comprehensive Net Income": "-4.24",
"Other Compr. Net Income": "0.221",
"Economic Capital Ratio": "-8.45"
},
"2011": {
"Liabilities, Current": "-12.4",
"Liabilities": "6.89",
"Assets": "-2.27",
"Stockholders Equity": "1.79",
"ECR before LimitedLiability": "-9.59",
"Liabilities, Non-Current": "12.1",
"Other Liabilities": "5.77",
"Other Assets": "-2.45",
"Assets, Noncurrent": "1.20",
"Property, Plant and Equipment, Net": "-0.746",
"Depreciation, Depletion, Amortization": "-0.859",
"Expenses": "-11.0",
"Revenues": "-101",
"Net Income": "-11.4",
"Operating Expenses": "-32.0",
"Other Expenses": "25.4",
"Other Revenues": "-101",
"Other Net Income": "55.7",
"Comprehensive Net Income": "-13.9",
"Other Compr. Net Income": "-2.62",
"Economic Capital Ratio": "-8.99"
},
"2012": {
"Liabilities, Current": "-13.5",
"Liabilities": "-0.315",
"Assets": "-0.604",
"Stockholders Equity": "-1.18",
"ECR before LimitedLiability": "38.0",
"Liabilities, Non-Current": "5.52",
"Other Liabilities": "6.20",
"Other Assets": "-2.22",
"Assets, Current": "-0.271",
"Assets, Noncurrent": "2.32",
"Other Expenses": "37.4",
"Expenses": "-2.26",
"Revenues": "-92.6",
"Net Income": "7.35",
"Operating Expenses": "-38.1",
"Depreciation, Depletion, Amortization": "-2.85",
"Other Revenues": "-92.6",
"Comprehensive Net Income": "9.85",
"Other Net Income": "58.5",
"Other Compr. Net Income": "2.34",
"Economic Capital Ratio": "-6.22"
},
"2013": {
"Liabilities, Non-Current": "-34.7",
"Liabilities": "-32.9",
"Stockholders Equity": "-26.7",
"Liabilities, Current": "-0.256",
"Other Liabilities": "0.769",
"Property, Plant and Equipment, Net": "-2.43",
"Assets": "-0.147",
"ECR before LimitedLiability": "9.37",
"Assets, Noncurrent": "0.0671",
"Assets, Current": "0.322",
"Other Assets": "0.272",
"Other Expenses": "5.65",
"Expenses": "4.93",
"Revenues": "-45.9",
"Net Income": "3.58",
"Depreciation, Depletion, Amortization": "0.0596",
"Operating Expenses": "-0.180",
"Other Revenues": "-45.9",
"Comprehensive Net Income": "3.76",
"Other Net Income": "15.8",
"Economic Capital Ratio": "-37.3"
},
"2014": {
"Other Liabilities": "7.02",
"Liabilities": "-27.8",
"Stockholders Equity": "-30.5",
"ECR before LimitedLiability": "-38.3",
"Liabilities, Non-Current": "-37.0",
"Liabilities, Current": "-4.32",
"Assets, Noncurrent": "0.389",
"Assets": "-9.58",
"Assets, Current": "-0.805",
"Property, Plant and Equipment, Net": "-10.2",
"Other Assets": "1.32",
"Depreciation, Depletion, Amortization": "1.26",
"Expenses": "7.07",
"Revenues": "-78.2",
"Net Income": "2.37",
"Other Expenses": "11.5",
"Operating Expenses": "-23.3",
"Other Revenues": "-78.2",
"Other Net Income": "29.5",
"Economic Capital Ratio": "-37.8",
"Other Compr. Net Income": "-2.32"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_air/2014/plot_over_time/0000006201_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "6,838,000",
"Assets, Noncurrent": "2,236,000",
"Depreciation, Depletion, Amortization": "1,093,000",
"Liabilities, Current": "8,780,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "19,303,000",
"Other Assets": "1,176,000",
"Other Compr. Net Income": "0",
"Other Expenses": "1,431,000",
"Other Liabilities": "0",
"Other Net Income": "21,356,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "14,838,000"
},
"output_variables": {
"Liabilities": "8,780,000",
"Assets": "25,088,000",
"Expenses": "21,827,000",
"Revenues": "0",
"Stockholders Equity": "16,308,000",
"Net Income": "-471,000",
"Comprehensive Net Income": "-471,000",
"BaseVar": "40,900,565",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "79%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "6,757,000",
"Assets, Noncurrent": "1,891,000",
"Depreciation, Depletion, Amortization": "1,086,000",
"Liabilities, Current": "8,630,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "21,642,000",
"Other Assets": "1,287,000",
"Other Compr. Net Income": "-1,209,000",
"Other Expenses": "2,423,000",
"Other Liabilities": "0",
"Other Net Income": "23,172,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "13,913,000"
},
"output_variables": {
"Liabilities": "8,630,000",
"Assets": "23,848,000",
"Expenses": "25,151,000",
"Revenues": "0",
"Stockholders Equity": "15,218,000",
"Net Income": "-1,979,000",
"Comprehensive Net Income": "-2,583,500",
"BaseVar": "43,729,260",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "68%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "7,072,000",
"Assets, Noncurrent": "2,167,000",
"Depreciation, Depletion, Amortization": "1,400,000",
"Liabilities, Current": "9,304,000",
"Liabilities, Non-Current": "0",
"Operating Expenses": "21,375,000",
"Other Assets": "1,152,000",
"Other Compr. Net Income": "984,000",
"Other Expenses": "3,612,000",
"Other Liabilities": "0",
"Other Net Income": "24,511,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "13,119,000"
},
"output_variables": {
"Liabilities": "9,304,000",
"Assets": "23,510,000",
"Expenses": "26,387,000",
"Revenues": "0",
"Stockholders Equity": "14,206,000",
"Net Income": "-1,876,000",
"Comprehensive Net Income": "-1,384,000",
"BaseVar": "45,201,510",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "71%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "14,323,000",
"Assets, Noncurrent": "2,299,000",
"Depreciation, Depletion, Amortization": "853,000",
"Liabilities, Current": "13,806,000",
"Liabilities, Non-Current": "31,203,000",
"Operating Expenses": "19,448,000",
"Other Assets": "6,397,000",
"Other Compr. Net Income": "948,000",
"Other Expenses": "7,352,000",
"Other Liabilities": "0",
"Other Net Income": "25,819,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "19,259,000"
},
"output_variables": {
"Liabilities": "45,009,000",
"Assets": "42,278,000",
"Expenses": "27,653,000",
"Revenues": "0",
"Stockholders Equity": "-2,731,000",
"Net Income": "-1,834,000",
"Comprehensive Net Income": "-1,360,000",
"BaseVar": "73,846,600",
"ECR before LimitedLiability": "-7.4%",
"Economic Capital Ratio": "34%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "12,112,000",
"Assets, Noncurrent": "2,244,000",
"Depreciation, Depletion, Amortization": "1,295,000",
"Liabilities, Current": "13,435,000",
"Liabilities, Non-Current": "28,315,000",
"Operating Expenses": "34,762,000",
"Other Assets": "6,331,000",
"Other Compr. Net Income": "-2,527,000",
"Other Expenses": "2,674,000",
"Other Liabilities": "0",
"Other Net Income": "41,613,000",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "23,084,000"
},
"output_variables": {
"Liabilities": "41,750,000",
"Assets": "43,771,000",
"Expenses": "38,731,000",
"Revenues": "0",
"Stockholders Equity": "2,021,000",
"Net Income": "2,882,000",
"Comprehensive Net Income": "1,618,500",
"BaseVar": "88,753,905",
"ECR before LimitedLiability": "7.2%",
"Economic Capital Ratio": "41%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 0.4078890532310156,
"company_index": "https://www.realrate-archive.com/us_air/2014/industry_indexes/0000006201.svg",
"analysing_equity": "https://www.realrate-archive.com/us_air/2014/analytics/equity/0000006201.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_air/2014/analytics/profit_loss/0000006201.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_air/2014/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"180 B"
],
[
"Assets",
"234 B"
],
[
"Expenses",
"214 B"
],
[
"Stockholders Equity",
"108 B"
]
],
"industry_id": "us_air",
"industry_label": "Aviation",
"num_companies": 17,
"num_top_companies": 4,
"ecr_records": {
"2010": {
"0000073887": {
"rank": 1,
"ecr": "124"
},
"0001158463": {
"rank": 2,
"ecr": "103"
},
"0000092380": {
"rank": 3,
"ecr": "103"
},
"0001048911": {
"rank": 4,
"ecr": "102"
},
"0000100517": {
"rank": 5,
"ecr": "85"
},
"0000006201": {
"rank": 6,
"ecr": "79"
},
"0000004515": {
"rank": 7,
"ecr": "66"
},
"0000027904": {
"rank": 8,
"ecr": "37"
}
},
"2011": {
"0000073887": {
"rank": 1,
"ecr": "125"
},
"0000350403": {
"rank": 2,
"ecr": "121"
},
"0001048911": {
"rank": 3,
"ecr": "107"
},
"0000230211": {
"rank": 4,
"ecr": "103"
},
"0001158463": {
"rank": 5,
"ecr": "98"
},
"0001498710": {
"rank": 6,
"ecr": "97"
},
"0000092380": {
"rank": 7,
"ecr": "92"
},
"0001172222": {
"rank": 8,
"ecr": "83"
},
"0000914397": {
"rank": 9,
"ecr": "76"
},
"0001135185": {
"rank": 10,
"ecr": "71"
},
"0000006201": {
"rank": 11,
"ecr": "68"
},
"0000004515": {
"rank": 12,
"ecr": "62"
},
"0000100517": {
"rank": 13,
"ecr": "58"
},
"0000816159": {
"rank": 14,
"ecr": "57"
},
"0000894081": {
"rank": 15,
"ecr": "54"
},
"0001514226": {
"rank": 16,
"ecr": "46"
},
"0000701345": {
"rank": 17,
"ecr": "36"
},
"0000027904": {
"rank": 18,
"ecr": "34"
}
},
"2012": {
"0000073887": {
"rank": 1,
"ecr": "119"
},
"0000350403": {
"rank": 2,
"ecr": "109"
},
"0001048911": {
"rank": 3,
"ecr": "103"
},
"0000230211": {
"rank": 4,
"ecr": "101"
},
"0001498710": {
"rank": 5,
"ecr": "99"
},
"0001158463": {
"rank": 6,
"ecr": "96"
},
"0000092380": {
"rank": 7,
"ecr": "94"
},
"0001172222": {
"rank": 8,
"ecr": "84"
},
"0001128281": {
"rank": 9,
"ecr": "81"
},
"0000006201": {
"rank": 10,
"ecr": "71"
},
"0000914397": {
"rank": 11,
"ecr": "69"
},
"0001135185": {
"rank": 12,
"ecr": "66"
},
"0000004515": {
"rank": 13,
"ecr": "61"
},
"0000816159": {
"rank": 14,
"ecr": "60"
},
"0001514226": {
"rank": 15,
"ecr": "48"
},
"0000701345": {
"rank": 16,
"ecr": "46"
},
"0000842722": {
"rank": 17,
"ecr": "0.000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000061"
}
},
"2013": {
"0000350403": {
"rank": 1,
"ecr": "123"
},
"0000073887": {
"rank": 2,
"ecr": "120"
},
"0001048911": {
"rank": 3,
"ecr": "109"
},
"0001498710": {
"rank": 4,
"ecr": "105"
},
"0000230211": {
"rank": 5,
"ecr": "96"
},
"0001158463": {
"rank": 6,
"ecr": "93"
},
"0000092380": {
"rank": 7,
"ecr": "91"
},
"0000027904": {
"rank": 8,
"ecr": "71"
},
"0000914397": {
"rank": 9,
"ecr": "68"
},
"0001525221": {
"rank": 10,
"ecr": "67"
},
"0000100517": {
"rank": 11,
"ecr": "63"
},
"0001135185": {
"rank": 12,
"ecr": "60"
},
"0000816159": {
"rank": 13,
"ecr": "59"
},
"0001159154": {
"rank": 14,
"ecr": "46"
},
"0000006201": {
"rank": 15,
"ecr": "34"
},
"0000353184": {
"rank": 16,
"ecr": "0.00000000019"
},
"0000842722": {
"rank": 17,
"ecr": "0.00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000018"
}
},
"2014": {
"0000073887": {
"rank": 1,
"ecr": "115"
},
"0001498710": {
"rank": 2,
"ecr": "112"
},
"0001048911": {
"rank": 3,
"ecr": "112"
},
"0000230211": {
"rank": 4,
"ecr": "99"
},
"0001158463": {
"rank": 5,
"ecr": "97"
},
"0000353184": {
"rank": 6,
"ecr": "97"
},
"0000092380": {
"rank": 7,
"ecr": "91"
},
"0001172222": {
"rank": 8,
"ecr": "85"
},
"0000100517": {
"rank": 9,
"ecr": "83"
},
"0001128281": {
"rank": 10,
"ecr": "69"
},
"0001525221": {
"rank": 11,
"ecr": "67"
},
"0000816159": {
"rank": 12,
"ecr": "64"
},
"0001135185": {
"rank": 13,
"ecr": "60"
},
"0000914397": {
"rank": 14,
"ecr": "55"
},
"0001159154": {
"rank": 15,
"ecr": "47"
},
"0000027904": {
"rank": 16,
"ecr": "44"
},
"0000006201": {
"rank": 17,
"ecr": "41"
}
}
},
"rating_box": [
[
"Top rated",
"4 of 17"
],
[
"Best, worst rating",
"115 %, 40.8 %"
],
[
"New companies",
"2"
]
],
"regression_plot": "https://www.realrate-archive.com/us_air/2014/backtesting_correlation/regression_2014.svg",
"scentences": [
"AIR T INC climbed 10 positions from 16 to 6 due to its excellent Revenues.",
"Delta AIR Lines INC lost 8 positions from 8 to 16 due to its bad Liabilities, Non-Current.",
"Hawaiian Holdings INC entered the 2015 ranking at rank 8, making it the best newcomer.",
"The biggest company by assets, Delta AIR Lines INC, is only ranked at place 16 whereas the smallest company, Saker Aviation Services Inc, is financially stronger at rank 10."
],
"url_segment": "2015-us-air",
"year": 2015,
"feature_importance": "https://www.realrate-archive.com/us_air/2014/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000006201": {
"2011": {
"obs_EconomicCapitalRatio": 0.11015106197024029
},
"2012": {
"obs_EconomicCapitalRatio": 0.25583397297175703
},
"2013": {
"obs_EconomicCapitalRatio": 0.18938643595542995
},
"2014": {
"obs_EconomicCapitalRatio": 0.8127089613230658
},
"2015": {
"obs_EconomicCapitalRatio": 0.5660717935254819
},
"2016": {
"obs_EconomicCapitalRatio": 0.492048182339746
},
"2017": {
"obs_EconomicCapitalRatio": 0.4926236761776218
},
"2018": {
"obs_EconomicCapitalRatio": 0.23938558397857665
},
"2019": {
"obs_EconomicCapitalRatio": 0.20796077183426578
},
"2020": {
"obs_EconomicCapitalRatio": 0.12416268864662476
}
},
"0000027904": {
"2011": {
"obs_EconomicCapitalRatio": 0.13784387484590718
},
"2013": {
"obs_EconomicCapitalRatio": 0.4387649334932873
},
"2014": {
"obs_EconomicCapitalRatio": 0.7017151840458474
},
"2015": {
"obs_EconomicCapitalRatio": 0.7500225882824026
},
"2016": {
"obs_EconomicCapitalRatio": 0.7318769203196012
},
"2017": {
"obs_EconomicCapitalRatio": 0.789735968445722
},
"2018": {
"obs_EconomicCapitalRatio": 0.6074307957076885
},
"2019": {
"obs_EconomicCapitalRatio": 0.6469729625561117
},
"2020": {
"obs_EconomicCapitalRatio": 0.34902425904055945
},
"2021": {
"obs_EconomicCapitalRatio": 0.3439534953532922
},
"2022": {
"obs_EconomicCapitalRatio": 0.2967195227752771
},
"2023": {
"obs_EconomicCapitalRatio": 0.3771955619609906
},
"2024": {
"obs_EconomicCapitalRatio": 0.5715281832259309
},
"2025": {
"obs_EconomicCapitalRatio": 0.6459988146907127
}
},
"0000092380": {
"2011": {
"obs_EconomicCapitalRatio": 0.5008090403258915
},
"2012": {
"obs_EconomicCapitalRatio": 0.5634346182156919
},
"2013": {
"obs_EconomicCapitalRatio": 0.915505608664682
},
"2014": {
"obs_EconomicCapitalRatio": 1.8944587046798427
},
"2015": {
"obs_EconomicCapitalRatio": 1.7431781372405557
},
"2016": {
"obs_EconomicCapitalRatio": 1.8360933466781297
},
"2017": {
"obs_EconomicCapitalRatio": 2.201475289470386
},
"2021": {
"obs_EconomicCapitalRatio": 1.0082340483385146
},
"2022": {
"obs_EconomicCapitalRatio": 0.8602943714624869
},
"2023": {
"obs_EconomicCapitalRatio": 0.6791613857659893
},
"2024": {
"obs_EconomicCapitalRatio": 0.8511697935564763
},
"2025": {
"obs_EconomicCapitalRatio": 1.0631667756419343
}
},
"0000100517": {
"2013": {
"obs_EconomicCapitalRatio": 0.4521273980170958
},
"2014": {
"obs_EconomicCapitalRatio": 0.9561894269792314
},
"2015": {
"obs_EconomicCapitalRatio": 0.8121000672898797
},
"2016": {
"obs_EconomicCapitalRatio": 0.9011525539396364
},
"2017": {
"obs_EconomicCapitalRatio": 0.7237453275268466
},
"2018": {
"obs_EconomicCapitalRatio": 0.7869451191038607
},
"2019": {
"obs_EconomicCapitalRatio": 0.6681874867948473
},
"2020": {
"obs_EconomicCapitalRatio": 0.35423167256561794
},
"2021": {
"obs_EconomicCapitalRatio": 0.3315984873807581
}
},
"0001158463": {
"2011": {
"obs_EconomicCapitalRatio": 0.3716696679801035
},
"2012": {
"obs_EconomicCapitalRatio": 0.3760938756191008
},
"2013": {
"obs_EconomicCapitalRatio": 0.5231105252809513
},
"2014": {
"obs_EconomicCapitalRatio": 0.922452978535316
},
"2015": {
"obs_EconomicCapitalRatio": 1.3426447552616416
},
"2016": {
"obs_EconomicCapitalRatio": 1.2316218597167097
},
"2017": {
"obs_EconomicCapitalRatio": 1.1789885026889393
},
"2018": {
"obs_EconomicCapitalRatio": 0.7624401596467778
},
"2019": {
"obs_EconomicCapitalRatio": 0.7496026477693346
},
"2020": {
"obs_EconomicCapitalRatio": 0.48972497587166636
},
"2021": {
"obs_EconomicCapitalRatio": 0.538782004219387
},
"2022": {
"obs_EconomicCapitalRatio": 0.24937399472534524
},
"2023": {
"obs_EconomicCapitalRatio": 0.21773148723459515
},
"2024": {
"obs_EconomicCapitalRatio": 0.2591280482335753
},
"2025": {
"obs_EconomicCapitalRatio": 0.16423519178382864
}
},
"0001048911": {
"2011": {
"obs_EconomicCapitalRatio": 1.3702730734716972
},
"2012": {
"obs_EconomicCapitalRatio": 1.3784106316186786
},
"2013": {
"obs_EconomicCapitalRatio": 1.9092802954102475
},
"2014": {
"obs_EconomicCapitalRatio": 2.1942580086046592
},
"2015": {
"obs_EconomicCapitalRatio": 1.6501157900269434
},
"2016": {
"obs_EconomicCapitalRatio": 1.6266341965196263
},
"2017": {
"obs_EconomicCapitalRatio": 2.056098566056394
},
"2018": {
"obs_EconomicCapitalRatio": 1.1871855403846212
},
"2019": {
"obs_EconomicCapitalRatio": 1.1083230210315214
},
"2020": {
"obs_EconomicCapitalRatio": 1.5424695211572048
},
"2021": {
"obs_EconomicCapitalRatio": 1.281871629487344
},
"2022": {
"obs_EconomicCapitalRatio": 0.8138312177381128
}
},
"0001128281": {
"2012": {
"obs_EconomicCapitalRatio": 0.3849349680461592
},
"2014": {
"obs_EconomicCapitalRatio": 0.4693495498035795
},
"2015": {
"obs_EconomicCapitalRatio": 0.4073025266689357
},
"2016": {
"obs_EconomicCapitalRatio": 0.7648176977653226
},
"2017": {
"obs_EconomicCapitalRatio": 0.8523612180885095
},
"2018": {
"obs_EconomicCapitalRatio": 0.6000307860998672
},
"2019": {
"obs_EconomicCapitalRatio": 1.286503020079086
},
"2021": {
"obs_EconomicCapitalRatio": 0.7793071706859729
},
"2022": {
"obs_EconomicCapitalRatio": 1.3594994375808303
},
"2023": {
"obs_EconomicCapitalRatio": 1.183493709164484
},
"2024": {
"obs_EconomicCapitalRatio": 1.2755529724189583
},
"2025": {
"obs_EconomicCapitalRatio": 1.402714507001543
}
},
"0000353184": {
"2013": {
"obs_EconomicCapitalRatio": 1.2761740840303222
},
"2014": {
"obs_EconomicCapitalRatio": 2.52823346191191
},
"2015": {
"obs_EconomicCapitalRatio": 2.163661804713463
},
"2016": {
"obs_EconomicCapitalRatio": 1.3531210821269177
},
"2018": {
"obs_EconomicCapitalRatio": 0.6450263916738852
},
"2020": {
"obs_EconomicCapitalRatio": 0.3213099049588084
},
"2021": {
"obs_EconomicCapitalRatio": 0.5426152543945001
}
},
"0001525221": {
"2013": {
"obs_EconomicCapitalRatio": 0.8449869175253659
},
"2014": {
"obs_EconomicCapitalRatio": 0.5483435663547486
},
"2024": {
"obs_EconomicCapitalRatio": 0.5669489810006583
},
"2025": {
"obs_EconomicCapitalRatio": 0.5895221222938902
}
},
"0000810332": {
"2020": {
"obs_EconomicCapitalRatio": 0.17950435728501285
},
"2021": {
"obs_EconomicCapitalRatio": 0.1677919275684671
}
},
"0001670076": {
"2021": {
"obs_EconomicCapitalRatio": 0.7574044972091829
},
"2022": {
"obs_EconomicCapitalRatio": 0.5422934869486916
},
"2023": {
"obs_EconomicCapitalRatio": 0.2537370302541128
},
"2024": {
"obs_EconomicCapitalRatio": 0.2736746323626108
},
"2025": {
"obs_EconomicCapitalRatio": 0.15888199278731624
}
},
"0001743907": {
"2021": {
"obs_EconomicCapitalRatio": 1.3831821893063003
},
"2022": {
"obs_EconomicCapitalRatio": 0.7216922113212046
},
"2023": {
"obs_EconomicCapitalRatio": 0.6267347687867924
},
"2024": {
"obs_EconomicCapitalRatio": 0.5896820844369818
},
"2025": {
"obs_EconomicCapitalRatio": 0.5665174393732652
}
},
"0001779128": {
"2021": {
"obs_EconomicCapitalRatio": 3.1712822745035827
},
"2022": {
"obs_EconomicCapitalRatio": 1.38704325396759
},
"2023": {
"obs_EconomicCapitalRatio": 1.4440801293145638
},
"2024": {
"obs_EconomicCapitalRatio": 2.203666882842112
},
"2025": {
"obs_EconomicCapitalRatio": 2.3294474278795345
}
},
"0001819516": {
"2021": {
"obs_EconomicCapitalRatio": 0.68102452336233
},
"2022": {
"obs_EconomicCapitalRatio": 0.1425307815178216
},
"2023": {
"obs_EconomicCapitalRatio": 0.38998172071159887
},
"2024": {
"obs_EconomicCapitalRatio": 0.9721726834510896
},
"2025": {
"obs_EconomicCapitalRatio": 0.3928034414139669
}
}
}
}