{ "company_details": [ { "company_id": "0000891482", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000891482.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000891482.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000891482.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000891482_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000891482_main_keyfigs.svg", "name": "FULL House Resorts INC", "rank": 1, "regression_plot": "https://www.realrate-archive.com/us_hotels/2012/backtesting_correlation/regression_0000891482.svg", "report_text": "The relative strengths and weaknesses of FULL House Resorts INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of FULL House Resorts INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 93% points.The greatest weakness of FULL House Resorts INC is the variable General and Administrative Expense, reducing the Economic Capital Ratio by 64% points.

The company's Economic Capital Ratio, given in the ranking table, is 174%, being 90% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000891482_2013_FULL_House_Resorts_INC.pdf", "shrinked_graph_json": { "2011": { "Other Assets": "-0.273", "Assets": "-0.829", "Stockholders Equity": "-21.3", "ECR before LimitedLiability": "67.9", "Property Plant and Equipment": "-0.818", "Liabilities": "69.3", "Liabilities, Current": "5.04", "Other Liabilities": "67.4", "General and Administrative Expense": "-78.5", "Expenses": "-66.5", "Net Income": "53.7", "Operating Expenses": "24.4", "Cost of Goods and Services Sold": "0.477", "Other Expenses": "-6.35", "Depreciation, Depletion, Amortization": "-9.09", "Other Revenues": "122", "Revenues": "122", "Other Compr. Net Income": "0.433", "Comprehensive Net Income": "54.0", "Other Net Income": "-34.1", "Economic Capital Ratio": "65.2" }, "2012": { "Other Assets": "1.56", "Assets": "3.51", "Liabilities": "63.0", "Stockholders Equity": "-23.8", "ECR before LimitedLiability": "91.0", "Property Plant and Equipment": "3.26", "Assets, Non-Current": "-1.12", "Liabilities, Current": "23.2", "Other Liabilities": "50.4", "General and Administrative Expense": "-64.1", "Expenses": "-35.7", "Revenues": "42.7", "Net Income": "90.8", "Depreciation, Depletion, Amortization": "9.24", "Other Expenses": "-3.17", "Operating Expenses": "19.6", "Other Revenues": "42.7", "Comprehensive Net Income": "92.9", "Other Net Income": "82.5", "Other Compr. Net Income": "2.87", "Economic Capital Ratio": "89.7" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000891482_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "23,214", "Assets, Non-Current": "21,863", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "7,002", "General and Administrative Expense": "25,429", "Intangible Assets": "19,176", "Liabilities, Current": "17,185", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "-8,304", "Other Compr. Net Income": "0", "Other Expenses": "58,313", "Other Liabilities": "21,987", "Other Net Income": "-2,127", "Other Revenues": "105,461", "Property Plant and Equipment": "38,668" }, "output_variables": { "Assets": "94,618", "Liabilities": "39,173", "Expenses": "90,744", "Revenues": "105,461", "Stockholders Equity": "55,445", "Net Income": "12,590", "Comprehensive Net Income": "12,590", "BaseVar": "546,859", "ECR before LimitedLiability": "157%", "Economic Capital Ratio": "161%" } }, "2012": { "input_variables": { "Assets, Current": "32,339", "Assets, Non-Current": "46,713", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "6,884", "General and Administrative Expense": "37,003", "Intangible Assets": "40,233", "Liabilities, Current": "15,332", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "-40,233", "Other Compr. Net Income": "0", "Other Expenses": "91,599", "Other Liabilities": "66,260", "Other Net Income": "36,741", "Other Revenues": "128,760", "Property Plant and Equipment": "83,673" }, "output_variables": { "Assets": "162,725", "Liabilities": "81,592", "Expenses": "135,486", "Revenues": "128,760", "Stockholders Equity": "81,133", "Net Income": "30,015", "Comprehensive Net Income": "30,015", "BaseVar": "850,547", "ECR before LimitedLiability": "172%", "Economic Capital Ratio": "174%" } } }, "top_rated": true, "trend": 1.0, "value": 1.7418008385836434, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000891482.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000891482.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000891482.svg" }, { "company_id": "0000912145", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000912145.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000912145.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000912145_main_keyfigs.svg", "name": "Ameristar Casinos INC", "rank": 2, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Ameristar Casinos INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Ameristar Casinos INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 120% points.The greatest weakness of Ameristar Casinos INC is the variable Expenses, reducing the Economic Capital Ratio by 83% points.

The company's Economic Capital Ratio, given in the ranking table, is 168%, being 83% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000912145_2013_Ameristar_Casinos_INC.pdf", "shrinked_graph_json": { "2011": { "Other Assets": "-1.20", "Assets": "-3.93", "Liabilities": "76.9", "Stockholders Equity": "37.7", "ECR before LimitedLiability": "50.0", "Intangible Assets": "-1.29", "Assets, Non-Current": "-0.536", "Assets, Current": "-1.79", "Liabilities, Current": "12.1", "Other Liabilities": "71.8", "General and Administrative Expense": "-16.9", "Expenses": "-68.5", "Revenues": "82.2", "Net Income": "-15.4", "Operating Expenses": "20.8", "Other Expenses": "-66.8", "Depreciation, Depletion, Amortization": "-7.69", "Other Revenues": "82.2", "Comprehensive Net Income": "-15.0", "Other Net Income": "-52.3", "Economic Capital Ratio": "47.3" }, "2012": { "Assets": "0.927", "Stockholders Equity": "43.9", "ECR before LimitedLiability": "84.8", "Assets, Non-Current": "0.295", "Assets, Current": "0.485", "Liabilities, Current": "17.7", "Liabilities": "88.5", "Other Liabilities": "82.3", "General and Administrative Expense": "-23.3", "Expenses": "-82.7", "Net Income": "28.3", "Depreciation, Depletion, Amortization": "-6.54", "Cost of Goods and Services Sold": "0.308", "Other Expenses": "-73.5", "Operating Expenses": "19.7", "Other Revenues": "120", "Revenues": "120", "Other Compr. Net Income": "2.89", "Comprehensive Net Income": "30.9", "Other Net Income": "-37.5", "Economic Capital Ratio": "83.4" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000912145_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "147,775", "Assets, Non-Current": "58,194", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "105,922", "General and Administrative Expense": "259,151", "Intangible Assets": "83,573", "Liabilities, Current": "180,768", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "1,035,636", "Other Liabilities": "0", "Other Net Income": "-86,080", "Other Revenues": "1,493,583", "Property Plant and Equipment": "1,722,497" }, "output_variables": { "Assets": "2,012,039", "Liabilities": "180,768", "Expenses": "1,400,709", "Revenues": "1,493,583", "Stockholders Equity": "1,831,271", "Net Income": "6,794", "Comprehensive Net Income": "6,794", "BaseVar": "8,308,904", "ECR before LimitedLiability": "137%", "Economic Capital Ratio": "143%" } }, "2012": { "input_variables": { "Assets, Current": "136,176", "Assets, Non-Current": "84,406", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "106,317", "General and Administrative Expense": "251,395", "Intangible Assets": "112,169", "Liabilities, Current": "193,599", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "1,041,010", "Other Liabilities": "0", "Other Net Income": "879", "Other Revenues": "1,474,178", "Property Plant and Equipment": "1,741,523" }, "output_variables": { "Assets": "2,074,274", "Liabilities": "193,599", "Expenses": "1,398,722", "Revenues": "1,474,178", "Stockholders Equity": "1,880,675", "Net Income": "76,335", "Comprehensive Net Income": "76,335", "BaseVar": "8,088,482", "ECR before LimitedLiability": "165%", "Economic Capital Ratio": "168%" } } }, "top_rated": true, "trend": 1.0, "value": 1.6793296103866249, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000912145.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000912145.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000912145.svg" }, { "company_id": "0000911147", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000911147.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000911147.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000911147.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000911147_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000911147_main_keyfigs.svg", "name": "Century Casinos INC CO", "rank": 3, "regression_plot": "https://www.realrate-archive.com/us_hotels/2012/backtesting_correlation/regression_0000911147.svg", "report_text": "The relative strengths and weaknesses of Century Casinos INC CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Century Casinos INC CO compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 67% points.The greatest weakness of Century Casinos INC CO is the variable General and Administrative Expense, reducing the Economic Capital Ratio by 67% points.

The company's Economic Capital Ratio, given in the ranking table, is 151%, being 66% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000911147_2013_Century_Casinos_INC_CO.pdf", "shrinked_graph_json": { "2011": { "Assets": "1.31", "Liabilities": "46.7", "Stockholders Equity": "39.8", "ECR before LimitedLiability": "44.6", "Property Plant and Equipment": "2.46", "Intangible Assets": "-1.03", "Assets, Non-Current": "-0.848", "Assets, Current": "1.39", "Liabilities, Current": "-9.98", "Other Liabilities": "51.2", "General and Administrative Expense": "-58.6", "Expenses": "-31.9", "Revenues": "38.9", "Net Income": "3.12", "Operating Expenses": "14.1", "Other Expenses": "-13.2", "Depreciation, Depletion, Amortization": "19.6", "Other Revenues": "38.9", "Comprehensive Net Income": "3.36", "Other Net Income": "-11.1", "Economic Capital Ratio": "41.9" }, "2012": { "Liabilities, Current": "7.30", "Liabilities": "60.0", "Stockholders Equity": "46.4", "ECR before LimitedLiability": "67.8", "Other Liabilities": "56.8", "General and Administrative Expense": "-66.8", "Expenses": "-32.8", "Net Income": "20.7", "Depreciation, Depletion, Amortization": "23.2", "Other Expenses": "-9.06", "Operating Expenses": "13.8", "Other Revenues": "67.3", "Revenues": "67.3", "Property Plant and Equipment": "0.735", "Assets, Non-Current": "-0.814", "Intangible Assets": "-0.536", "Assets, Current": "0.512", "Comprehensive Net Income": "22.5", "Other Net Income": "-28.1", "Other Compr. Net Income": "2.03", "Economic Capital Ratio": "66.4" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000911147_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "27,286", "Assets, Non-Current": "193", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "21,582", "Intangible Assets": "4,833", "Liabilities, Current": "21,359", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "4,810", "Other Compr. Net Income": "0", "Other Expenses": "46,275", "Other Liabilities": "2,828", "Other Net Income": "12", "Other Revenues": "70,866", "Property Plant and Equipment": "99,605" }, "output_variables": { "Assets": "136,727", "Liabilities": "24,187", "Expenses": "67,857", "Revenues": "70,866", "Stockholders Equity": "112,540", "Net Income": "3,021", "Comprehensive Net Income": "3,021", "BaseVar": "416,196", "ECR before LimitedLiability": "130%", "Economic Capital Ratio": "138%" } }, "2012": { "input_variables": { "Assets, Current": "26,535", "Assets, Non-Current": "582", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "21,452", "Intangible Assets": "4,941", "Liabilities, Current": "13,071", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "5,752", "Other Compr. Net Income": "0", "Other Expenses": "46,054", "Other Liabilities": "6,109", "Other Net Income": "-231", "Other Revenues": "71,828", "Property Plant and Equipment": "99,526" }, "output_variables": { "Assets": "137,336", "Liabilities": "19,180", "Expenses": "67,506", "Revenues": "71,828", "Stockholders Equity": "118,156", "Net Income": "4,091", "Comprehensive Net Income": "4,091", "BaseVar": "416,005", "ECR before LimitedLiability": "146%", "Economic Capital Ratio": "151%" } } }, "top_rated": true, "trend": 2.0, "value": 1.5091117512235204, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000911147.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000911147.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000911147.svg" }, { "company_id": "0001048286", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001048286.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001048286.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001048286.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001048286_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001048286_main_keyfigs.svg", "name": "Marriott International INC MD", "rank": 4, "regression_plot": "https://www.realrate-archive.com/us_hotels/2012/backtesting_correlation/regression_0001048286.svg", "report_text": "The relative strengths and weaknesses of Marriott International INC MD are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Marriott International INC MD compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 132% points.The greatest weakness of Marriott International INC MD is the variable Other Expenses, reducing the Economic Capital Ratio by 435% points.

The company's Economic Capital Ratio, given in the ranking table, is 132%, being 48% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001048286_2013_Marriott_International_INC_MD.pdf", "shrinked_graph_json": { "2009": { "Other Assets": "-7.02", "Assets": "-11.0", "Liabilities": "68.2", "Stockholders Equity": "12.0", "ECR before LimitedLiability": "34.6", "Intangible Assets": "2.60", "Property Plant and Equipment": "-7.25", "Assets, Current": "0.296", "Assets, Non-Current": "-0.644", "Other Liabilities": "60.1", "Liabilities, Current": "14.5", "Expenses": "-102", "Revenues": "84.2", "Net Income": "24.5", "Other Expenses": "-96.5", "General and Administrative Expense": "-4.03", "Other Revenues": "84.2", "Comprehensive Net Income": "15.9", "Other Net Income": "21.9", "Other Compr. Net Income": "-9.94", "Economic Capital Ratio": "36.5" }, "2010": { "Assets": "-12.6", "Liabilities": "79.3", "Stockholders Equity": "-38.8", "ECR before LimitedLiability": "39.3", "Assets, Non-Current": "-1.68", "Property Plant and Equipment": "-11.6", "Other Assets": "-0.791", "Other Liabilities": "76.2", "Liabilities, Current": "7.21", "Other Expenses": "-338", "Expenses": "-165", "Revenues": "100.0", "Net Income": "10.9", "Depreciation, Depletion, Amortization": "35.7", "Operating Expenses": "47.4", "General and Administrative Expense": "40.1", "Other Revenues": "100.0", "Other Net Income": "18.8", "Comprehensive Net Income": "10.0", "Other Compr. Net Income": "-0.924", "Economic Capital Ratio": "39.0" }, "2011": { "Assets": "-35.5", "Liabilities": "67.2", "Stockholders Equity": "-81.3", "ECR before LimitedLiability": "8.75", "Property Plant and Equipment": "-33.2", "Assets, Non-Current": "-3.83", "Assets, Current": "-8.04", "Liabilities, Current": "-5.51", "Other Liabilities": "67.7", "General and Administrative Expense": "63.3", "Expenses": "-287", "Revenues": "102", "Net Income": "-12.8", "Operating Expenses": "36.6", "Other Expenses": "-517", "Depreciation, Depletion, Amortization": "55.6", "Other Revenues": "102", "Comprehensive Net Income": "-15.9", "Other Net Income": "-28.1", "Other Compr. Net Income": "-2.91", "Economic Capital Ratio": "6.08" }, "2012": { "Assets": "-17.7", "Liabilities": "93.0", "Stockholders Equity": "-78.3", "ECR before LimitedLiability": "49.3", "Property Plant and Equipment": "-16.7", "Assets, Non-Current": "-4.02", "Assets, Current": "-3.96", "Liabilities, Current": "-5.29", "Other Liabilities": "93.2", "General and Administrative Expense": "59.4", "Expenses": "-236", "Revenues": "132", "Net Income": "42.5", "Depreciation, Depletion, Amortization": "49.6", "Other Expenses": "-435", "Operating Expenses": "29.8", "Other Revenues": "132", "Comprehensive Net Income": "46.7", "Other Net Income": "-61.7", "Other Compr. Net Income": "4.91", "Economic Capital Ratio": "48.0" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001048286_strength_weakness.svg", "table_records": { "2009": { "input_variables": { "Assets, Current": "3,406,000", "Assets, Non-Current": "566,000", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "803,000", "Intangible Assets": "1,585,000", "Liabilities, Current": "2,533,000", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "1,903,000", "Other Compr. Net Income": "-66,000", "Other Expenses": "11,824,000", "Other Liabilities": "0", "Other Net Income": "57,000", "Other Revenues": "12,917,000", "Property Plant and Equipment": "1,443,000" }, "output_variables": { "Assets": "8,903,000", "Liabilities": "2,533,000", "Expenses": "12,627,000", "Revenues": "12,917,000", "Stockholders Equity": "6,370,000", "Net Income": "347,000", "Comprehensive Net Income": "281,000", "BaseVar": "67,832,140", "ECR before LimitedLiability": "113%", "Economic Capital Ratio": "124%" } }, "2010": { "input_variables": { "Assets, Current": "3,382,000", "Assets, Non-Current": "205,000", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "780,000", "Intangible Assets": "1,643,000", "Liabilities, Current": "2,501,000", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "2,446,000", "Other Compr. Net Income": "-15,000", "Other Expenses": "10,489,000", "Other Liabilities": "0", "Other Net Income": "1,000", "Other Revenues": "11,726,000", "Property Plant and Equipment": "1,307,000" }, "output_variables": { "Assets": "8,983,000", "Liabilities": "2,501,000", "Expenses": "11,269,000", "Revenues": "11,726,000", "Stockholders Equity": "6,482,000", "Net Income": "458,000", "Comprehensive Net Income": "443,000", "BaseVar": "61,428,620", "ECR before LimitedLiability": "128%", "Economic Capital Ratio": "136%" } }, "2011": { "input_variables": { "Assets, Current": "1,324,000", "Assets, Non-Current": "261,000", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "752,000", "Intangible Assets": "1,721,000", "Liabilities, Current": "2,558,000", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "1,436,000", "Other Compr. Net Income": "-46,000", "Other Expenses": "11,361,000", "Other Liabilities": "0", "Other Net Income": "-6,000", "Other Revenues": "12,317,000", "Property Plant and Equipment": "1,168,000" }, "output_variables": { "Assets": "5,910,000", "Liabilities": "2,558,000", "Expenses": "12,113,000", "Revenues": "12,317,000", "Stockholders Equity": "3,352,000", "Net Income": "198,000", "Comprehensive Net Income": "152,000", "BaseVar": "63,480,440", "ECR before LimitedLiability": "81%", "Economic Capital Ratio": "102%" } }, "2012": { "input_variables": { "Assets, Current": "1,475,000", "Assets, Non-Current": "267,000", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "645,000", "Intangible Assets": "1,989,000", "Liabilities, Current": "2,773,000", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "1,072,000", "Other Compr. Net Income": "4,000", "Other Expenses": "10,644,000", "Other Liabilities": "0", "Other Net Income": "46,000", "Other Revenues": "11,814,000", "Property Plant and Equipment": "1,539,000" }, "output_variables": { "Assets": "6,342,000", "Liabilities": "2,773,000", "Expenses": "11,289,000", "Revenues": "11,814,000", "Stockholders Equity": "3,569,000", "Net Income": "571,000", "Comprehensive Net Income": "575,000", "BaseVar": "60,587,760", "ECR before LimitedLiability": "124%", "Economic Capital Ratio": "132%" } } }, "top_rated": true, "trend": 9.0, "value": 1.3249086378661066, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001048286.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001048286.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001048286.svg" }, { "company_id": "0001517007", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001517007.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001517007.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001517007_main_keyfigs.svg", "name": "Marina District Finance Company Inc", "rank": 5, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Marina District Finance Company Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Marina District Finance Company Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Marina District Finance Company Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 77% points.

The company's Economic Capital Ratio, given in the ranking table, is 131%, being 46% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001517007_2013_Marina_District_Finance_Company_Inc.pdf", "shrinked_graph_json": { "2012": { "Liabilities, Current": "10.1", "Liabilities": "60.2", "Stockholders Equity": "52.4", "ECR before LimitedLiability": "47.7", "Other Liabilities": "55.1", "General and Administrative Expense": "-21.9", "Expenses": "-9.18", "Net Income": "-13.3", "Depreciation, Depletion, Amortization": "-9.54", "Other Expenses": "4.72", "Operating Expenses": "15.3", "Other Revenues": "55.8", "Revenues": "55.8", "Property Plant and Equipment": "9.13", "Assets, Non-Current": "-1.52", "Intangible Assets": "-2.28", "Assets, Current": "-2.16", "Comprehensive Net Income": "-11.2", "Other Net Income": "-76.8", "Other Compr. Net Income": "1.92", "Economic Capital Ratio": "46.4" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001517007_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "84,126", "Assets, Non-Current": "39,362", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "63,956", "General and Administrative Expense": "139,101", "Intangible Assets": "0", "Liabilities, Current": "100,981", "Long Term Liabilities": "0", "Operating Expenses": "-4,889", "Other Assets": "4,298", "Other Compr. Net Income": "0", "Other Expenses": "430,343", "Other Liabilities": "0", "Other Net Income": "-82,902", "Other Revenues": "686,222", "Property Plant and Equipment": "1,250,783" }, "output_variables": { "Assets": "1,378,569", "Liabilities": "100,981", "Expenses": "628,511", "Revenues": "686,222", "Stockholders Equity": "1,277,588", "Net Income": "-25,191", "Comprehensive Net Income": "-25,191", "BaseVar": "4,122,052", "ECR before LimitedLiability": "122%", "Economic Capital Ratio": "131%" } } }, "top_rated": true, "trend": null, "value": 1.3090221458509776, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001517007.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001517007.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001517007.svg" }, { "company_id": "0000216877", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000216877.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000216877.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000216877.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000216877_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000216877_main_keyfigs.svg", "name": "Pismo Coast Village INC", "rank": 6, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Pismo Coast Village INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Pismo Coast Village INC compared to the market average is the variable General and Administrative Expense, increasing the Economic Capital Ratio by 28% points.The greatest weakness of Pismo Coast Village INC is the variable Other Expenses, reducing the Economic Capital Ratio by 26% points.

The company's Economic Capital Ratio, given in the ranking table, is 112%, being 27% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000216877_2013_Pismo_Coast_Village_INC.pdf", "shrinked_graph_json": { "2011": { "Other Assets": "-1.33", "Assets": "10.6", "Liabilities": "3.95", "Stockholders Equity": "23.0", "ECR before LimitedLiability": "17.7", "Property Plant and Equipment": "17.0", "Intangible Assets": "-2.17", "Assets, Non-Current": "-1.06", "Liabilities, Current": "0.954", "Other Liabilities": "3.04", "General and Administrative Expense": "28.9", "Expenses": "15.5", "Revenues": "5.36", "Net Income": "8.18", "Operating Expenses": "8.22", "Other Expenses": "-38.2", "Depreciation, Depletion, Amortization": "11.6", "Other Revenues": "5.36", "Comprehensive Net Income": "8.32", "Other Net Income": "-13.6", "Economic Capital Ratio": "15.1" }, "2012": { "Assets": "8.17", "Liabilities": "10.3", "Stockholders Equity": "23.6", "ECR before LimitedLiability": "28.8", "Property Plant and Equipment": "14.1", "Assets, Non-Current": "-2.15", "Intangible Assets": "-2.24", "Liabilities, Current": "2.40", "Other Liabilities": "8.21", "General and Administrative Expense": "27.6", "Expenses": "15.6", "Revenues": "20.9", "Net Income": "13.7", "Depreciation, Depletion, Amortization": "3.79", "Other Expenses": "-26.1", "Operating Expenses": "7.60", "Other Revenues": "20.9", "Comprehensive Net Income": "14.8", "Other Net Income": "-25.5", "Other Compr. Net Income": "1.10", "Economic Capital Ratio": "27.5" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000216877_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "2,098", "Assets, Non-Current": "27", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "0", "Intangible Assets": "0", "Liabilities, Current": "1,264", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "5,196", "Other Liabilities": "4,847", "Other Net Income": "-230", "Other Revenues": "5,926", "Property Plant and Equipment": "14,081" }, "output_variables": { "Assets": "16,206", "Liabilities": "6,111", "Expenses": "5,196", "Revenues": "5,926", "Stockholders Equity": "10,095", "Net Income": "499", "Comprehensive Net Income": "499", "BaseVar": "38,630", "ECR before LimitedLiability": "94%", "Economic Capital Ratio": "111%" } }, "2012": { "input_variables": { "Assets, Current": "2,229", "Assets, Non-Current": "23", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "316", "General and Administrative Expense": "0", "Intangible Assets": "0", "Liabilities, Current": "1,384", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "5,074", "Other Liabilities": "4,528", "Other Net Income": "-327", "Other Revenues": "6,189", "Property Plant and Equipment": "14,227" }, "output_variables": { "Assets": "16,479", "Liabilities": "5,912", "Expenses": "5,391", "Revenues": "6,189", "Stockholders Equity": "10,566", "Net Income": "471", "Comprehensive Net Income": "471", "BaseVar": "40,007", "ECR before LimitedLiability": "96%", "Economic Capital Ratio": "112%" } } }, "top_rated": true, "trend": 4.0, "value": 1.1197923466297481, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000216877.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000216877.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000216877.svg" }, { "company_id": "0000907242", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000907242.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000907242.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000907242.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000907242_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000907242_main_keyfigs.svg", "name": "Monarch Casino Resort INC", "rank": 7, "regression_plot": "https://www.realrate-archive.com/us_hotels/2012/backtesting_correlation/regression_0000907242.svg", "report_text": "The relative strengths and weaknesses of Monarch Casino Resort INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Monarch Casino Resort INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 106% points.The greatest weakness of Monarch Casino Resort INC is the variable Revenues, reducing the Economic Capital Ratio by 343% points.

The company's Economic Capital Ratio, given in the ranking table, is 106%, being 22% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000907242_2013_Monarch_Casino_Resort_INC.pdf", "shrinked_graph_json": { "2011": { "Other Assets": "-1.89", "Assets": "-7.17", "Liabilities": "51.0", "Stockholders Equity": "12.3", "ECR before LimitedLiability": "33.1", "Intangible Assets": "-3.03", "Assets, Non-Current": "-1.38", "Assets, Current": "-1.38", "Liabilities, Current": "4.04", "Other Liabilities": "48.9", "General and Administrative Expense": "-104", "Expenses": "-69.8", "Revenues": "-478", "Net Income": "3.93", "Operating Expenses": "17.1", "Other Expenses": "23.6", "Depreciation, Depletion, Amortization": "-18.2", "Other Revenues": "-478", "Comprehensive Net Income": "4.23", "Other Net Income": "126", "Economic Capital Ratio": "30.4" }, "2012": { "Assets": "-7.79", "Liabilities": "27.5", "Stockholders Equity": "1.40", "ECR before LimitedLiability": "23.2", "Property Plant and Equipment": "-4.15", "Assets, Non-Current": "-3.44", "Assets, Current": "-1.98", "Liabilities, Current": "6.66", "Other Liabilities": "22.3", "General and Administrative Expense": "-70.5", "Expenses": "-31.1", "Revenues": "-343", "Net Income": "16.1", "Depreciation, Depletion, Amortization": "-11.1", "Other Expenses": "29.3", "Operating Expenses": "11.3", "Other Revenues": "-343", "Comprehensive Net Income": "17.7", "Other Net Income": "106", "Other Compr. Net Income": "1.64", "Economic Capital Ratio": "21.9" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000907242_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "24,862", "Assets, Non-Current": "1,524", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "13,380", "General and Administrative Expense": "47,111", "Intangible Assets": "0", "Liabilities, Current": "23,292", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "73,552", "Other Liabilities": "25,792", "Other Net Income": "139,718", "Other Revenues": "0", "Property Plant and Equipment": "153,213" }, "output_variables": { "Assets": "179,600", "Liabilities": "49,084", "Expenses": "134,042", "Revenues": "0", "Stockholders Equity": "130,516", "Net Income": "5,676", "Comprehensive Net Income": "5,676", "BaseVar": "776,841", "ECR before LimitedLiability": "115%", "Economic Capital Ratio": "126%" } }, "2012": { "input_variables": { "Assets, Current": "31,945", "Assets, Non-Current": "1,220", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "16,651", "General and Administrative Expense": "55,229", "Intangible Assets": "35,316", "Liabilities, Current": "26,172", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "1,214", "Other Compr. Net Income": "0", "Other Expenses": "87,543", "Other Liabilities": "81,100", "Other Net Income": "168,333", "Other Revenues": "0", "Property Plant and Equipment": "178,426" }, "output_variables": { "Assets": "248,120", "Liabilities": "107,272", "Expenses": "159,422", "Revenues": "0", "Stockholders Equity": "140,848", "Net Income": "8,911", "Comprehensive Net Income": "8,911", "BaseVar": "970,864", "ECR before LimitedLiability": "88%", "Economic Capital Ratio": "106%" } } }, "top_rated": true, "trend": -1.0, "value": 1.063673523173805, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000907242.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000907242.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000907242.svg" }, { "company_id": "0001468174", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001468174.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001468174.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001468174.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001468174_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001468174_main_keyfigs.svg", "name": "Hyatt Hotels Corp", "rank": 8, "regression_plot": "https://www.realrate-archive.com/us_hotels/2012/backtesting_correlation/regression_0001468174.svg", "report_text": "The relative strengths and weaknesses of Hyatt Hotels Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Hyatt Hotels Corp compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Hyatt Hotels Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 43% points.

The company's Economic Capital Ratio, given in the ranking table, is 105%, being 20% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001468174_2013_Hyatt_Hotels_Corp.pdf", "shrinked_graph_json": { "2011": { "Other Assets": "2.24", "Assets": "2.52", "Liabilities": "17.5", "Stockholders Equity": "17.9", "ECR before LimitedLiability": "12.5", "Property Plant and Equipment": "-2.68", "Assets, Non-Current": "1.22", "Assets, Current": "2.97", "Liabilities, Current": "3.90", "Other Liabilities": "14.2", "General and Administrative Expense": "19.1", "Expenses": "-13.9", "Revenues": "20.1", "Net Income": "-1.19", "Operating Expenses": "10.4", "Other Expenses": "-43.9", "Depreciation, Depletion, Amortization": "-4.63", "Other Revenues": "20.1", "Comprehensive Net Income": "-1.01", "Other Net Income": "-8.38", "Economic Capital Ratio": "9.87" }, "2012": { "Other Assets": "3.12", "Assets": "-0.951", "Liabilities": "22.0", "Stockholders Equity": "14.5", "ECR before LimitedLiability": "21.5", "Property Plant and Equipment": "-4.96", "Assets, Current": "2.97", "Liabilities, Current": "6.11", "Other Liabilities": "17.0", "General and Administrative Expense": "16.1", "Expenses": "-17.9", "Revenues": "41.1", "Net Income": "5.37", "Depreciation, Depletion, Amortization": "-5.29", "Other Expenses": "-42.7", "Operating Expenses": "9.59", "Other Revenues": "41.1", "Comprehensive Net Income": "8.74", "Other Net Income": "-17.8", "Other Compr. Net Income": "3.41", "Economic Capital Ratio": "20.1" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001468174_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "1,591,000", "Assets, Non-Current": "575,000", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "305,000", "General and Administrative Expense": "283,000", "Intangible Assets": "461,000", "Liabilities, Current": "568,000", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "837,000", "Other Compr. Net Income": "0", "Other Expenses": "2,992,000", "Other Liabilities": "2,111,000", "Other Net Income": "-7,000", "Other Revenues": "3,698,000", "Property Plant and Equipment": "4,043,000" }, "output_variables": { "Assets": "7,507,000", "Liabilities": "2,679,000", "Expenses": "3,580,000", "Revenues": "3,698,000", "Stockholders Equity": "4,828,000", "Net Income": "111,000", "Comprehensive Net Income": "111,000", "BaseVar": "22,722,700", "ECR before LimitedLiability": "86%", "Economic Capital Ratio": "105%" } }, "2012": { "input_variables": { "Assets, Current": "1,758,000", "Assets, Non-Current": "620,000", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "353,000", "General and Administrative Expense": "316,000", "Intangible Assets": "521,000", "Liabilities, Current": "618,000", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "602,000", "Other Compr. Net Income": "33,000", "Other Expenses": "3,199,000", "Other Liabilities": "2,191,000", "Other Net Income": "6,000", "Other Revenues": "3,949,000", "Property Plant and Equipment": "4,139,000" }, "output_variables": { "Assets": "7,640,000", "Liabilities": "2,809,000", "Expenses": "3,868,000", "Revenues": "3,949,000", "Stockholders Equity": "4,831,000", "Net Income": "87,000", "Comprehensive Net Income": "120,000", "BaseVar": "24,236,020", "ECR before LimitedLiability": "85%", "Economic Capital Ratio": "105%" } } }, "top_rated": true, "trend": 3.0, "value": 1.0462525532172162, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001468174.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001468174.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001468174.svg" }, { "company_id": "0001300514", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001300514.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001300514.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001300514.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001300514_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001300514_main_keyfigs.svg", "name": "LAS Vegas Sands CORP", "rank": 9, "regression_plot": "https://www.realrate-archive.com/us_hotels/2012/backtesting_correlation/regression_0001300514.svg", "report_text": "The relative strengths and weaknesses of LAS Vegas Sands 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 LAS Vegas Sands CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 35% points.The greatest weakness of LAS Vegas Sands CORP is the variable Other Net Income, reducing the Economic Capital Ratio by 15% points.

The company's Economic Capital Ratio, given in the ranking table, is 104%, being 20% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001300514_2013_LAS_Vegas_Sands_CORP.pdf", "shrinked_graph_json": { "2010": { "Assets, Current": "2.41", "Assets": "14.2", "Liabilities": "-26.5", "Stockholders Equity": "2.68", "ECR before LimitedLiability": "-6.57", "Assets, Non-Current": "1.58", "Intangible Assets": "-2.30", "Property Plant and Equipment": "16.2", "Other Assets": "-2.55", "Other Liabilities": "-24.3", "Other Expenses": "6.21", "Expenses": "23.9", "Revenues": "-15.7", "Net Income": "10.8", "Depreciation, Depletion, Amortization": "-4.43", "Operating Expenses": "12.3", "General and Administrative Expense": "8.76", "Other Revenues": "-15.7", "Other Net Income": "4.07", "Comprehensive Net Income": "10.8", "Economic Capital Ratio": "-6.90" }, "2011": { "Other Assets": "-1.05", "Assets": "6.01", "Liabilities": "-15.8", "Stockholders Equity": "4.47", "ECR before LimitedLiability": "18.5", "Property Plant and Equipment": "4.35", "Intangible Assets": "-1.98", "Assets, Current": "3.85", "Liabilities, Current": "-2.04", "Other Liabilities": "-13.2", "General and Administrative Expense": "12.5", "Expenses": "21.5", "Revenues": "13.2", "Net Income": "28.6", "Operating Expenses": "7.96", "Other Expenses": "4.74", "Depreciation, Depletion, Amortization": "-3.74", "Other Revenues": "13.2", "Comprehensive Net Income": "28.7", "Other Net Income": "-6.33", "Economic Capital Ratio": "15.8" }, "2012": { "Liabilities, Current": "1.10", "Liabilities": "-5.32", "Stockholders Equity": "-2.52", "ECR before LimitedLiability": "21.3", "Other Liabilities": "-6.54", "General and Administrative Expense": "9.96", "Expenses": "13.8", "Net Income": "34.9", "Depreciation, Depletion, Amortization": "-2.59", "Other Expenses": "-1.59", "Operating Expenses": "7.85", "Other Revenues": "35.0", "Revenues": "35.0", "Property Plant and Equipment": "1.53", "Assets, Non-Current": "-0.502", "Intangible Assets": "-2.59", "Assets, Current": "1.76", "Comprehensive Net Income": "32.3", "Other Net Income": "-14.5", "Other Compr. Net Income": "-2.31", "Economic Capital Ratio": "19.9" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001300514_strength_weakness.svg", "table_records": { "2010": { "input_variables": { "Assets, Current": "4,058,907", "Assets, Non-Current": "1,581,993", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "694,971", "General and Administrative Expense": "683,298", "Intangible Assets": "89,805", "Liabilities, Current": "2,600,413", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "811,406", "Other Compr. Net Income": "0", "Other Expenses": "4,675,442", "Other Liabilities": "10,009,328", "Other Net Income": "-17,868", "Other Revenues": "6,853,182", "Property Plant and Equipment": "14,502,197" }, "output_variables": { "Assets": "21,044,308", "Liabilities": "12,609,741", "Expenses": "6,053,711", "Revenues": "6,853,182", "Stockholders Equity": "8,434,567", "Net Income": "781,603", "Comprehensive Net Income": "781,603", "BaseVar": "48,104,946", "ECR before LimitedLiability": "63%", "Economic Capital Ratio": "90%" } }, "2011": { "input_variables": { "Assets, Current": "5,397,152", "Assets, Non-Current": "1,559,820", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "794,404", "General and Administrative Expense": "836,924", "Intangible Assets": "80,068", "Liabilities, Current": "2,498,706", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "176,104", "Other Compr. Net Income": "0", "Other Expenses": "5,884,183", "Other Liabilities": "10,306,265", "Other Net Income": "-12,115", "Other Revenues": "9,410,745", "Property Plant and Equipment": "15,030,979" }, "output_variables": { "Assets": "22,244,123", "Liabilities": "12,804,971", "Expenses": "7,515,511", "Revenues": "9,410,745", "Stockholders Equity": "9,439,152", "Net Income": "1,883,119", "Comprehensive Net Income": "1,883,119", "BaseVar": "58,515,405", "ECR before LimitedLiability": "95%", "Economic Capital Ratio": "111%" } }, "2012": { "input_variables": { "Assets, Current": "4,477,514", "Assets, Non-Current": "1,589,089", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "892,046", "General and Administrative Expense": "1,061,935", "Intangible Assets": "70,618", "Liabilities, Current": "2,622,823", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "259,683", "Other Compr. Net Income": "-188,746", "Other Expenses": "7,305,096", "Other Liabilities": "10,882,417", "Other Net Income": "9,758", "Other Revenues": "11,131,132", "Property Plant and Equipment": "15,766,748" }, "output_variables": { "Assets": "22,163,652", "Liabilities": "13,505,240", "Expenses": "9,259,077", "Revenues": "11,131,132", "Stockholders Equity": "8,658,412", "Net Income": "1,881,813", "Comprehensive Net Income": "1,693,067", "BaseVar": "67,659,131", "ECR before LimitedLiability": "85%", "Economic Capital Ratio": "104%" } } }, "top_rated": false, "trend": 0.0, "value": 1.0442086254406884, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001300514.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001300514.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001300514.svg" }, { "company_id": "0000789570", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000789570.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000789570.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000789570.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000789570_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000789570_main_keyfigs.svg", "name": "MGM Resorts International", "rank": 10, "regression_plot": "https://www.realrate-archive.com/us_hotels/2012/backtesting_correlation/regression_0000789570.svg", "report_text": "The relative strengths and weaknesses of MGM Resorts International are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of MGM Resorts International compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 60% points.The greatest weakness of MGM Resorts International is the variable Other Net Income, reducing the Economic Capital Ratio by 69% points.

The company's Economic Capital Ratio, given in the ranking table, is 100%, being 15% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000789570_2013_MGM_Resorts_International.pdf", "shrinked_graph_json": { "2010": { "Assets, Current": "-2.95", "Assets": "22.8", "Liabilities": "35.2", "Stockholders Equity": "56.5", "Economic Capital Ratio": "-1.08", "Assets, Non-Current": "7.36", "Intangible Assets": "-2.10", "Property Plant and Equipment": "37.6", "Other Assets": "-6.16", "Other Liabilities": "30.7", "Liabilities, Current": "5.51", "Other Expenses": "-3.83", "Expenses": "2.83", "Revenues": "-26.2", "Net Income": "-58.7", "Depreciation, Depletion, Amortization": "-7.08", "Operating Expenses": "18.0", "General and Administrative Expense": "-3.83", "Other Revenues": "-26.2", "Other Net Income": "-31.0", "Comprehensive Net Income": "-58.7" }, "2011": { "Other Assets": "19.7", "Assets": "-77.6", "Liabilities": "66.9", "Stockholders Equity": "102", "ECR before LimitedLiability": "154", "Property Plant and Equipment": "-20.9", "Intangible Assets": "-25.3", "Assets, Non-Current": "-40.9", "Assets, Current": "-2.46", "Liabilities, Current": "-1.83", "Other Liabilities": "68.1", "Expenses": "99.2", "Revenues": "38.0", "Net Income": "93.4", "Operating Expenses": "10.6", "Other Expenses": "100", "Depreciation, Depletion, Amortization": "-11.6", "Other Revenues": "38.0", "Comprehensive Net Income": "93.6", "Other Net Income": "-45.0", "Economic Capital Ratio": "152" }, "2012": { "Other Assets": "-11.8", "Assets": "14.7", "Liabilities": "43.3", "Stockholders Equity": "60.1", "ECR before LimitedLiability": "16.6", "Assets, Non-Current": "20.9", "Intangible Assets": "14.0", "Liabilities, Current": "3.94", "Other Liabilities": "40.4", "General and Administrative Expense": "5.84", "Expenses": "8.51", "Revenues": "13.5", "Net Income": "-40.4", "Depreciation, Depletion, Amortization": "-5.31", "Other Expenses": "-1.36", "Operating Expenses": "9.15", "Other Revenues": "13.5", "Comprehensive Net Income": "-42.8", "Other Net Income": "-69.3", "Other Compr. Net Income": "-1.93", "Economic Capital Ratio": "15.3" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000789570_strength_weakness.svg", "table_records": { "2010": { "input_variables": { "Assets, Current": "1,455,645", "Assets, Non-Current": "2,951,050", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "633,423", "General and Administrative Expense": "1,128,803", "Intangible Assets": "429,157", "Liabilities, Current": "1,246,221", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "-429,157", "Other Compr. Net Income": "0", "Other Expenses": "4,558,876", "Other Liabilities": "0", "Other Net Income": "-1,135,528", "Other Revenues": "6,019,233", "Property Plant and Equipment": "14,554,350" }, "output_variables": { "Assets": "18,961,045", "Liabilities": "1,246,221", "Expenses": "6,321,102", "Revenues": "6,019,233", "Stockholders Equity": "17,714,824", "Net Income": "-1,437,397", "Comprehensive Net Income": "-1,437,397", "BaseVar": "42,715,221", "ECR before LimitedLiability": "71%", "Economic Capital Ratio": "96%" } }, "2011": { "input_variables": { "Assets, Current": "2,812,720", "Assets, Non-Current": "10,086,912", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "817,146", "General and Administrative Expense": "1,182,505", "Intangible Assets": "7,944,726", "Liabilities, Current": "1,744,764", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "-7,944,726", "Other Compr. Net Income": "0", "Other Expenses": "1,480,296", "Other Liabilities": "0", "Other Net Income": "-1,134,421", "Other Revenues": "7,849,312", "Property Plant and Equipment": "14,866,644" }, "output_variables": { "Assets": "27,766,276", "Liabilities": "1,744,764", "Expenses": "3,479,947", "Revenues": "7,849,312", "Stockholders Equity": "26,021,512", "Net Income": "3,234,944", "Comprehensive Net Income": "3,234,944", "BaseVar": "44,917,626", "ECR before LimitedLiability": "247%", "Economic Capital Ratio": "247%" } }, "2012": { "input_variables": { "Assets, Current": "2,507,092", "Assets, Non-Current": "9,582,994", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "927,697", "General and Administrative Expense": "1,239,774", "Intangible Assets": "7,640,680", "Liabilities, Current": "1,925,671", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "-7,640,680", "Other Compr. Net Income": "-142,454", "Other Expenses": "6,749,164", "Other Liabilities": "0", "Other Net Income": "-1,861,121", "Other Revenues": "9,160,844", "Property Plant and Equipment": "14,194,652" }, "output_variables": { "Assets": "26,284,738", "Liabilities": "1,925,671", "Expenses": "8,916,635", "Revenues": "9,160,844", "Stockholders Equity": "24,359,067", "Net Income": "-1,616,912", "Comprehensive Net Income": "-1,759,366", "BaseVar": "62,701,355", "ECR before LimitedLiability": "78%", "Economic Capital Ratio": "100%" } } }, "top_rated": false, "trend": -9.0, "value": 0.9976703703593992, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000789570.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000789570.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000789570.svg" }, { "company_id": "0001297735", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001297735.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001297735.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001297735_main_keyfigs.svg", "name": "American Casino Entertainment Properties LLC", "rank": 11, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of American Casino Entertainment Properties LLC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of American Casino Entertainment Properties LLC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 45% points.The greatest weakness of American Casino Entertainment Properties LLC is the variable Other Net Income, reducing the Economic Capital Ratio by 32% points.

The company's Economic Capital Ratio, given in the ranking table, is 98%, being 14% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001297735_2013_American_Casino_Entertainment_Properties_LLC.pdf", "shrinked_graph_json": { "2011": { "Other Assets": "-0.836", "Assets": "23.5", "Liabilities": "4.90", "Stockholders Equity": "36.0", "ECR before LimitedLiability": "3.20", "Property Plant and Equipment": "38.3", "Intangible Assets": "-2.49", "Assets, Non-Current": "-1.28", "Assets, Current": "-0.749", "Liabilities, Current": "5.26", "General and Administrative Expense": "-19.2", "Expenses": "23.0", "Revenues": "-12.2", "Net Income": "-14.0", "Operating Expenses": "7.26", "Other Expenses": "43.5", "Depreciation, Depletion, Amortization": "-5.34", "Other Revenues": "-12.2", "Comprehensive Net Income": "-13.9", "Other Net Income": "-24.9", "Economic Capital Ratio": "0.533" }, "2012": { "Assets": "19.4", "Liabilities": "8.18", "Stockholders Equity": "35.0", "ECR before LimitedLiability": "15.0", "Property Plant and Equipment": "33.5", "Assets, Non-Current": "-2.43", "Intangible Assets": "-2.49", "Assets, Current": "-1.41", "Liabilities, Current": "6.71", "Other Liabilities": "1.60", "General and Administrative Expense": "-24.1", "Expenses": "22.3", "Revenues": "1.40", "Net Income": "-6.51", "Depreciation, Depletion, Amortization": "-2.47", "Other Expenses": "45.2", "Operating Expenses": "6.50", "Other Revenues": "1.40", "Comprehensive Net Income": "-5.57", "Other Net Income": "-31.7", "Economic Capital Ratio": "13.7" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001297735_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "90,350", "Assets, Non-Current": "0", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "39,056", "General and Administrative Expense": "111,566", "Intangible Assets": "0", "Liabilities, Current": "32,892", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "19,892", "Other Compr. Net Income": "0", "Other Expenses": "164,988", "Other Liabilities": "343,983", "Other Net Income": "-46,544", "Other Revenues": "341,890", "Property Plant and Equipment": "1,111,787" }, "output_variables": { "Assets": "1,222,029", "Liabilities": "376,875", "Expenses": "315,610", "Revenues": "341,890", "Stockholders Equity": "845,154", "Net Income": "-20,264", "Comprehensive Net Income": "-20,264", "BaseVar": "2,503,238", "ECR before LimitedLiability": "72%", "Economic Capital Ratio": "96%" } }, "2012": { "input_variables": { "Assets, Current": "78,702", "Assets, Non-Current": "0", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "33,311", "General and Administrative Expense": "115,039", "Intangible Assets": "0", "Liabilities, Current": "33,663", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "17,199", "Other Compr. Net Income": "0", "Other Expenses": "163,300", "Other Liabilities": "330,520", "Other Net Income": "-43,877", "Other Revenues": "339,729", "Property Plant and Equipment": "1,097,638" }, "output_variables": { "Assets": "1,193,539", "Liabilities": "364,183", "Expenses": "311,650", "Revenues": "339,729", "Stockholders Equity": "829,356", "Net Income": "-15,798", "Comprehensive Net Income": "-15,798", "BaseVar": "2,461,381", "ECR before LimitedLiability": "75%", "Economic Capital Ratio": "98%" } } }, "top_rated": false, "trend": 4.0, "value": 0.9817210186239763, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001297735.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001297735.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001297735.svg" }, { "company_id": "0001162556", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001162556.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001162556.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001162556.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001162556_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001162556_main_keyfigs.svg", "name": "Dover Downs Gaming Entertainment INC", "rank": 12, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Dover Downs Gaming Entertainment INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Dover Downs Gaming Entertainment INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 86% points.The greatest weakness of Dover Downs Gaming Entertainment INC is the variable Other Expenses, reducing the Economic Capital Ratio by 249% points.

The company's Economic Capital Ratio, given in the ranking table, is 97%, being 13% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001162556_2013_Dover_Downs_Gaming_Entertainment_INC.pdf", "shrinked_graph_json": { "2011": { "Other Assets": "-3.91", "Assets": "-22.5", "Liabilities": "47.9", "Stockholders Equity": "-22.7", "ECR before LimitedLiability": "2.01", "Property Plant and Equipment": "-13.1", "Intangible Assets": "-6.22", "Assets, Non-Current": "-3.16", "Assets, Current": "-3.37", "Liabilities, Current": "9.57", "Other Liabilities": "40.2", "General and Administrative Expense": "55.6", "Expenses": "-98.3", "Revenues": "69.0", "Net Income": "-4.21", "Operating Expenses": "19.5", "Other Expenses": "-251", "Depreciation, Depletion, Amortization": "28.5", "Other Revenues": "69.0", "Comprehensive Net Income": "-5.20", "Other Net Income": "-14.2", "Economic Capital Ratio": "-0.652" }, "2012": { "Assets": "-23.4", "Liabilities": "56.0", "Stockholders Equity": "-21.9", "ECR before LimitedLiability": "13.9", "Property Plant and Equipment": "-14.5", "Assets, Non-Current": "-5.95", "Intangible Assets": "-6.23", "Assets, Current": "-4.30", "Liabilities, Current": "13.3", "Other Liabilities": "45.4", "General and Administrative Expense": "57.0", "Expenses": "-103", "Revenues": "85.9", "Net Income": "10.4", "Depreciation, Depletion, Amortization": "31.1", "Other Expenses": "-249", "Operating Expenses": "17.4", "Other Revenues": "85.9", "Comprehensive Net Income": "10.7", "Other Net Income": "-32.6", "Economic Capital Ratio": "12.5" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001162556_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "38,892", "Assets, Non-Current": "877", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "6,288", "Intangible Assets": "0", "Liabilities, Current": "25,660", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "0", "Other Compr. Net Income": "-658", "Other Expenses": "228,250", "Other Liabilities": "78,018", "Other Net Income": "-45", "Other Revenues": "239,942", "Property Plant and Equipment": "176,415" }, "output_variables": { "Assets": "216,184", "Liabilities": "103,678", "Expenses": "234,538", "Revenues": "239,942", "Stockholders Equity": "112,506", "Net Income": "5,359", "Comprehensive Net Income": "4,701", "BaseVar": "1,309,874", "ECR before LimitedLiability": "71%", "Economic Capital Ratio": "95%" } }, "2012": { "input_variables": { "Assets, Current": "35,361", "Assets, Non-Current": "938", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "6,034", "Intangible Assets": "0", "Liabilities, Current": "24,325", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "0", "Other Compr. Net Income": "-964", "Other Expenses": "215,071", "Other Liabilities": "67,477", "Other Net Income": "0", "Other Revenues": "225,912", "Property Plant and Equipment": "168,963" }, "output_variables": { "Assets": "205,262", "Liabilities": "91,802", "Expenses": "221,105", "Revenues": "225,912", "Stockholders Equity": "113,460", "Net Income": "4,807", "Comprehensive Net Income": "3,843", "BaseVar": "1,232,646", "ECR before LimitedLiability": "74%", "Economic Capital Ratio": "97%" } } }, "top_rated": false, "trend": 4.0, "value": 0.9702828060698403, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001162556.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001162556.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001162556.svg" }, { "company_id": "0000316206", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000316206.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000316206.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000316206_main_keyfigs.svg", "name": "Starwood Hotels Resorts Worldwide LLC", "rank": 13, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Starwood Hotels Resorts Worldwide LLC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Starwood Hotels Resorts Worldwide LLC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Starwood Hotels Resorts Worldwide LLC is the variable Other Expenses, reducing the Economic Capital Ratio by 75% points.

The company's Economic Capital Ratio, given in the ranking table, is 96%, being 12% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000316206_2013_Starwood_Hotels_Resorts_Worldwide_LLC.pdf", "shrinked_graph_json": { "2009": { "Other Assets": "11.3", "Assets": "12.0", "Liabilities": "-30.2", "Stockholders Equity": "-5.02", "ECR before LimitedLiability": "-38.3", "Intangible Assets": "-3.04", "Property Plant and Equipment": "11.3", "Assets, Current": "-0.378", "Assets, Non-Current": "0.856", "Other Liabilities": "-25.4", "Liabilities, Current": "-4.27", "Expenses": "13.9", "Revenues": "-30.8", "Net Income": "-10.3", "Other Expenses": "13.6", "General and Administrative Expense": "1.65", "Other Revenues": "-30.8", "Comprehensive Net Income": "-6.63", "Other Net Income": "-9.21", "Other Compr. Net Income": "4.04", "Economic Capital Ratio": "-36.5" }, "2010": { "Assets, Current": "1.66", "Assets": "-1.80", "Liabilities": "-20.9", "Stockholders Equity": "-16.4", "ECR before LimitedLiability": "-12.8", "Intangible Assets": "-3.60", "Property Plant and Equipment": "-7.65", "Other Assets": "11.7", "Other Liabilities": "-14.2", "Liabilities, Current": "-5.56", "Other Expenses": "-37.0", "Expenses": "7.62", "Revenues": "-4.23", "Net Income": "15.3", "Depreciation, Depletion, Amortization": "12.6", "Operating Expenses": "17.4", "General and Administrative Expense": "17.4", "Other Revenues": "-4.23", "Other Net Income": "11.8", "Comprehensive Net Income": "15.4", "Economic Capital Ratio": "-13.1" }, "2011": { "Other Assets": "15.9", "Assets": "-4.17", "Liabilities": "-6.69", "Stockholders Equity": "-11.4", "ECR before LimitedLiability": "-8.53", "Property Plant and Equipment": "-13.0", "Intangible Assets": "-4.07", "Assets, Current": "4.82", "Liabilities, Current": "-7.08", "General and Administrative Expense": "23.7", "Expenses": "-2.04", "Revenues": "23.4", "Net Income": "12.3", "Operating Expenses": "10.4", "Other Expenses": "-49.7", "Depreciation, Depletion, Amortization": "15.0", "Other Revenues": "23.4", "Comprehensive Net Income": "9.74", "Other Net Income": "-7.40", "Other Compr. Net Income": "-2.37", "Economic Capital Ratio": "-11.2" }, "2012": { "Other Assets": "6.08", "Assets": "-9.82", "Liabilities": "9.66", "Stockholders Equity": "-14.6", "ECR before LimitedLiability": "13.1", "Property Plant and Equipment": "-14.5", "Assets, Non-Current": "-2.52", "Intangible Assets": "4.00", "Liabilities, Current": "-5.25", "Other Liabilities": "14.1", "General and Administrative Expense": "22.8", "Expenses": "-13.8", "Revenues": "57.2", "Net Income": "25.7", "Depreciation, Depletion, Amortization": "18.1", "Other Expenses": "-75.3", "Operating Expenses": "10.4", "Other Revenues": "57.2", "Comprehensive Net Income": "27.9", "Other Net Income": "-20.5", "Economic Capital Ratio": "11.8" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000316206_strength_weakness.svg", "table_records": { "2009": { "input_variables": { "Assets, Current": "1,491,000", "Assets, Non-Current": "460,000", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "314,000", "Intangible Assets": "0", "Liabilities, Current": "2,027,000", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "3,460,000", "Other Compr. Net Income": "111,000", "Other Expenses": "4,306,000", "Other Liabilities": "4,889,000", "Other Net Income": "-317,000", "Other Revenues": "4,712,000", "Property Plant and Equipment": "3,350,000" }, "output_variables": { "Assets": "8,761,000", "Liabilities": "6,916,000", "Expenses": "4,620,000", "Revenues": "4,712,000", "Stockholders Equity": "1,845,000", "Net Income": "-225,000", "Comprehensive Net Income": "-114,000", "BaseVar": "31,457,700", "ECR before LimitedLiability": "12%", "Economic Capital Ratio": "51%" } }, "2010": { "input_variables": { "Assets, Current": "2,306,000", "Assets, Non-Current": "381,000", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "344,000", "Intangible Assets": "0", "Liabilities, Current": "2,161,000", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "3,766,000", "Other Compr. Net Income": "1,000", "Other Expenses": "4,336,000", "Other Liabilities": "5,129,000", "Other Net Income": "138,000", "Other Revenues": "5,071,000", "Property Plant and Equipment": "3,323,000" }, "output_variables": { "Assets": "9,776,000", "Liabilities": "7,290,000", "Expenses": "4,680,000", "Revenues": "5,071,000", "Stockholders Equity": "2,486,000", "Net Income": "529,000", "Comprehensive Net Income": "530,000", "BaseVar": "32,466,800", "ECR before LimitedLiability": "53%", "Economic Capital Ratio": "84%" } }, "2011": { "input_variables": { "Assets, Current": "2,534,000", "Assets, Non-Current": "355,000", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "352,000", "Intangible Assets": "0", "Liabilities, Current": "1,992,000", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "3,401,000", "Other Compr. Net Income": "-63,000", "Other Expenses": "4,783,000", "Other Liabilities": "4,613,000", "Other Net Income": "-2,000", "Other Revenues": "5,624,000", "Property Plant and Equipment": "3,270,000" }, "output_variables": { "Assets": "9,560,000", "Liabilities": "6,605,000", "Expenses": "5,135,000", "Revenues": "5,624,000", "Stockholders Equity": "2,955,000", "Net Income": "487,000", "Comprehensive Net Income": "424,000", "BaseVar": "34,276,580", "ECR before LimitedLiability": "55%", "Economic Capital Ratio": "84%" } }, "2012": { "input_variables": { "Assets, Current": "1,919,000", "Assets, Non-Current": "385,000", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "370,000", "Intangible Assets": "2,025,000", "Liabilities, Current": "2,029,000", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "1,370,000", "Other Compr. Net Income": "10,000", "Other Expenses": "5,357,000", "Other Liabilities": "3,690,000", "Other Net Income": "-32,000", "Other Revenues": "6,321,000", "Property Plant and Equipment": "3,162,000" }, "output_variables": { "Assets": "8,861,000", "Liabilities": "5,719,000", "Expenses": "5,727,000", "Revenues": "6,321,000", "Stockholders Equity": "3,142,000", "Net Income": "562,000", "Comprehensive Net Income": "572,000", "BaseVar": "36,547,800", "ECR before LimitedLiability": "72%", "Economic Capital Ratio": "96%" } } }, "top_rated": false, "trend": 5.0, "value": 0.9625424603821601, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000316206.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000316206.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000316206.svg" }, { "company_id": "0001510130", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001510130.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001510130.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001510130_main_keyfigs.svg", "name": "Southern States SIGN Co", "rank": 14, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Southern States SIGN 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 Southern States SIGN Co compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 56% points.The greatest weakness of Southern States SIGN Co is the variable Liabilities, reducing the Economic Capital Ratio by 63% points.

The company's Economic Capital Ratio, given in the ranking table, is 96%, being 11% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001510130_2013_Southern_States_SIGN_Co.pdf", "shrinked_graph_json": { "2012": { "Other Assets": "-16.3", "Assets": "32.0", "Liabilities": "-63.0", "Stockholders Equity": "7.85", "ECR before LimitedLiability": "12.5", "Property Plant and Equipment": "14.9", "Assets, Non-Current": "46.6", "Intangible Assets": "-0.848", "Assets, Current": "7.85", "Liabilities, Current": "-27.0", "Other Liabilities": "-21.4", "General and Administrative Expense": "10.5", "Expenses": "55.7", "Revenues": "-60.4", "Net Income": "29.5", "Depreciation, Depletion, Amortization": "-2.52", "Other Expenses": "49.0", "Other Revenues": "-60.4", "Comprehensive Net Income": "30.0", "Other Net Income": "32.3", "Economic Capital Ratio": "11.2" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001510130_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "29,153", "Assets, Non-Current": "81,247", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "2,355", "General and Administrative Expense": "441", "Intangible Assets": "1,541", "Liabilities, Current": "33,211", "Long Term Liabilities": "0", "Operating Expenses": "929", "Other Assets": "-70,712", "Other Compr. Net Income": "0", "Other Expenses": "3,070", "Other Liabilities": "42,884", "Other Net Income": "10,496", "Other Revenues": "4,420", "Property Plant and Equipment": "69,171" }, "output_variables": { "Assets": "110,400", "Liabilities": "76,095", "Expenses": "6,795", "Revenues": "4,420", "Stockholders Equity": "34,305", "Net Income": "8,121", "Comprehensive Net Income": "8,121", "BaseVar": "145,788", "ECR before LimitedLiability": "72%", "Economic Capital Ratio": "96%" } } }, "top_rated": false, "trend": null, "value": 0.9567977977219855, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001510130.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001510130.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001510130.svg" }, { "company_id": "0001295810", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001295810.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001295810.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001295810.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001295810_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001295810_main_keyfigs.svg", "name": "Sunstone Hotel Investors Inc", "rank": 15, "regression_plot": "https://www.realrate-archive.com/us_hotels/2012/backtesting_correlation/regression_0001295810.svg", "report_text": "The relative strengths and weaknesses of Sunstone Hotel Investors Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Sunstone Hotel Investors Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 77% points.The greatest weakness of Sunstone Hotel Investors Inc is the variable Revenues, reducing the Economic Capital Ratio by 158% points.

The company's Economic Capital Ratio, given in the ranking table, is 92%, being 7.4% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001295810_2013_Sunstone_Hotel_Investors_Inc.pdf", "shrinked_graph_json": { "2011": { "Other Assets": "-1.17", "Assets": "18.0", "Liabilities": "-18.1", "Stockholders Equity": "11.4", "ECR before LimitedLiability": "-2.14", "Property Plant and Equipment": "28.8", "Intangible Assets": "-2.31", "Assets, Non-Current": "-1.02", "Liabilities, Current": "2.91", "Other Liabilities": "-22.1", "General and Administrative Expense": "10.3", "Expenses": "19.9", "Revenues": "-177", "Net Income": "5.79", "Operating Expenses": "6.63", "Other Expenses": "10.2", "Depreciation, Depletion, Amortization": "-7.84", "Other Revenues": "-177", "Comprehensive Net Income": "5.90", "Other Net Income": "81.0", "Economic Capital Ratio": "-4.80" }, "2012": { "Assets": "18.8", "Liabilities": "-11.6", "Stockholders Equity": "16.8", "ECR before LimitedLiability": "8.78", "Property Plant and Equipment": "25.1", "Assets, Non-Current": "-2.06", "Intangible Assets": "-2.32", "Assets, Current": "1.30", "Liabilities, Current": "2.31", "Other Liabilities": "-14.4", "General and Administrative Expense": "8.28", "Expenses": "18.4", "Revenues": "-158", "Net Income": "6.87", "Depreciation, Depletion, Amortization": "-8.13", "Other Expenses": "12.1", "Operating Expenses": "5.76", "Other Revenues": "-158", "Comprehensive Net Income": "7.65", "Other Net Income": "77.4", "Economic Capital Ratio": "7.44" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001295810_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "263,853", "Assets, Non-Current": "19,577", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "127,945", "General and Administrative Expense": "98,642", "Intangible Assets": "13,088", "Liabilities, Current": "146,781", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "26,896", "Other Compr. Net Income": "0", "Other Expenses": "632,389", "Other Liabilities": "1,529,165", "Other Net Income": "940,275", "Other Revenues": "0", "Property Plant and Equipment": "2,777,826" }, "output_variables": { "Assets": "3,101,240", "Liabilities": "1,675,946", "Expenses": "858,976", "Revenues": "0", "Stockholders Equity": "1,425,294", "Net Income": "81,299", "Comprehensive Net Income": "81,299", "BaseVar": "6,742,780", "ECR before LimitedLiability": "64%", "Economic Capital Ratio": "91%" } }, "2012": { "input_variables": { "Assets, Current": "407,560", "Assets, Non-Current": "25,902", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "130,907", "General and Administrative Expense": "94,642", "Intangible Assets": "9,405", "Liabilities, Current": "200,005", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "11,931", "Other Compr. Net Income": "-419", "Other Expenses": "602,494", "Other Liabilities": "1,317,357", "Other Net Income": "877,600", "Other Revenues": "0", "Property Plant and Equipment": "2,681,877" }, "output_variables": { "Assets": "3,136,675", "Liabilities": "1,517,362", "Expenses": "828,043", "Revenues": "0", "Stockholders Equity": "1,619,313", "Net Income": "49,557", "Comprehensive Net Income": "49,138", "BaseVar": "6,455,689", "ECR before LimitedLiability": "66%", "Economic Capital Ratio": "92%" } } }, "top_rated": false, "trend": 2.0, "value": 0.9193180520107294, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001295810.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001295810.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001295810.svg" }, { "company_id": "0000921738", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000921738.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000921738.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000921738.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000921738_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000921738_main_keyfigs.svg", "name": "PENN Entertainment Inc", "rank": 16, "regression_plot": "https://www.realrate-archive.com/us_hotels/2012/backtesting_correlation/regression_0000921738.svg", "report_text": "The relative strengths and weaknesses of PENN Entertainment Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of PENN Entertainment Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 35% points.The greatest weakness of PENN Entertainment Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 20% points.

The company's Economic Capital Ratio, given in the ranking table, is 90%, being 5.3% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000921738_2013_PENN_Entertainment_Inc.pdf", "shrinked_graph_json": { "2010": { "Assets, Current": "-5.85", "Assets": "-5.76", "Liabilities": "-4.90", "Stockholders Equity": "-11.3", "ECR before LimitedLiability": "-28.6", "Assets, Non-Current": "-1.97", "Intangible Assets": "21.5", "Property Plant and Equipment": "-7.67", "Other Assets": "-5.05", "Other Liabilities": "-5.78", "Other Expenses": "-12.4", "Expenses": "-2.79", "Revenues": "-3.57", "Net Income": "-13.4", "Depreciation, Depletion, Amortization": "-6.35", "Operating Expenses": "23.9", "General and Administrative Expense": "-4.40", "Other Revenues": "-3.57", "Other Net Income": "-7.49", "Comprehensive Net Income": "-13.3", "Economic Capital Ratio": "-28.9" }, "2011": { "Other Assets": "-0.571", "Assets": "-3.08", "Liabilities": "3.45", "Stockholders Equity": "-3.80", "ECR before LimitedLiability": "5.61", "Property Plant and Equipment": "-7.02", "Intangible Assets": "10.3", "Assets, Non-Current": "-0.997", "Assets, Current": "-2.28", "Liabilities, Current": "3.34", "General and Administrative Expense": "-0.233", "Expenses": "2.58", "Revenues": "29.2", "Net Income": "13.2", "Operating Expenses": "10.4", "Other Expenses": "-3.95", "Depreciation, Depletion, Amortization": "-3.90", "Other Revenues": "29.2", "Comprehensive Net Income": "13.4", "Other Net Income": "-18.0", "Economic Capital Ratio": "2.94" }, "2012": { "Liabilities, Current": "4.22", "Liabilities": "-1.44", "Stockholders Equity": "-3.28", "ECR before LimitedLiability": "6.62", "Other Liabilities": "-5.94", "General and Administrative Expense": "-7.15", "Expenses": "4.61", "Net Income": "15.7", "Depreciation, Depletion, Amortization": "-3.21", "Other Expenses": "6.67", "Operating Expenses": "8.40", "Other Revenues": "34.6", "Revenues": "34.6", "Other Assets": "1.84", "Property Plant and Equipment": "-7.48", "Assets, Non-Current": "-2.86", "Intangible Assets": "13.9", "Assets, Current": "-2.63", "Comprehensive Net Income": "17.0", "Other Net Income": "-20.4", "Economic Capital Ratio": "5.28" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000921738_strength_weakness.svg", "table_records": { "2010": { "input_variables": { "Assets, Current": "465,953", "Assets, Non-Current": "107,882", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "212,387", "General and Administrative Expense": "411,415", "Intangible Assets": "1,600,908", "Liabilities, Current": "691,529", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "322,362", "Other Compr. Net Income": "0", "Other Expenses": "1,748,261", "Other Liabilities": "1,993,584", "Other Net Income": "-148,708", "Other Revenues": "2,459,111", "Property Plant and Equipment": "1,965,774" }, "output_variables": { "Assets": "4,462,879", "Liabilities": "2,685,113", "Expenses": "2,372,063", "Revenues": "2,459,111", "Stockholders Equity": "1,777,766", "Net Income": "-61,660", "Comprehensive Net Income": "-61,660", "BaseVar": "15,625,310", "ECR before LimitedLiability": "31%", "Economic Capital Ratio": "68%" } }, "2011": { "input_variables": { "Assets, Current": "415,789", "Assets, Non-Current": "103,979", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "211,476", "General and Administrative Expense": "423,718", "Intangible Assets": "1,601,952", "Liabilities, Current": "426,340", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "207,426", "Other Compr. Net Income": "0", "Other Expenses": "1,754,363", "Other Liabilities": "2,208,375", "Other Net Income": "-110,349", "Other Revenues": "2,742,257", "Property Plant and Equipment": "2,277,200" }, "output_variables": { "Assets": "4,606,346", "Liabilities": "2,634,715", "Expenses": "2,389,557", "Revenues": "2,742,257", "Stockholders Equity": "1,971,631", "Net Income": "242,351", "Comprehensive Net Income": "242,351", "BaseVar": "16,306,565", "ECR before LimitedLiability": "76%", "Economic Capital Ratio": "99%" } }, "2012": { "input_variables": { "Assets, Current": "487,140", "Assets, Non-Current": "98,449", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "245,348", "General and Administrative Expense": "532,241", "Intangible Assets": "2,087,166", "Liabilities, Current": "499,619", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "240,505", "Other Compr. Net Income": "704", "Other Expenses": "1,831,842", "Other Liabilities": "2,893,509", "Other Net Income": "-78,063", "Other Revenues": "2,899,465", "Property Plant and Equipment": "2,730,797" }, "output_variables": { "Assets": "5,644,057", "Liabilities": "3,393,128", "Expenses": "2,609,431", "Revenues": "2,899,465", "Stockholders Equity": "2,250,929", "Net Income": "211,971", "Comprehensive Net Income": "212,675", "BaseVar": "18,040,737", "ECR before LimitedLiability": "63%", "Economic Capital Ratio": "90%" } } }, "top_rated": false, "trend": -2.0, "value": 0.8977805106206886, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000921738.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000921738.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000921738.svg" }, { "company_id": "0000863015", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000863015.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000863015.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000863015_main_keyfigs.svg", "name": "ISLE OF Capri Casinos INC", "rank": 17, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of ISLE OF Capri Casinos INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of ISLE OF Capri Casinos INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 52% points.The greatest weakness of ISLE OF Capri Casinos INC is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 48% points.

The company's Economic Capital Ratio, given in the ranking table, is 88%, being 3.1% points above the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000863015_2013_ISLE_OF_Capri_Casinos_INC.pdf", "shrinked_graph_json": { "2011": { "Other Assets": "-0.520", "Assets": "0.496", "Liabilities": "61.8", "Stockholders Equity": "50.7", "ECR before LimitedLiability": "49.3", "Intangible Assets": "3.31", "Assets, Non-Current": "-0.808", "Assets, Current": "-0.960", "Liabilities, Current": "5.31", "Other Liabilities": "59.4", "General and Administrative Expense": "-38.5", "Expenses": "-56.9", "Revenues": "45.4", "Net Income": "-12.0", "Operating Expenses": "16.1", "Other Expenses": "-25.3", "Depreciation, Depletion, Amortization": "-9.29", "Other Revenues": "45.4", "Comprehensive Net Income": "-11.7", "Other Net Income": "-11.9", "Economic Capital Ratio": "46.6" }, "2012": { "Assets": "-10.9", "Liabilities": "48.7", "Stockholders Equity": "42.7", "ECR before LimitedLiability": "4.45", "Property Plant and Equipment": "-10.8", "Assets, Non-Current": "-5.96", "Intangible Assets": "9.67", "Liabilities, Current": "7.70", "Other Liabilities": "48.1", "General and Administrative Expense": "-35.6", "Expenses": "-46.9", "Revenues": "52.2", "Net Income": "-6.42", "Depreciation, Depletion, Amortization": "-3.90", "Other Expenses": "-20.3", "Operating Expenses": "14.9", "Other Revenues": "52.2", "Comprehensive Net Income": "-48.3", "Other Net Income": "-25.1", "Other Compr. Net Income": "-40.8", "Economic Capital Ratio": "3.11" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000863015_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "148,359", "Assets, Non-Current": "0", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "77,613", "General and Administrative Expense": "225,757", "Intangible Assets": "427,510", "Liabilities, Current": "153,878", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "44,470", "Other Compr. Net Income": "0", "Other Expenses": "630,245", "Other Liabilities": "0", "Other Net Income": "1,903", "Other Revenues": "935,447", "Property Plant and Equipment": "1,113,549" }, "output_variables": { "Assets": "1,733,888", "Liabilities": "153,878", "Expenses": "933,615", "Revenues": "935,447", "Stockholders Equity": "1,580,010", "Net Income": "3,735", "Comprehensive Net Income": "3,735", "BaseVar": "5,471,618", "ECR before LimitedLiability": "136%", "Economic Capital Ratio": "142%" } }, "2012": { "input_variables": { "Assets, Current": "202,283", "Assets, Non-Current": "0", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "76,050", "General and Administrative Expense": "234,470", "Intangible Assets": "387,489", "Liabilities, Current": "156,116", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "35,184", "Other Compr. Net Income": "-110,990", "Other Expenses": "685,492", "Other Liabilities": "0", "Other Net Income": "1,258", "Other Revenues": "977,371", "Property Plant and Equipment": "950,014" }, "output_variables": { "Assets": "1,574,970", "Liabilities": "156,116", "Expenses": "996,012", "Revenues": "977,371", "Stockholders Equity": "1,418,854", "Net Income": "-17,383", "Comprehensive Net Income": "-128,373", "BaseVar": "5,912,770", "ECR before LimitedLiability": "59%", "Economic Capital Ratio": "88%" } } }, "top_rated": false, "trend": -13.0, "value": 0.8760007775364167, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000863015.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000863015.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000863015.svg" }, { "company_id": "0001115836", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001115836.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001115836.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001115836.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001115836_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001115836_main_keyfigs.svg", "name": "Belmond Ltd", "rank": 18, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Belmond Ltd are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Belmond Ltd compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 62% points.The greatest weakness of Belmond Ltd is the variable Operating Expenses, reducing the Economic Capital Ratio by 51% points.

The company's Economic Capital Ratio, given in the ranking table, is 78%, being 6.3% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001115836_2013_Belmond_Ltd.pdf", "shrinked_graph_json": { "2010": { "Assets, Current": "4.14", "Assets": "30.2", "Liabilities": "-17.1", "Stockholders Equity": "14.6", "ECR before LimitedLiability": "-26.1", "Assets, Non-Current": "-1.44", "Intangible Assets": "2.17", "Property Plant and Equipment": "20.2", "Other Assets": "1.27", "Other Liabilities": "-14.9", "Liabilities, Current": "-2.05", "Other Expenses": "51.7", "Expenses": "17.2", "Revenues": "-30.9", "Net Income": "-17.8", "Operating Expenses": "-52.2", "General and Administrative Expense": "-17.8", "Other Revenues": "-30.9", "Other Net Income": "-0.869", "Comprehensive Net Income": "-17.8", "Economic Capital Ratio": "-26.4" }, "2011": { "Other Assets": "8.06", "Assets": "21.4", "Liabilities": "-10.8", "Stockholders Equity": "16.4", "ECR before LimitedLiability": "-31.7", "Property Plant and Equipment": "11.5", "Intangible Assets": "1.24", "Assets, Non-Current": "-1.12", "Assets, Current": "3.80", "Liabilities, Current": "-3.45", "Other Liabilities": "-7.22", "General and Administrative Expense": "-26.7", "Expenses": "11.7", "Revenues": "-20.6", "Net Income": "-27.5", "Operating Expenses": "-57.0", "Other Expenses": "48.6", "Other Revenues": "-20.6", "Comprehensive Net Income": "-27.3", "Other Net Income": "-17.8", "Economic Capital Ratio": "-34.4" }, "2012": { "Other Assets": "8.54", "Assets": "21.8", "Liabilities": "-10.6", "Stockholders Equity": "15.3", "ECR before LimitedLiability": "-4.99", "Property Plant and Equipment": "9.04", "Assets, Non-Current": "-2.10", "Assets, Current": "1.66", "Liabilities, Current": "-2.73", "Other Liabilities": "-7.68", "General and Administrative Expense": "-25.4", "Expenses": "21.9", "Revenues": "-3.95", "Net Income": "-1.64", "Other Expenses": "61.6", "Operating Expenses": "-51.4", "Other Revenues": "-3.95", "Comprehensive Net Income": "-4.10", "Other Net Income": "-16.7", "Other Compr. Net Income": "-2.49", "Economic Capital Ratio": "-6.33" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001115836_strength_weakness.svg", "table_records": { "2010": { "input_variables": { "Assets, Current": "399,766", "Assets, Non-Current": "23,711", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "45,483", "General and Administrative Expense": "190,594", "Intangible Assets": "196,485", "Liabilities, Current": "256,511", "Long Term Liabilities": "0", "Operating Expenses": "309,768", "Other Assets": "248,930", "Other Compr. Net Income": "0", "Other Expenses": "63,251", "Other Liabilities": "808,336", "Other Net Income": "-25,426", "Other Revenues": "571,942", "Property Plant and Equipment": "1,268,822" }, "output_variables": { "Assets": "2,137,714", "Liabilities": "1,064,847", "Expenses": "609,096", "Revenues": "571,942", "Stockholders Equity": "1,072,867", "Net Income": "-62,580", "Comprehensive Net Income": "-62,580", "BaseVar": "4,520,923", "ECR before LimitedLiability": "35%", "Economic Capital Ratio": "70%" } }, "2011": { "input_variables": { "Assets, Current": "293,991", "Assets, Non-Current": "36,034", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "45,965", "General and Administrative Expense": "226,675", "Intangible Assets": "161,460", "Liabilities, Current": "228,119", "Long Term Liabilities": "0", "Operating Expenses": "277,530", "Other Assets": "265,265", "Other Compr. Net Income": "0", "Other Expenses": "79,287", "Other Liabilities": "750,225", "Other Net Income": "-46,698", "Other Revenues": "588,559", "Property Plant and Equipment": "1,174,119" }, "output_variables": { "Assets": "1,930,869", "Liabilities": "978,344", "Expenses": "629,457", "Revenues": "588,559", "Stockholders Equity": "952,525", "Net Income": "-87,596", "Comprehensive Net Income": "-87,596", "BaseVar": "4,515,214", "ECR before LimitedLiability": "23%", "Economic Capital Ratio": "61%" } }, "2012": { "input_variables": { "Assets, Current": "255,996", "Assets, Non-Current": "41,825", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "43,934", "General and Administrative Expense": "210,010", "Intangible Assets": "161,278", "Liabilities, Current": "227,304", "Long Term Liabilities": "0", "Operating Expenses": "245,211", "Other Assets": "261,325", "Other Compr. Net Income": "-14,265", "Other Expenses": "27,879", "Other Liabilities": "726,400", "Other Net Income": "-25,272", "Other Revenues": "545,418", "Property Plant and Equipment": "1,171,603" }, "output_variables": { "Assets": "1,892,027", "Liabilities": "953,704", "Expenses": "527,034", "Revenues": "545,418", "Stockholders Equity": "938,323", "Net Income": "-6,888", "Comprehensive Net Income": "-21,153", "BaseVar": "4,113,879", "ECR before LimitedLiability": "46%", "Economic Capital Ratio": "78%" } } }, "top_rated": false, "trend": 5.0, "value": 0.7816490599712732, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001115836.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001115836.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001115836.svg" }, { "company_id": "0001361658", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001361658.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001361658.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001361658.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001361658_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001361658_main_keyfigs.svg", "name": "Travel Leisure Co", "rank": 19, "regression_plot": "https://www.realrate-archive.com/us_hotels/2012/backtesting_correlation/regression_0001361658.svg", "report_text": "The relative strengths and weaknesses of Travel Leisure Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Travel Leisure Co compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 61% points.The greatest weakness of Travel Leisure Co 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 76%, being 8.7% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001361658_2013_Travel_Leisure_Co.pdf", "shrinked_graph_json": { "2010": { "Assets, Current": "1.06", "Assets": "6.80", "Liabilities": "-25.9", "Stockholders Equity": "-7.70", "ECR before LimitedLiability": "-13.4", "Intangible Assets": "3.77", "Property Plant and Equipment": "-12.1", "Other Assets": "22.8", "Other Liabilities": "-21.4", "Liabilities, Current": "-3.40", "Other Expenses": "48.2", "Expenses": "16.8", "Revenues": "-10.1", "Net Income": "11.1", "Depreciation, Depletion, Amortization": "3.10", "Operating Expenses": "-53.4", "General and Administrative Expense": "2.81", "Other Revenues": "-10.1", "Other Net Income": "5.41", "Comprehensive Net Income": "11.1", "Economic Capital Ratio": "-13.8" }, "2011": { "Other Assets": "30.5", "Assets": "2.47", "Liabilities": "-20.4", "Stockholders Equity": "-10.7", "ECR before LimitedLiability": "-14.2", "Property Plant and Equipment": "-17.0", "Intangible Assets": "3.64", "Assets, Current": "2.61", "Liabilities, Current": "-5.30", "Other Liabilities": "-14.2", "General and Administrative Expense": "-20.7", "Expenses": "10.8", "Revenues": "6.30", "Net Income": "11.7", "Operating Expenses": "-69.6", "Other Expenses": "60.6", "Depreciation, Depletion, Amortization": "4.67", "Other Revenues": "6.30", "Comprehensive Net Income": "10.6", "Other Net Income": "-5.25", "Economic Capital Ratio": "-16.8" }, "2012": { "Liabilities, Current": "-5.91", "Liabilities": "-19.5", "Stockholders Equity": "-14.3", "ECR before LimitedLiability": "-7.33", "Other Liabilities": "-12.8", "General and Administrative Expense": "-26.2", "Expenses": "14.9", "Net Income": "17.7", "Depreciation, Depletion, Amortization": "6.00", "Other Expenses": "61.5", "Operating Expenses": "-66.8", "Other Revenues": "22.8", "Revenues": "22.8", "Other Assets": "35.6", "Property Plant and Equipment": "-18.6", "Assets, Non-Current": "-2.72", "Intangible Assets": "3.66", "Assets, Current": "2.25", "Comprehensive Net Income": "20.2", "Other Net Income": "-17.1", "Economic Capital Ratio": "-8.67" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001361658_strength_weakness.svg", "table_records": { "2010": { "input_variables": { "Assets, Current": "1,752,000", "Assets, Non-Current": "451,000", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "173,000", "General and Administrative Expense": "540,000", "Intangible Assets": "1,481,000", "Liabilities, Current": "1,575,000", "Long Term Liabilities": "0", "Operating Expenses": "1,587,000", "Other Assets": "4,691,000", "Other Compr. Net Income": "0", "Other Expenses": "1,184,000", "Other Liabilities": "4,924,000", "Other Net Income": "5,000", "Other Revenues": "3,858,000", "Property Plant and Equipment": "1,041,000" }, "output_variables": { "Assets": "9,416,000", "Liabilities": "6,499,000", "Expenses": "3,484,000", "Revenues": "3,858,000", "Stockholders Equity": "2,917,000", "Net Income": "379,000", "Comprehensive Net Income": "379,000", "BaseVar": "25,737,240", "ECR before LimitedLiability": "52%", "Economic Capital Ratio": "83%" } }, "2011": { "input_variables": { "Assets, Current": "1,730,000", "Assets, Non-Current": "256,000", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "178,000", "General and Administrative Expense": "1,221,000", "Intangible Assets": "1,479,000", "Liabilities, Current": "1,563,000", "Long Term Liabilities": "0", "Operating Expenses": "1,781,000", "Other Assets": "4,441,000", "Other Compr. Net Income": "-27,000", "Other Expenses": "692,000", "Other Liabilities": "5,228,000", "Other Net Income": "24,000", "Other Revenues": "4,265,000", "Property Plant and Equipment": "1,117,000" }, "output_variables": { "Assets": "9,023,000", "Liabilities": "6,791,000", "Expenses": "3,872,000", "Revenues": "4,265,000", "Stockholders Equity": "2,232,000", "Net Income": "417,000", "Comprehensive Net Income": "390,000", "BaseVar": "27,721,960", "ECR before LimitedLiability": "46%", "Economic Capital Ratio": "79%" } }, "2012": { "input_variables": { "Assets, Current": "1,866,000", "Assets, Non-Current": "281,000", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "185,000", "General and Administrative Expense": "1,389,000", "Intangible Assets": "1,566,000", "Liabilities, Current": "1,931,000", "Long Term Liabilities": "0", "Operating Expenses": "1,842,000", "Other Assets": "4,458,000", "Other Compr. Net Income": "24,000", "Other Expenses": "627,000", "Other Liabilities": "5,601,000", "Other Net Income": "-100,000", "Other Revenues": "4,542,000", "Property Plant and Equipment": "1,292,000" }, "output_variables": { "Assets": "9,463,000", "Liabilities": "7,532,000", "Expenses": "4,043,000", "Revenues": "4,542,000", "Stockholders Equity": "1,931,000", "Net Income": "399,000", "Comprehensive Net Income": "423,000", "BaseVar": "29,573,280", "ECR before LimitedLiability": "42%", "Economic Capital Ratio": "76%" } } }, "top_rated": false, "trend": 0.0, "value": 0.7582379658685958, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001361658.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001361658.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001361658.svg" }, { "company_id": "0001174922", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001174922.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001174922.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001174922.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001174922_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001174922_main_keyfigs.svg", "name": "WYNN Resorts LTD", "rank": 20, "regression_plot": "https://www.realrate-archive.com/us_hotels/2012/backtesting_correlation/regression_0001174922.svg", "report_text": "The relative strengths and weaknesses of WYNN Resorts LTD are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of WYNN Resorts LTD compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 33% points.The greatest weakness of WYNN Resorts LTD is the variable Stockholders Equity, reducing the Economic Capital Ratio by 32% points.

The company's Economic Capital Ratio, given in the ranking table, is 70%, being 14% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001174922_2013_WYNN_Resorts_LTD.pdf", "shrinked_graph_json": { "2010": { "Assets": "-6.24", "Liabilities": "-5.23", "Stockholders Equity": "-15.0", "ECR before LimitedLiability": "-6.52", "Assets, Non-Current": "-2.29", "Intangible Assets": "-3.61", "Property Plant and Equipment": "5.03", "Other Assets": "-5.31", "Other Liabilities": "-9.40", "Liabilities, Current": "3.74", "Other Expenses": "-11.0", "Expenses": "10.0", "Revenues": "12.0", "Net Income": "11.9", "Depreciation, Depletion, Amortization": "-9.65", "Operating Expenses": "20.1", "General and Administrative Expense": "11.9", "Other Revenues": "12.0", "Other Net Income": "-9.82", "Comprehensive Net Income": "11.9", "Economic Capital Ratio": "-6.84" }, "2011": { "Other Assets": "-1.29", "Assets": "-6.76", "Liabilities": "5.34", "Stockholders Equity": "-18.4", "ECR before LimitedLiability": "21.7", "Property Plant and Equipment": "-3.71", "Intangible Assets": "-2.79", "Assets, Current": "1.60", "Liabilities, Current": "-8.99", "Other Liabilities": "12.5", "General and Administrative Expense": "20.7", "Expenses": "6.01", "Revenues": "53.4", "Net Income": "37.1", "Operating Expenses": "12.1", "Other Expenses": "-24.3", "Depreciation, Depletion, Amortization": "-5.83", "Other Revenues": "53.4", "Comprehensive Net Income": "37.3", "Other Net Income": "-22.7", "Economic Capital Ratio": "19.0" }, "2012": { "Other Assets": "1.55", "Assets": "-14.1", "Liabilities": "-16.0", "Stockholders Equity": "-32.0", "ECR before LimitedLiability": "-12.7", "Property Plant and Equipment": "-10.9", "Assets, Non-Current": "-4.79", "Intangible Assets": "-5.29", "Assets, Current": "4.96", "Liabilities, Current": "1.81", "Other Liabilities": "-18.0", "General and Administrative Expense": "16.2", "Expenses": "26.1", "Revenues": "33.2", "Net Income": "31.2", "Operating Expenses": "10.6", "Other Revenues": "33.2", "Comprehensive Net Income": "30.4", "Other Net Income": "-30.0", "Other Compr. Net Income": "-9.44", "Economic Capital Ratio": "-14.0" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001174922_strength_weakness.svg", "table_records": { "2010": { "input_variables": { "Assets, Current": "1,561,136", "Assets, Non-Current": "0", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "405,558", "General and Administrative Expense": "391,254", "Intangible Assets": "40,205", "Liabilities, Current": "887,929", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "151,897", "Other Compr. Net Income": "0", "Other Expenses": "2,783,081", "Other Liabilities": "3,405,983", "Other Net Income": "-288,209", "Other Revenues": "4,184,698", "Property Plant and Equipment": "4,921,259" }, "output_variables": { "Assets": "6,674,497", "Liabilities": "4,293,912", "Expenses": "3,579,893", "Revenues": "4,184,698", "Stockholders Equity": "2,380,585", "Net Income": "316,596", "Comprehensive Net Income": "316,596", "BaseVar": "24,971,980", "ECR before LimitedLiability": "63%", "Economic Capital Ratio": "90%" } }, "2011": { "input_variables": { "Assets, Current": "1,726,452", "Assets, Non-Current": "125,712", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "398,039", "General and Administrative Expense": "389,053", "Intangible Assets": "35,751", "Liabilities, Current": "1,579,893", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "146,249", "Other Compr. Net Income": "0", "Other Expenses": "3,454,914", "Other Liabilities": "3,096,149", "Other Net Income": "-202,673", "Other Revenues": "5,269,792", "Property Plant and Equipment": "4,865,332" }, "output_variables": { "Assets": "6,899,496", "Liabilities": "4,676,042", "Expenses": "4,242,006", "Revenues": "5,269,792", "Stockholders Equity": "2,223,454", "Net Income": "825,113", "Comprehensive Net Income": "825,113", "BaseVar": "29,296,789", "ECR before LimitedLiability": "100%", "Economic Capital Ratio": "115%" } }, "2012": { "input_variables": { "Assets, Current": "2,202,378", "Assets, Non-Current": "99,227", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "373,199", "General and Administrative Expense": "441,699", "Intangible Assets": "31,297", "Liabilities, Current": "1,131,377", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "215,793", "Other Compr. Net Income": "-223,326", "Other Expenses": "3,314,409", "Other Liabilities": "6,041,285", "Other Net Income": "-296,278", "Other Revenues": "5,154,284", "Property Plant and Equipment": "4,727,899" }, "output_variables": { "Assets": "7,276,594", "Liabilities": "7,172,662", "Expenses": "4,129,307", "Revenues": "5,154,284", "Stockholders Equity": "103,932", "Net Income": "728,699", "Comprehensive Net Income": "505,373", "BaseVar": "30,948,360", "ECR before LimitedLiability": "35%", "Economic Capital Ratio": "70%" } } }, "top_rated": false, "trend": -12.0, "value": 0.7047993907912531, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001174922.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001174922.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001174922.svg" }, { "company_id": "0001479046", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001479046.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001479046.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001479046_main_keyfigs.svg", "name": "Tropicana Las Vegas Hotel Casino Inc", "rank": 21, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Tropicana Las Vegas Hotel Casino Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Tropicana Las Vegas Hotel Casino Inc compared to the market average is the variable Property Plant and Equipment, increasing the Economic Capital Ratio by 38% points.The greatest weakness of Tropicana Las Vegas Hotel Casino Inc is the variable Net Income, reducing the Economic Capital Ratio by 53% points.

The company's Economic Capital Ratio, given in the ranking table, is 69%, being 15% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001479046_2013_Tropicana_Las_Vegas_Hotel_Casino_Inc.pdf", "shrinked_graph_json": { "2012": { "Assets": "30.5", "Liabilities": "22.2", "Stockholders Equity": "34.5", "ECR before LimitedLiability": "-13.9", "Property Plant and Equipment": "38.3", "Assets, Non-Current": "-3.49", "Intangible Assets": "-4.55", "Assets, Current": "-2.13", "Liabilities, Current": "3.29", "Other Liabilities": "19.2", "General and Administrative Expense": "-2.53", "Expenses": "-18.5", "Revenues": "-15.9", "Net Income": "-52.7", "Depreciation, Depletion, Amortization": "-16.6", "Other Expenses": "-7.64", "Operating Expenses": "8.50", "Other Revenues": "-15.9", "Comprehensive Net Income": "-51.6", "Other Net Income": "-19.7", "Economic Capital Ratio": "-15.3" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001479046_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "25,979", "Assets, Non-Current": "4,867", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "18,660", "General and Administrative Expense": "19,229", "Intangible Assets": "0", "Liabilities, Current": "21,671", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "83,796", "Other Liabilities": "46,246", "Other Net Income": "-3,972", "Other Revenues": "91,396", "Property Plant and Equipment": "334,618" }, "output_variables": { "Assets": "365,464", "Liabilities": "67,917", "Expenses": "121,685", "Revenues": "91,396", "Stockholders Equity": "297,547", "Net Income": "-34,261", "Comprehensive Net Income": "-34,261", "BaseVar": "741,959", "ECR before LimitedLiability": "33%", "Economic Capital Ratio": "69%" } } }, "top_rated": false, "trend": null, "value": 0.6920516746336449, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001479046.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001479046.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001479046.svg" }, { "company_id": "0001052595", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001052595.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001052595.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001052595_main_keyfigs.svg", "name": "Red Lion Hotels CORP", "rank": 22, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Red Lion Hotels CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Red Lion Hotels CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 28% points.The greatest weakness of Red Lion Hotels CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 105% points.

The company's Economic Capital Ratio, given in the ranking table, is 65%, being 20% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001052595_2013_Red_Lion_Hotels_CORP.pdf", "shrinked_graph_json": { "2011": { "Liabilities": "10.1", "Stockholders Equity": "7.88", "ECR before LimitedLiability": "-15.6", "Liabilities, Current": "4.74", "Other Liabilities": "5.48", "General and Administrative Expense": "36.9", "Expenses": "-21.9", "Net Income": "-18.7", "Operating Expenses": "11.8", "Cost of Goods and Services Sold": "-2.45", "Other Expenses": "-81.8", "Depreciation, Depletion, Amortization": "17.1", "Other Revenues": "13.5", "Revenues": "13.5", "Other Assets": "-3.03", "Property Plant and Equipment": "6.17", "Intangible Assets": "-2.34", "Assets, Non-Current": "-1.54", "Comprehensive Net Income": "-18.5", "Other Net Income": "-8.97", "Economic Capital Ratio": "-18.3" }, "2012": { "Assets": "-11.1", "Liabilities": "24.8", "Stockholders Equity": "7.02", "ECR before LimitedLiability": "-18.3", "Property Plant and Equipment": "-3.12", "Assets, Non-Current": "-6.04", "Intangible Assets": "-3.39", "Liabilities, Current": "-11.3", "Other Liabilities": "25.2", "General and Administrative Expense": "25.8", "Expenses": "-37.7", "Revenues": "27.7", "Net Income": "-27.3", "Depreciation, Depletion, Amortization": "24.7", "Other Expenses": "-105", "Operating Expenses": "13.7", "Other Revenues": "27.7", "Comprehensive Net Income": "-25.8", "Other Net Income": "-27.8", "Other Compr. Net Income": "1.84", "Economic Capital Ratio": "-19.6" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001052595_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "50,920", "Assets, Non-Current": "5,883", "Cost of Goods and Services Sold": "1,733", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "5,503", "Intangible Assets": "15,504", "Liabilities, Current": "21,009", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "155,250", "Other Liabilities": "118,022", "Other Net Income": "-656", "Other Revenues": "156,080", "Property Plant and Equipment": "232,589" }, "output_variables": { "Assets": "304,896", "Liabilities": "139,031", "Expenses": "162,486", "Revenues": "156,080", "Stockholders Equity": "165,865", "Net Income": "-7,062", "Comprehensive Net Income": "-7,062", "BaseVar": "994,481", "ECR before LimitedLiability": "44%", "Economic Capital Ratio": "77%" } }, "2012": { "input_variables": { "Assets, Current": "43,387", "Assets, Non-Current": "4,137", "Cost of Goods and Services Sold": "828", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "6,022", "Intangible Assets": "15,504", "Liabilities, Current": "67,373", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "2,902", "Other Compr. Net Income": "0", "Other Expenses": "154,553", "Other Liabilities": "40,661", "Other Net Income": "-3,985", "Other Revenues": "150,707", "Property Plant and Equipment": "195,012" }, "output_variables": { "Assets": "260,942", "Liabilities": "108,034", "Expenses": "161,403", "Revenues": "150,707", "Stockholders Equity": "152,908", "Net Income": "-14,681", "Comprehensive Net Income": "-14,681", "BaseVar": "949,438", "ECR before LimitedLiability": "28%", "Economic Capital Ratio": "65%" } } }, "top_rated": false, "trend": -2.0, "value": 0.6489411758979522, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001052595.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001052595.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001052595.svg" }, { "company_id": "0000918543", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000918543.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000918543.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000918543.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000918543_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000918543_main_keyfigs.svg", "name": "Castle Group INC", "rank": 23, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Castle Group INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Castle Group INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 59% points.The greatest weakness of Castle Group INC is the variable Other Expenses, reducing the Economic Capital Ratio by 295% points.

The company's Economic Capital Ratio, given in the ranking table, is 60%, being 24% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000918543_2013_Castle_Group_INC.pdf", "shrinked_graph_json": { "2011": { "Assets": "-58.5", "Liabilities": "12.5", "Stockholders Equity": "-84.9", "ECR before LimitedLiability": "-45.5", "Property Plant and Equipment": "-49.9", "Intangible Assets": "-16.8", "Assets, Non-Current": "-9.46", "Assets, Current": "-10.7", "Liabilities, Current": "-6.18", "Other Liabilities": "13.4", "General and Administrative Expense": "33.9", "Expenses": "-144", "Revenues": "46.0", "Net Income": "-16.4", "Operating Expenses": "10.5", "Other Expenses": "-342", "Depreciation, Depletion, Amortization": "14.2", "Other Revenues": "46.0", "Comprehensive Net Income": "-14.0", "Other Net Income": "-22.5", "Economic Capital Ratio": "-48.2" }, "2012": { "Other Assets": "9.15", "Assets": "-49.5", "Liabilities": "22.8", "Stockholders Equity": "-76.9", "ECR before LimitedLiability": "-23.2", "Property Plant and Equipment": "-42.0", "Assets, Non-Current": "-13.0", "Intangible Assets": "-13.1", "Assets, Current": "-8.67", "Other Liabilities": "22.6", "General and Administrative Expense": "36.0", "Expenses": "-121", "Revenues": "59.0", "Net Income": "16.7", "Depreciation, Depletion, Amortization": "23.2", "Other Expenses": "-295", "Operating Expenses": "20.2", "Other Revenues": "59.0", "Comprehensive Net Income": "20.0", "Other Net Income": "-28.7", "Economic Capital Ratio": "-24.5" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000918543_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "3,839", "Assets, Non-Current": "0", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "432", "Intangible Assets": "55", "Liabilities, Current": "6,017", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "2,130", "Other Compr. Net Income": "66", "Other Expenses": "25,190", "Other Liabilities": "7,863", "Other Net Income": "-6.8", "Other Revenues": "25,889", "Property Plant and Equipment": "7,171" }, "output_variables": { "Assets": "13,195", "Liabilities": "13,880", "Expenses": "25,621", "Revenues": "25,889", "Stockholders Equity": "-685", "Net Income": "261", "Comprehensive Net Income": "327", "BaseVar": "138,369", "ECR before LimitedLiability": "7.6%", "Economic Capital Ratio": "47%" } }, "2012": { "input_variables": { "Assets, Current": "3,784", "Assets, Non-Current": "0", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "0", "General and Administrative Expense": "446", "Intangible Assets": "55", "Liabilities, Current": "5,003", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "1,772", "Other Compr. Net Income": "104", "Other Expenses": "22,210", "Other Liabilities": "8,072", "Other Net Income": "379", "Other Revenues": "22,774", "Property Plant and Equipment": "7,380" }, "output_variables": { "Assets": "12,991", "Liabilities": "13,075", "Expenses": "22,656", "Revenues": "22,774", "Stockholders Equity": "-84", "Net Income": "497", "Comprehensive Net Income": "601", "BaseVar": "124,141", "ECR before LimitedLiability": "22%", "Economic Capital Ratio": "60%" } } }, "top_rated": false, "trend": 2.0, "value": 0.6000094878677551, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000918543.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000918543.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000918543.svg" }, { "company_id": "0001005276", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001005276.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001005276.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001005276.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001005276_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001005276_main_keyfigs.svg", "name": "Mohegan Tribal Gaming Authority", "rank": 24, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Mohegan Tribal Gaming Authority 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 Mohegan Tribal Gaming Authority compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Mohegan Tribal Gaming Authority is the variable Other Net Income, reducing the Economic Capital Ratio by 42% points.

The company's Economic Capital Ratio, given in the ranking table, is 60%, being 25% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001005276_2013_Mohegan_Tribal_Gaming_Authority.pdf", "shrinked_graph_json": { "2011": { "Other Assets": "-3.29", "Assets": "-9.49", "Liabilities": "-18.9", "Stockholders Equity": "-26.1", "ECR before LimitedLiability": "-23.8", "Property Plant and Equipment": "-5.09", "Intangible Assets": "4.82", "Assets, Non-Current": "-1.66", "Assets, Current": "-4.52", "Liabilities, Current": "-29.1", "Other Liabilities": "8.42", "General and Administrative Expense": "4.05", "Expenses": "21.4", "Revenues": "24.7", "Net Income": "11.6", "Operating Expenses": "11.7", "Other Expenses": "4.31", "Other Revenues": "24.7", "Comprehensive Net Income": "11.8", "Other Net Income": "-27.5", "Economic Capital Ratio": "-26.4" }, "2012": { "Assets": "-13.0", "Liabilities": "-15.9", "Stockholders Equity": "-27.9", "ECR before LimitedLiability": "-23.3", "Property Plant and Equipment": "-9.76", "Assets, Non-Current": "-4.21", "Intangible Assets": "5.39", "Assets, Current": "-4.85", "Liabilities, Current": "2.14", "Other Liabilities": "-18.2", "General and Administrative Expense": "2.18", "Expenses": "20.0", "Revenues": "21.9", "Net Income": "12.2", "Depreciation, Depletion, Amortization": "2.33", "Other Expenses": "8.90", "Operating Expenses": "11.2", "Other Revenues": "21.9", "Comprehensive Net Income": "14.0", "Other Net Income": "-42.3", "Economic Capital Ratio": "-24.7" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001005276_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "175,902", "Assets, Non-Current": "51,902", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "90,032", "General and Administrative Expense": "201,992", "Intangible Assets": "445,797", "Liabilities, Current": "1,067,591", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "887,951", "Other Liabilities": "936,881", "Other Net Income": "-126,561", "Other Revenues": "1,418,379", "Property Plant and Equipment": "1,529,595" }, "output_variables": { "Assets": "2,203,196", "Liabilities": "2,004,472", "Expenses": "1,179,975", "Revenues": "1,418,379", "Stockholders Equity": "198,724", "Net Income": "111,843", "Comprehensive Net Income": "111,843", "BaseVar": "8,698,128", "ECR before LimitedLiability": "33%", "Economic Capital Ratio": "69%" } }, "2012": { "input_variables": { "Assets, Current": "231,258", "Assets, Non-Current": "86,664", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "85,030", "General and Administrative Expense": "198,171", "Intangible Assets": "445,387", "Liabilities, Current": "310,513", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "890,688", "Other Liabilities": "1,733,931", "Other Net Income": "-164,183", "Other Revenues": "1,399,313", "Property Plant and Equipment": "1,490,398" }, "output_variables": { "Assets": "2,253,707", "Liabilities": "2,044,444", "Expenses": "1,173,889", "Revenues": "1,399,313", "Stockholders Equity": "209,263", "Net Income": "61,241", "Comprehensive Net Income": "61,241", "BaseVar": "8,773,547", "ECR before LimitedLiability": "22%", "Economic Capital Ratio": "60%" } } }, "top_rated": false, "trend": -3.0, "value": 0.5983105755998016, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001005276.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001005276.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001005276.svg" }, { "company_id": "0001046311", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001046311.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001046311.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001046311.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001046311_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001046311_main_keyfigs.svg", "name": "Choice Hotels International INC DE", "rank": 25, "regression_plot": "https://www.realrate-archive.com/us_hotels/2012/backtesting_correlation/regression_0001046311.svg", "report_text": "The relative strengths and weaknesses of Choice Hotels International INC DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Choice Hotels International INC DE compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 38% points.The greatest weakness of Choice Hotels International INC DE is the variable Stockholders Equity, reducing the Economic Capital Ratio by 80% points.

The company's Economic Capital Ratio, given in the ranking table, is 59%, being 26% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001046311_2013_Choice_Hotels_International_INC_DE.pdf", "shrinked_graph_json": { "2010": { "Assets, Current": "-0.777", "Assets": "-15.5", "Liabilities": "2.40", "Stockholders Equity": "-86.2", "ECR before LimitedLiability": "23.9", "Assets, Non-Current": "-1.45", "Property Plant and Equipment": "-13.5", "Other Assets": "-2.06", "Other Liabilities": "6.79", "Liabilities, Current": "-4.93", "Other Expenses": "-60.0", "Expenses": "-22.2", "Revenues": "80.5", "Net Income": "74.8", "Depreciation, Depletion, Amortization": "16.1", "Operating Expenses": "29.8", "General and Administrative Expense": "-18.8", "Other Revenues": "80.5", "Other Net Income": "9.41", "Comprehensive Net Income": "74.9", "Economic Capital Ratio": "23.5" }, "2011": { "Other Assets": "1.26", "Assets": "-14.3", "Liabilities": "17.2", "Stockholders Equity": "-71.9", "ECR before LimitedLiability": "30.3", "Property Plant and Equipment": "-15.1", "Assets, Non-Current": "-0.703", "Assets, Current": "1.99", "Liabilities, Current": "-16.5", "Other Liabilities": "27.3", "General and Administrative Expense": "-17.7", "Expenses": "-22.7", "Revenues": "90.9", "Net Income": "68.8", "Operating Expenses": "17.6", "Other Expenses": "-49.2", "Depreciation, Depletion, Amortization": "19.0", "Other Revenues": "90.9", "Comprehensive Net Income": "69.2", "Other Net Income": "-26.4", "Economic Capital Ratio": "27.6" }, "2012": { "Other Assets": "5.90", "Assets": "-32.5", "Liabilities": "-37.8", "Stockholders Equity": "-79.7", "ECR before LimitedLiability": "-24.6", "Property Plant and Equipment": "-33.9", "Assets, Non-Current": "-2.53", "Assets, Current": "3.77", "Other Liabilities": "-36.2", "General and Administrative Expense": "-5.07", "Expenses": "12.9", "Revenues": "38.1", "Net Income": "28.7", "Depreciation, Depletion, Amortization": "18.5", "Other Expenses": "-12.9", "Operating Expenses": "13.8", "Other Revenues": "38.1", "Comprehensive Net Income": "29.9", "Other Net Income": "-31.0", "Other Compr. Net Income": "3.25", "Economic Capital Ratio": "-25.9" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001046311_strength_weakness.svg", "table_records": { "2010": { "input_variables": { "Assets, Current": "163,582", "Assets, Non-Current": "15,305", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "8,342", "General and Administrative Expense": "94,540", "Intangible Assets": "86,866", "Liabilities, Current": "165,258", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "90,307", "Other Compr. Net Income": "0", "Other Expenses": "383,202", "Other Liabilities": "304,535", "Other Net Income": "-2,551", "Other Revenues": "596,076", "Property Plant and Equipment": "55,662" }, "output_variables": { "Assets": "411,722", "Liabilities": "469,793", "Expenses": "486,084", "Revenues": "596,076", "Stockholders Equity": "-58,071", "Net Income": "107,441", "Comprehensive Net Income": "107,441", "BaseVar": "3,065,758", "ECR before LimitedLiability": "107%", "Economic Capital Ratio": "120%" } }, "2011": { "input_variables": { "Assets, Current": "194,796", "Assets, Non-Current": "29,284", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "8,024", "General and Administrative Expense": "106,404", "Intangible Assets": "83,260", "Liabilities, Current": "184,565", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "88,357", "Other Compr. Net Income": "0", "Other Expenses": "400,163", "Other Liabilities": "288,685", "Other Net Income": "-13,806", "Other Revenues": "638,793", "Property Plant and Equipment": "51,992" }, "output_variables": { "Assets": "447,689", "Liabilities": "473,250", "Expenses": "514,591", "Revenues": "638,793", "Stockholders Equity": "-25,561", "Net Income": "110,396", "Comprehensive Net Income": "110,396", "BaseVar": "3,285,069", "ECR before LimitedLiability": "112%", "Economic Capital Ratio": "123%" } }, "2012": { "input_variables": { "Assets, Current": "233,470", "Assets, Non-Current": "76,013", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "8,226", "General and Administrative Expense": "101,852", "Intangible Assets": "79,286", "Liabilities, Current": "176,137", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "70,352", "Other Compr. Net Income": "2,585", "Other Expenses": "436,770", "Other Liabilities": "883,539", "Other Net Income": "-23,974", "Other Revenues": "691,509", "Property Plant and Equipment": "51,651" }, "output_variables": { "Assets": "510,772", "Liabilities": "1,059,676", "Expenses": "546,848", "Revenues": "691,509", "Stockholders Equity": "-548,904", "Net Income": "120,687", "Comprehensive Net Income": "123,272", "BaseVar": "3,846,321", "ECR before LimitedLiability": "20%", "Economic Capital Ratio": "59%" } } }, "top_rated": false, "trend": -18.0, "value": 0.5854984436884922, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001046311.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001046311.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001046311.svg" }, { "company_id": "0000356213", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000356213.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000356213.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000356213_main_keyfigs.svg", "name": "Gold Merger Sub LLC", "rank": 26, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Gold Merger Sub LLC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Gold Merger Sub LLC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 13% points.The greatest weakness of Gold Merger Sub LLC is the variable Other Net Income, reducing the Economic Capital Ratio by 30% points.

The company's Economic Capital Ratio, given in the ranking table, is 50%, being 34% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000356213_2013_Gold_Merger_Sub_LLC.pdf", "shrinked_graph_json": { "2010": { "Assets, Current": "-1.17", "Assets": "-2.05", "Liabilities": "56.8", "Stockholders Equity": "37.5", "ECR before LimitedLiability": "34.8", "Intangible Assets": "-1.95", "Property Plant and Equipment": "7.04", "Other Assets": "-3.69", "Other Liabilities": "50.2", "Liabilities, Current": "12.5", "Other Expenses": "-48.7", "Expenses": "-69.2", "Revenues": "22.4", "Net Income": "-20.9", "Depreciation, Depletion, Amortization": "-19.3", "Operating Expenses": "28.3", "General and Administrative Expense": "-31.6", "Other Revenues": "22.4", "Other Net Income": "15.8", "Comprehensive Net Income": "-20.9", "Economic Capital Ratio": "34.4" }, "2011": { "Assets": "-8.13", "Liabilities": "-8.69", "Stockholders Equity": "-16.8", "ECR before LimitedLiability": "-31.3", "Property Plant and Equipment": "1.57", "Intangible Assets": "-4.26", "Assets, Non-Current": "-1.15", "Assets, Current": "-4.07", "Liabilities, Current": "3.42", "Other Liabilities": "-12.3", "General and Administrative Expense": "-7.62", "Expenses": "-8.90", "Revenues": "17.2", "Net Income": "-9.79", "Operating Expenses": "13.1", "Other Expenses": "-6.72", "Depreciation, Depletion, Amortization": "-6.76", "Other Revenues": "17.2", "Comprehensive Net Income": "-9.60", "Other Net Income": "-15.6", "Economic Capital Ratio": "-33.9" }, "2012": { "Other Assets": "3.83", "Assets": "-12.4", "Liabilities": "-10.2", "Stockholders Equity": "-22.3", "ECR before LimitedLiability": "-32.8", "Assets, Non-Current": "-5.69", "Intangible Assets": "-5.19", "Assets, Current": "-6.35", "Liabilities, Current": "5.36", "Other Liabilities": "-15.8", "General and Administrative Expense": "-8.92", "Expenses": "-4.30", "Revenues": "12.6", "Net Income": "-7.21", "Depreciation, Depletion, Amortization": "-6.76", "Operating Expenses": "10.4", "Other Revenues": "12.6", "Comprehensive Net Income": "-5.63", "Other Net Income": "-30.4", "Other Compr. Net Income": "1.69", "Economic Capital Ratio": "-34.1" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000356213_strength_weakness.svg", "table_records": { "2010": { "input_variables": { "Assets, Current": "299,316", "Assets, Non-Current": "69,153", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "112,145", "General and Administrative Expense": "232,517", "Intangible Assets": "35,258", "Liabilities, Current": "174,045", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "6,452", "Other Compr. Net Income": "0", "Other Expenses": "791,712", "Other Liabilities": "0", "Other Net Income": "14,346", "Other Revenues": "1,098,609", "Property Plant and Equipment": "1,473,615" }, "output_variables": { "Assets": "1,883,794", "Liabilities": "174,045", "Expenses": "1,136,374", "Revenues": "1,098,609", "Stockholders Equity": "1,709,749", "Net Income": "-23,419", "Comprehensive Net Income": "-23,419", "BaseVar": "6,472,296", "ECR before LimitedLiability": "122%", "Economic Capital Ratio": "131%" } }, "2011": { "input_variables": { "Assets, Current": "190,874", "Assets, Non-Current": "69,392", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "103,863", "General and Administrative Expense": "220,129", "Intangible Assets": "71,078", "Liabilities, Current": "181,979", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "104,246", "Other Compr. Net Income": "0", "Other Expenses": "786,636", "Other Liabilities": "1,249,248", "Other Net Income": "-33,109", "Other Revenues": "1,141,198", "Property Plant and Equipment": "1,515,029" }, "output_variables": { "Assets": "1,950,619", "Liabilities": "1,431,227", "Expenses": "1,110,628", "Revenues": "1,141,198", "Stockholders Equity": "519,392", "Net Income": "-2,539", "Comprehensive Net Income": "-2,539", "BaseVar": "7,220,466", "ECR before LimitedLiability": "24%", "Economic Capital Ratio": "62%" } }, "2012": { "input_variables": { "Assets, Current": "185,296", "Assets, Non-Current": "54,639", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "115,694", "General and Administrative Expense": "224,918", "Intangible Assets": "75,990", "Liabilities, Current": "197,751", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "97,091", "Other Compr. Net Income": "0", "Other Expenses": "827,632", "Other Liabilities": "1,464,126", "Other Net Income": "-60,664", "Other Revenues": "1,197,103", "Property Plant and Equipment": "1,695,978" }, "output_variables": { "Assets": "2,108,994", "Liabilities": "1,661,877", "Expenses": "1,168,244", "Revenues": "1,197,103", "Stockholders Equity": "447,117", "Net Income": "-31,805", "Comprehensive Net Income": "-31,805", "BaseVar": "7,756,382", "ECR before LimitedLiability": "11%", "Economic Capital Ratio": "50%" } } }, "top_rated": false, "trend": -4.0, "value": 0.5040302839306606, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000356213.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000356213.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000356213.svg" }, { "company_id": "0000906553", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000906553.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000906553.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000906553.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000906553_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000906553_main_keyfigs.svg", "name": "BOYD Gaming CORP", "rank": 27, "regression_plot": "https://www.realrate-archive.com/us_hotels/2012/backtesting_correlation/regression_0000906553.svg", "report_text": "The relative strengths and weaknesses of BOYD Gaming 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 BOYD Gaming CORP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 16% points.The greatest weakness of BOYD Gaming CORP is the variable Net Income, reducing the Economic Capital Ratio by 94% points.

The company's Economic Capital Ratio, given in the ranking table, is 42%, being 43% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000906553_2013_BOYD_Gaming_CORP.pdf", "shrinked_graph_json": { "2012": { "Other Assets": "2.05", "Assets": "2.28", "Liabilities": "7.80", "Stockholders Equity": "16.4", "ECR before LimitedLiability": "-41.4", "Property Plant and Equipment": "-5.32", "Assets, Non-Current": "-8.34", "Intangible Assets": "5.94", "Assets, Current": "-9.99", "Other Liabilities": "7.78", "General and Administrative Expense": "-3.53", "Expenses": "-50.8", "Revenues": "1.83", "Net Income": "-94.0", "Depreciation, Depletion, Amortization": "-2.20", "Other Expenses": "-56.8", "Operating Expenses": "2.41", "Other Revenues": "1.83", "Comprehensive Net Income": "-90.8", "Other Net Income": "-52.5", "Economic Capital Ratio": "-42.7" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000906553_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "355,593", "Assets, Non-Current": "98,425", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "214,332", "General and Administrative Expense": "452,926", "Intangible Assets": "1,814,567", "Liabilities, Current": "750,564", "Long Term Liabilities": "0", "Operating Expenses": "6,650", "Other Assets": "438,620", "Other Compr. Net Income": "13,248", "Other Expenses": "2,447,621", "Other Liabilities": "0", "Other Net Income": "-288,972", "Other Revenues": "2,487,426", "Property Plant and Equipment": "3,624,988" }, "output_variables": { "Assets": "6,332,193", "Liabilities": "750,564", "Expenses": "3,121,529", "Revenues": "2,487,426", "Stockholders Equity": "5,581,629", "Net Income": "-923,075", "Comprehensive Net Income": "-909,827", "BaseVar": "17,846,422", "ECR before LimitedLiability": "1.7%", "Economic Capital Ratio": "42%" } } }, "top_rated": false, "trend": null, "value": 0.4178878958091112, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000906553.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000906553.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000906553.svg" }, { "company_id": "0000834162", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000834162.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000834162.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000834162_main_keyfigs.svg", "name": "MTR Gaming Group INC", "rank": 28, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of MTR Gaming 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 MTR Gaming Group INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 34% points.The greatest weakness of MTR Gaming Group INC is the variable Operating Expenses, reducing the Economic Capital Ratio by 137% points.

The company's Economic Capital Ratio, given in the ranking table, is 40%, being 44% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000834162_2013_MTR_Gaming_Group_INC.pdf", "shrinked_graph_json": { "2011": { "Other Assets": "10.7", "Assets": "-4.97", "Liabilities": "-3.01", "Stockholders Equity": "-15.3", "ECR before LimitedLiability": "-58.0", "Property Plant and Equipment": "-5.05", "Intangible Assets": "-2.69", "Assets, Non-Current": "-1.45", "Liabilities, Current": "1.16", "Other Liabilities": "-3.90", "General and Administrative Expense": "4.78", "Expenses": "-4.19", "Revenues": "2.28", "Net Income": "-19.1", "Operating Expenses": "-106", "Cost of Goods and Services Sold": "-1.10", "Other Expenses": "32.9", "Other Revenues": "2.28", "Comprehensive Net Income": "-18.9", "Other Net Income": "-6.20", "Economic Capital Ratio": "-60.6" }, "2012": { "Other Assets": "2.19", "Assets": "-26.4", "Liabilities": "-8.89", "Stockholders Equity": "-39.9", "Property Plant and Equipment": "-23.9", "Assets, Non-Current": "-7.34", "Intangible Assets": "-7.75", "Liabilities, Current": "0.189", "Other Liabilities": "-14.3", "General and Administrative Expense": "0.459", "Expenses": "-27.3", "Revenues": "11.3", "Net Income": "-1.48", "Depreciation, Depletion, Amortization": "0.205", "Cost of Goods and Services Sold": "-2.64", "Other Expenses": "34.0", "Operating Expenses": "-137", "Other Revenues": "11.3", "ECR before LimitedLiability": "-43.1", "Other Net Income": "-21.4", "Economic Capital Ratio": "-44.5" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000834162_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "102,392", "Assets, Non-Current": "1,902", "Cost of Goods and Services Sold": "6,271", "Depreciation, Depletion, Amortization": "27,939", "General and Administrative Expense": "52,963", "Intangible Assets": "0", "Liabilities, Current": "57,155", "Long Term Liabilities": "0", "Operating Expenses": "244,268", "Other Assets": "236,998", "Other Compr. Net Income": "0", "Other Expenses": "124,674", "Other Liabilities": "565,389", "Other Net Income": "-34,219", "Other Revenues": "439,181", "Property Plant and Equipment": "299,579" }, "output_variables": { "Assets": "640,871", "Liabilities": "622,544", "Expenses": "456,115", "Revenues": "439,181", "Stockholders Equity": "18,327", "Net Income": "-51,153", "Comprehensive Net Income": "-51,153", "BaseVar": "2,881,134", "ECR before LimitedLiability": "-37%", "Economic Capital Ratio": "35%" } }, "2012": { "input_variables": { "Assets, Current": "134,681", "Assets, Non-Current": "1,908", "Cost of Goods and Services Sold": "7,374", "Depreciation, Depletion, Amortization": "27,511", "General and Administrative Expense": "62,738", "Intangible Assets": "0", "Liabilities, Current": "89,339", "Long Term Liabilities": "0", "Operating Expenses": "267,195", "Other Assets": "155,471", "Other Compr. Net Income": "-214", "Other Expenses": "144,894", "Other Liabilities": "576,043", "Other Net Income": "168", "Other Revenues": "504,097", "Property Plant and Equipment": "387,015" }, "output_variables": { "Assets": "679,075", "Liabilities": "665,382", "Expenses": "509,712", "Revenues": "504,097", "Stockholders Equity": "13,693", "Net Income": "-5,447", "Comprehensive Net Income": "-5,661", "BaseVar": "3,126,571", "ECR before LimitedLiability": "-2.4%", "Economic Capital Ratio": "40%" } } }, "top_rated": false, "trend": 0.0, "value": 0.40033690206799977, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000834162.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000834162.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000834162.svg" }, { "company_id": "0001180638", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001180638.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001180638.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001180638_main_keyfigs.svg", "name": "WYNN LAS Vegas LLC", "rank": 29, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of WYNN LAS Vegas LLC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of WYNN LAS Vegas LLC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 8.7% points.The greatest weakness of WYNN LAS Vegas LLC is the variable Other Net Income, reducing the Economic Capital Ratio by 27% points.

The company's Economic Capital Ratio, given in the ranking table, is 39%, being 46% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001180638_2013_WYNN_LAS_Vegas_LLC.pdf", "shrinked_graph_json": { "2011": { "Other Assets": "-2.74", "Assets": "9.54", "Liabilities": "-26.7", "Stockholders Equity": "-9.71", "ECR before LimitedLiability": "-43.5", "Property Plant and Equipment": "11.7", "Intangible Assets": "-5.58", "Assets, Non-Current": "-2.33", "Assets, Current": "-1.41", "Other Liabilities": "-26.7", "General and Administrative Expense": "7.44", "Expenses": "11.5", "Revenues": "-16.8", "Net Income": "-18.3", "Operating Expenses": "9.41", "Other Expenses": "11.8", "Depreciation, Depletion, Amortization": "-17.6", "Other Revenues": "-16.8", "Comprehensive Net Income": "-18.2", "Other Net Income": "-28.2", "Economic Capital Ratio": "-46.2" }, "2012": { "Liabilities, Current": "0.428", "Liabilities": "-19.1", "Stockholders Equity": "-14.7", "Other Liabilities": "-22.9", "General and Administrative Expense": "0.796", "Expenses": "8.03", "Revenues": "-0.734", "Net Income": "-2.88", "Depreciation, Depletion, Amortization": "-1.40", "Other Expenses": "8.70", "Operating Expenses": "1.72", "Other Revenues": "-0.734", "Comprehensive Net Income": "-1.51", "ECR before LimitedLiability": "-44.5", "Property Plant and Equipment": "4.60", "Assets, Non-Current": "-0.844", "Intangible Assets": "-0.913", "Assets, Current": "-0.517", "Other Net Income": "-26.9", "Other Compr. Net Income": "0.207", "Economic Capital Ratio": "-45.9" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001180638_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "413,587", "Assets, Non-Current": "36,470", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "263,639", "General and Administrative Expense": "225,457", "Intangible Assets": "10,733", "Liabilities, Current": "392,927", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "45,232", "Other Compr. Net Income": "0", "Other Expenses": "891,480", "Other Liabilities": "2,632,164", "Other Net Income": "-196,951", "Other Revenues": "1,481,895", "Property Plant and Equipment": "3,529,376" }, "output_variables": { "Assets": "4,035,398", "Liabilities": "3,025,091", "Expenses": "1,380,576", "Revenues": "1,481,895", "Stockholders Equity": "1,010,307", "Net Income": "-95,632", "Comprehensive Net Income": "-95,632", "BaseVar": "10,934,046", "ECR before LimitedLiability": "9.8%", "Economic Capital Ratio": "49%" } }, "2012": { "input_variables": { "Assets, Current": "379,736", "Assets, Non-Current": "27,489", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "250,153", "General and Administrative Expense": "231,214", "Intangible Assets": "2,262", "Liabilities, Current": "329,943", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "44,789", "Other Compr. Net Income": "0", "Other Expenses": "932,212", "Other Liabilities": "3,272,853", "Other Net Income": "-228,523", "Other Revenues": "1,487,606", "Property Plant and Equipment": "3,215,605" }, "output_variables": { "Assets": "3,669,881", "Liabilities": "3,602,796", "Expenses": "1,413,579", "Revenues": "1,487,606", "Stockholders Equity": "67,085", "Net Income": "-154,496", "Comprehensive Net Income": "-154,496", "BaseVar": "11,210,232", "ECR before LimitedLiability": "-19%", "Economic Capital Ratio": "39%" } } }, "top_rated": false, "trend": -5.0, "value": 0.3863572287533818, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001180638.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001180638.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001180638.svg" }, { "company_id": "0001485589", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001485589.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001485589.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001485589_main_keyfigs.svg", "name": "Nevada Property 1 LLC", "rank": 30, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Nevada Property 1 LLC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Nevada Property 1 LLC compared to the market average is the variable Property Plant and Equipment, increasing the Economic Capital Ratio by 14% points.The greatest weakness of Nevada Property 1 LLC is the variable Other Liabilities, reducing the Economic Capital Ratio by 50% points.

The company's Economic Capital Ratio, given in the ranking table, is 38%, being 46% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001485589_2013_Nevada_Property_1_LLC.pdf", "shrinked_graph_json": { "2011": { "Other Assets": "-0.324", "Assets": "13.6", "Liabilities": "-52.6", "Stockholders Equity": "-6.82", "ECR before LimitedLiability": "-54.2", "Property Plant and Equipment": "17.4", "Intangible Assets": "-0.490", "Assets, Current": "0.169", "Liabilities, Current": "0.290", "Other Liabilities": "-56.0", "General and Administrative Expense": "0.330", "Expenses": "11.9", "Revenues": "-35.9", "Net Income": "-1.26", "Operating Expenses": "0.956", "Other Expenses": "13.4", "Depreciation, Depletion, Amortization": "-1.16", "Other Revenues": "-35.9", "Comprehensive Net Income": "-1.26", "Other Net Income": "-0.536", "Economic Capital Ratio": "-56.8" }, "2012": { "Other Assets": "0.435", "Assets": "9.62", "Liabilities": "-43.8", "Stockholders Equity": "-8.52", "ECR before LimitedLiability": "-45.0", "Property Plant and Equipment": "14.0", "Assets, Non-Current": "-0.605", "Intangible Assets": "-0.723", "Liabilities, Current": "0.634", "Other Liabilities": "-49.8", "General and Administrative Expense": "0.374", "Expenses": "10.3", "Revenues": "-20.4", "Net Income": "-1.71", "Depreciation, Depletion, Amortization": "-1.62", "Other Expenses": "12.1", "Operating Expenses": "1.13", "Other Revenues": "-20.4", "Comprehensive Net Income": "-1.66", "Other Net Income": "-1.41", "Economic Capital Ratio": "-46.4" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001485589_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "321,955", "Assets, Non-Current": "46,477", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "158,526", "General and Administrative Expense": "142,278", "Intangible Assets": "13,298", "Liabilities, Current": "118,398", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "3,787", "Other Compr. Net Income": "0", "Other Expenses": "275,216", "Other Liabilities": "3,602,137", "Other Net Income": "304", "Other Revenues": "478,725", "Property Plant and Equipment": "3,111,248" }, "output_variables": { "Assets": "3,496,765", "Liabilities": "3,720,535", "Expenses": "576,020", "Revenues": "478,725", "Stockholders Equity": "-223,770", "Net Income": "-96,991", "Comprehensive Net Income": "-96,991", "BaseVar": "6,161,869", "ECR before LimitedLiability": "-18%", "Economic Capital Ratio": "39%" } }, "2012": { "input_variables": { "Assets, Current": "242,433", "Assets, Non-Current": "41,038", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "170,311", "General and Administrative Expense": "144,618", "Intangible Assets": "11,627", "Liabilities, Current": "101,112", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "88,772", "Other Compr. Net Income": "0", "Other Expenses": "400,863", "Other Liabilities": "3,550,161", "Other Net Income": "6.0", "Other Revenues": "609,215", "Property Plant and Equipment": "2,937,062" }, "output_variables": { "Assets": "3,320,932", "Liabilities": "3,651,273", "Expenses": "715,792", "Revenues": "609,215", "Stockholders Equity": "-330,341", "Net Income": "-106,571", "Comprehensive Net Income": "-106,571", "BaseVar": "6,692,634", "ECR before LimitedLiability": "-22%", "Economic Capital Ratio": "38%" } } }, "top_rated": false, "trend": -3.0, "value": 0.38116615532777365, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001485589.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001485589.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001485589.svg" }, { "company_id": "0000858339", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000858339.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000858339.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000858339.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000858339_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000858339_main_keyfigs.svg", "name": "Caesars Holdings INC", "rank": 31, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Caesars Holdings INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Caesars Holdings INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 4.4% points.The greatest weakness of Caesars Holdings INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 24% points.

The company's Economic Capital Ratio, given in the ranking table, is 37%, being 47% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000858339_2013_Caesars_Holdings_INC.pdf", "shrinked_graph_json": { "2011": { "Assets": "2.93", "Liabilities": "-39.3", "Stockholders Equity": "-16.1", "Property Plant and Equipment": "0.757", "Intangible Assets": "2.89", "Assets, Non-Current": "-0.171", "Assets, Current": "-0.210", "Liabilities, Current": "0.208", "Other Liabilities": "-42.9", "General and Administrative Expense": "-0.212", "Expenses": "3.02", "Revenues": "-23.4", "Net Income": "-10.1", "Operating Expenses": "0.931", "Other Expenses": "1.89", "Depreciation, Depletion, Amortization": "0.0409", "Other Revenues": "-23.4", "ECR before LimitedLiability": "-53.2", "Comprehensive Net Income": "-9.92", "Other Net Income": "-0.250", "Economic Capital Ratio": "-55.9" }, "2012": { "Other Assets": "1.23", "Assets": "3.46", "Liabilities": "-22.3", "Stockholders Equity": "-6.73", "ECR before LimitedLiability": "-45.7", "Assets, Non-Current": "-1.17", "Intangible Assets": "4.43", "Liabilities, Current": "0.252", "Other Liabilities": "-24.2", "General and Administrative Expense": "-1.02", "Expenses": "3.08", "Revenues": "-2.64", "Net Income": "-2.64", "Depreciation, Depletion, Amortization": "0.356", "Other Expenses": "1.98", "Operating Expenses": "1.80", "Other Revenues": "-2.64", "Comprehensive Net Income": "-2.63", "Other Net Income": "-1.95", "Other Compr. Net Income": "0.302", "Economic Capital Ratio": "-47.1" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000858339_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "1,837,200", "Assets, Non-Current": "0", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "712,500", "General and Administrative Expense": "2,118,500", "Intangible Assets": "8,120,700", "Liabilities, Current": "1,602,800", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "1,291,700", "Other Compr. Net Income": "0", "Other Expenses": "6,743,400", "Other Liabilities": "25,859,400", "Other Net Income": "73,200", "Other Revenues": "8,834,500", "Property Plant and Equipment": "17,266,000" }, "output_variables": { "Assets": "28,515,600", "Liabilities": "27,462,200", "Expenses": "9,574,400", "Revenues": "8,834,500", "Stockholders Equity": "1,053,400", "Net Income": "-666,700", "Comprehensive Net Income": "-666,700", "BaseVar": "72,715,582", "ECR before LimitedLiability": "-8.5%", "Economic Capital Ratio": "40%" } }, "2012": { "input_variables": { "Assets, Current": "3,493,600", "Assets, Non-Current": "0", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "715,500", "General and Administrative Expense": "2,103,800", "Intangible Assets": "7,146,000", "Liabilities, Current": "2,588,300", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "1,656,800", "Other Compr. Net Income": "20,200", "Other Expenses": "7,361,700", "Other Liabilities": "25,741,400", "Other Net Income": "102,100", "Other Revenues": "8,586,700", "Property Plant and Equipment": "15,701,700" }, "output_variables": { "Assets": "27,998,100", "Liabilities": "28,329,700", "Expenses": "10,181,000", "Revenues": "8,586,700", "Stockholders Equity": "-331,600", "Net Income": "-1,492,200", "Comprehensive Net Income": "-1,472,000", "BaseVar": "73,877,700", "ECR before LimitedLiability": "-26%", "Economic Capital Ratio": "37%" } } }, "top_rated": false, "trend": -5.0, "value": 0.3741341952291238, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000858339.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000858339.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000858339.svg" }, { "company_id": "0000899647", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0000899647.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0000899647.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000899647_main_keyfigs.svg", "name": "Riviera Holdings CORP", "rank": 32, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Riviera Holdings CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Riviera Holdings CORP compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 36% points.The greatest weakness of Riviera Holdings CORP is the variable Revenues, reducing the Economic Capital Ratio by 185% points.

The company's Economic Capital Ratio, given in the ranking table, is 36%, being 48% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0000899647_2013_Riviera_Holdings_CORP.pdf", "shrinked_graph_json": { "2012": { "Assets": "2.37", "Liabilities": "0.443", "Stockholders Equity": "2.51", "ECR before LimitedLiability": "-46.8", "Property Plant and Equipment": "-0.389", "Assets, Non-Current": "-1.82", "Intangible Assets": "-1.54", "Assets, Current": "9.72", "Liabilities, Current": "-3.74", "Other Liabilities": "6.03", "General and Administrative Expense": "13.6", "Expenses": "-21.1", "Revenues": "-185", "Net Income": "-46.9", "Other Expenses": "-60.5", "Operating Expenses": "3.08", "Other Revenues": "-185", "Comprehensive Net Income": "-45.7", "Other Net Income": "36.2", "Other Compr. Net Income": "0.394", "Economic Capital Ratio": "-48.2" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0000899647_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "81,192", "Assets, Non-Current": "1,620", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "7,806", "General and Administrative Expense": "0", "Intangible Assets": "5,238", "Liabilities, Current": "91,291", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "106,193", "Other Liabilities": "22,707", "Other Net Income": "84,372", "Other Revenues": "0", "Property Plant and Equipment": "138,237" }, "output_variables": { "Assets": "226,287", "Liabilities": "113,998", "Expenses": "113,999", "Revenues": "0", "Stockholders Equity": "112,289", "Net Income": "-29,627", "Comprehensive Net Income": "-29,627", "BaseVar": "650,200", "ECR before LimitedLiability": "-31%", "Economic Capital Ratio": "36%" } } }, "top_rated": false, "trend": null, "value": 0.363070623283748, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0000899647.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0000899647.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0000899647.svg" }, { "company_id": "0001342126", "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution_0001342126.svg", "graph_url": "https://www.realrate-archive.com/us_hotels/2012/graphs/IME_0001342126.svg", "logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001342126_main_keyfigs.svg", "name": "Morgans Hotel Group Co", "rank": 33, "regression_plot": "No stock price available", "report_text": "The relative strengths and weaknesses of Morgans Hotel Group Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Morgans Hotel Group Co compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 14% points.The greatest weakness of Morgans Hotel Group Co is the variable Other Liabilities, reducing the Economic Capital Ratio by 13% points.

The company's Economic Capital Ratio, given in the ranking table, is 29%, being 56% points below the market average of 84%.", "report_url": "https://www.realrate-archive.com/us_hotels/2012/report/0001342126_2013_Morgans_Hotel_Group_Co.pdf", "shrinked_graph_json": { "2011": { "Other Assets": "9.44", "Assets": "-0.182", "Liabilities": "-9.93", "Stockholders Equity": "-14.3", "ECR before LimitedLiability": "-72.5", "Property Plant and Equipment": "-5.17", "Intangible Assets": "1.14", "Assets, Non-Current": "-1.75", "Assets, Current": "-3.41", "Liabilities, Current": "1.33", "Other Liabilities": "-12.6", "Other Revenues": "-15.8", "Revenues": "-15.8", "Net Income": "-19.5", "General and Administrative Expense": "0.876", "Comprehensive Net Income": "-19.5", "Operating Expenses": "3.45", "Other Net Income": "-9.67", "Other Expenses": "-3.59", "Depreciation, Depletion, Amortization": "-0.968", "Economic Capital Ratio": "-75.1" }, "2012": { "Other Assets": "14.0", "Assets": "1.91", "Liabilities": "-10.9", "Stockholders Equity": "-10.8", "ECR before LimitedLiability": "-54.5", "Property Plant and Equipment": "-3.53", "Assets, Non-Current": "-2.54", "Intangible Assets": "0.876", "Assets, Current": "-3.81", "Liabilities, Current": "1.79", "Other Liabilities": "-12.7", "General and Administrative Expense": "1.00", "Expenses": "1.83", "Revenues": "-9.05", "Net Income": "-10.3", "Depreciation, Depletion, Amortization": "-1.17", "Operating Expenses": "2.74", "Other Revenues": "-9.05", "Comprehensive Net Income": "-10.2", "Other Net Income": "-4.22", "Economic Capital Ratio": "-55.8" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2012/plot_over_time/0001342126_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "28,855", "Assets, Non-Current": "0", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "22,219", "General and Administrative Expense": "43,629", "Intangible Assets": "69,105", "Liabilities, Current": "0", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "170,527", "Other Compr. Net Income": "0", "Other Expenses": "203,565", "Other Liabilities": "642,125", "Other Net Income": "-25,876", "Other Revenues": "207,332", "Property Plant and Equipment": "289,169" }, "output_variables": { "Assets": "557,656", "Liabilities": "642,125", "Expenses": "269,413", "Revenues": "207,332", "Stockholders Equity": "-84,469", "Net Income": "-87,957", "Comprehensive Net Income": "-87,957", "BaseVar": "1,816,233", "ECR before LimitedLiability": "-82%", "Economic Capital Ratio": "20%" } }, "2012": { "input_variables": { "Assets, Current": "5,847", "Assets, Non-Current": "0", "Cost of Goods and Services Sold": "0", "Depreciation, Depletion, Amortization": "23,977", "General and Administrative Expense": "37,055", "Intangible Assets": "66,572", "Liabilities, Current": "0", "Long Term Liabilities": "0", "Operating Expenses": "0", "Other Assets": "215,047", "Other Compr. Net Income": "0", "Other Expenses": "186,931", "Other Liabilities": "728,472", "Other Net Income": "1,553", "Other Revenues": "189,919", "Property Plant and Equipment": "303,689" }, "output_variables": { "Assets": "591,155", "Liabilities": "728,472", "Expenses": "247,963", "Revenues": "189,919", "Stockholders Equity": "-137,317", "Net Income": "-56,491", "Comprehensive Net Income": "-56,491", "BaseVar": "1,723,246", "ECR before LimitedLiability": "-58%", "Economic Capital Ratio": "29%" } } }, "top_rated": false, "trend": -4.0, "value": 0.2866399912626403, "company_index": "https://www.realrate-archive.com/us_hotels/2012/industry_indexes/0001342126.svg", "analysing_equity": "https://www.realrate-archive.com/us_hotels/2012/analytics/equity/0001342126.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2012/analytics/profit_loss/0001342126.svg" } ], "feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2012/feature_distribution/feature_distribution.svg", "final_var_label": "Economic Capital Ratio", "industry_box": [ [ "Revenues", "76.8 B" ], [ "Assets", "154 B" ], [ "Expenses", "74.6 B" ], [ "Stockholders Equity", "62.8 B" ] ], "industry_id": "us_hotels", "industry_label": "Hotels & Motels", "num_companies": 33, "num_top_companies": 8, "ecr_records": { "2009": { "0001048286": { "rank": 1, "ecr": "124" }, "0000316206": { "rank": 2, "ecr": "51" } }, "2010": { "0001048286": { "rank": 1, "ecr": "136" }, "0000356213": { "rank": 2, "ecr": "131" }, "0001046311": { "rank": 3, "ecr": "120" }, "0000789570": { "rank": 4, "ecr": "96" }, "0001174922": { "rank": 5, "ecr": "90" }, "0001300514": { "rank": 6, "ecr": "90" }, "0000316206": { "rank": 7, "ecr": "84" }, "0001361658": { "rank": 8, "ecr": "83" }, "0001115836": { "rank": 9, "ecr": "70" }, "0000921738": { "rank": 10, "ecr": "68" } }, "2011": { "0000789570": { "rank": 1, "ecr": "247" }, "0000891482": { "rank": 2, "ecr": "161" }, "0000912145": { "rank": 3, "ecr": "143" }, "0000863015": { "rank": 4, "ecr": "142" }, "0000911147": { "rank": 5, "ecr": "138" }, "0000907242": { "rank": 6, "ecr": "126" }, "0001046311": { "rank": 7, "ecr": "123" }, "0001174922": { "rank": 8, "ecr": "115" }, "0001300514": { "rank": 9, "ecr": "111" }, "0000216877": { "rank": 10, "ecr": "111" }, "0001468174": { "rank": 11, "ecr": "105" }, "0001476246": { "rank": 12, "ecr": "105" }, "0001048286": { "rank": 13, "ecr": "102" }, "0000921738": { "rank": 14, "ecr": "99" }, "0001297735": { "rank": 15, "ecr": "96" }, "0001162556": { "rank": 16, "ecr": "95" }, "0001295810": { "rank": 17, "ecr": "91" }, "0000316206": { "rank": 18, "ecr": "84" }, "0001361658": { "rank": 19, "ecr": "79" }, "0001052595": { "rank": 20, "ecr": "77" }, "0001005276": { "rank": 21, "ecr": "69" }, "0000356213": { "rank": 22, "ecr": "62" }, "0001115836": { "rank": 23, "ecr": "61" }, "0001180638": { "rank": 24, "ecr": "49" }, "0000918543": { "rank": 25, "ecr": "47" }, "0000858339": { "rank": 26, "ecr": "40" }, "0001485589": { "rank": 27, "ecr": "39" }, "0000834162": { "rank": 28, "ecr": "35" }, "0001342126": { "rank": 29, "ecr": "20" } }, "2012": { "0000891482": { "rank": 1, "ecr": "174" }, "0000912145": { "rank": 2, "ecr": "168" }, "0000911147": { "rank": 3, "ecr": "151" }, "0001048286": { "rank": 4, "ecr": "132" }, "0001517007": { "rank": 5, "ecr": "131" }, "0000216877": { "rank": 6, "ecr": "112" }, "0000907242": { "rank": 7, "ecr": "106" }, "0001468174": { "rank": 8, "ecr": "105" }, "0001300514": { "rank": 9, "ecr": "104" }, "0000789570": { "rank": 10, "ecr": "100" }, "0001297735": { "rank": 11, "ecr": "98" }, "0001162556": { "rank": 12, "ecr": "97" }, "0000316206": { "rank": 13, "ecr": "96" }, "0001510130": { "rank": 14, "ecr": "96" }, "0001295810": { "rank": 15, "ecr": "92" }, "0000921738": { "rank": 16, "ecr": "90" }, "0000863015": { "rank": 17, "ecr": "88" }, "0001115836": { "rank": 18, "ecr": "78" }, "0001361658": { "rank": 19, "ecr": "76" }, "0001174922": { "rank": 20, "ecr": "70" }, "0001479046": { "rank": 21, "ecr": "69" }, "0001052595": { "rank": 22, "ecr": "65" }, "0000918543": { "rank": 23, "ecr": "60" }, "0001005276": { "rank": 24, "ecr": "60" }, "0001046311": { "rank": 25, "ecr": "59" }, "0000356213": { "rank": 26, "ecr": "50" }, "0000906553": { "rank": 27, "ecr": "42" }, "0000834162": { "rank": 28, "ecr": "40" }, "0001180638": { "rank": 29, "ecr": "39" }, "0001485589": { "rank": 30, "ecr": "38" }, "0000858339": { "rank": 31, "ecr": "37" }, "0000899647": { "rank": 32, "ecr": "36" }, "0001342126": { "rank": 33, "ecr": "29" } } }, "rating_box": [ [ "Top rated", "8 of 33" ], [ "Best, worst rating", "174 %, 28.7 %" ], [ "New companies", "5" ] ], "regression_plot": "https://www.realrate-archive.com/us_hotels/2012/backtesting_correlation/regression_2012.svg", "scentences": [ "Marriott International INC MD climbed 9 positions from 13 to 4 due to its excellent Revenues.", "Choice Hotels International INC DE lost 18 positions from 7 to 25 due to its bad Stockholders Equity.", "Marina District Finance Company Inc entered the 2013 ranking at rank 5, making it the best newcomer.", "The biggest company by assets, Caesars Holdings INC, is only ranked at place 31 whereas the smallest company, Castle Group INC, is financially stronger at rank 23." ], "url_segment": "2013-us-hotels", "year": 2013, "feature_importance": "https://www.realrate-archive.com/us_hotels/2012/feature_importance/feature_importance.svg", "obs_ecr": { "0001048286": { "2011": { "obs_EconomicCapitalRatio": 1.9856320781566628 }, "2012": { "obs_EconomicCapitalRatio": 2.2438395379250298 }, "2013": { "obs_EconomicCapitalRatio": 2.7148716334030847 }, "2014": { "obs_EconomicCapitalRatio": 4.007336352209595 }, "2015": { "obs_EconomicCapitalRatio": 3.4183487573841114 }, "2016": { "obs_EconomicCapitalRatio": 2.068427258279425 }, "2017": { "obs_EconomicCapitalRatio": 3.0432757425482517 }, "2018": { "obs_EconomicCapitalRatio": 2.2792934696993417 }, "2019": { "obs_EconomicCapitalRatio": 2.9900078213766736 }, "2020": { "obs_EconomicCapitalRatio": 2.640425090839063 }, "2021": { "obs_EconomicCapitalRatio": 3.237333588130316 }, "2022": { "obs_EconomicCapitalRatio": 2.8347669720986426 }, "2023": { "obs_EconomicCapitalRatio": 3.823161684810209 }, "2024": { "obs_EconomicCapitalRatio": 4.47363173666441 }, "2025": { "obs_EconomicCapitalRatio": 4.677970745119312 } }, "0000789570": { "2011": { "obs_EconomicCapitalRatio": 0.30414260918757763 }, "2012": { "obs_EconomicCapitalRatio": 0.38113717280568843 }, "2014": { "obs_EconomicCapitalRatio": 0.6425660172814324 }, "2015": { "obs_EconomicCapitalRatio": 0.8725517750287345 }, "2017": { "obs_EconomicCapitalRatio": 1.121540930872701 }, "2018": { "obs_EconomicCapitalRatio": 0.7347815970601342 }, "2019": { "obs_EconomicCapitalRatio": 0.9178457082606384 }, "2020": { "obs_EconomicCapitalRatio": 0.7993029112535204 }, "2021": { "obs_EconomicCapitalRatio": 0.9469848004800588 }, "2022": { "obs_EconomicCapitalRatio": 0.5177318867738901 }, "2023": { "obs_EconomicCapitalRatio": 0.6693574232468492 }, "2024": { "obs_EconomicCapitalRatio": 0.2544371322187013 }, "2025": { "obs_EconomicCapitalRatio": 0.25488319741379617 } }, "0000921738": { "2011": { "obs_EconomicCapitalRatio": 0.8149618754251989 }, "2012": { "obs_EconomicCapitalRatio": 0.8300280305263693 }, "2013": { "obs_EconomicCapitalRatio": 0.6143462731394089 }, "2014": { "obs_EconomicCapitalRatio": 0.5469375080454479 }, "2015": { "obs_EconomicCapitalRatio": 0.23443309925091274 }, "2016": { "obs_EconomicCapitalRatio": 0.2279056269670067 }, "2017": { "obs_EconomicCapitalRatio": 0.5327780117198716 }, "2018": { "obs_EconomicCapitalRatio": 0.21167778683875452 }, "2019": { "obs_EconomicCapitalRatio": 0.22433772123206577 }, "2020": { "obs_EconomicCapitalRatio": 1.0682227899310817 }, "2021": { "obs_EconomicCapitalRatio": 0.5801790794609513 }, "2022": { "obs_EconomicCapitalRatio": 0.30087523260594695 }, "2023": { "obs_EconomicCapitalRatio": 0.2648152912243264 }, "2024": { "obs_EconomicCapitalRatio": 0.20584143134735539 }, "2025": { "obs_EconomicCapitalRatio": 0.14692194350267077 } }, "0001046311": { "2011": { "obs_EconomicCapitalRatio": 3.1454892718913783 }, "2012": { "obs_EconomicCapitalRatio": 2.140465588104653 }, "2015": { "obs_EconomicCapitalRatio": 2.833019662088509 }, "2016": { "obs_EconomicCapitalRatio": 2.8729787961246545 }, "2017": { "obs_EconomicCapitalRatio": 3.955868069970492 }, "2018": { "obs_EconomicCapitalRatio": 3.0197035892689756 }, "2019": { "obs_EconomicCapitalRatio": 3.9276553268026686 }, "2020": { "obs_EconomicCapitalRatio": 3.4669924333487034 }, "2021": { "obs_EconomicCapitalRatio": 4.55487768013604 }, "2022": { "obs_EconomicCapitalRatio": 2.8573267059998324 }, "2023": { "obs_EconomicCapitalRatio": 2.310071802676607 }, "2024": { "obs_EconomicCapitalRatio": 2.552316069926806 }, "2025": { "obs_EconomicCapitalRatio": 1.5554759895785406 } }, "0001174922": { "2011": { "obs_EconomicCapitalRatio": 1.706765708630659 }, "2012": { "obs_EconomicCapitalRatio": 1.244372168648034 }, "2013": { "obs_EconomicCapitalRatio": 1.8959630768169768 }, "2014": { "obs_EconomicCapitalRatio": 1.4550647389628213 }, "2015": { "obs_EconomicCapitalRatio": 0.5813447580366564 }, "2016": { "obs_EconomicCapitalRatio": 0.6825535152465642 }, "2017": { "obs_EconomicCapitalRatio": 1.302748187409844 }, "2018": { "obs_EconomicCapitalRatio": 0.8083900482778857 }, "2019": { "obs_EconomicCapitalRatio": 1.0987809394505053 }, "2020": { "obs_EconomicCapitalRatio": 0.8402315442508334 }, "2021": { "obs_EconomicCapitalRatio": 0.7450840502183339 }, "2022": { "obs_EconomicCapitalRatio": 0.633175683328982 }, "2023": { "obs_EconomicCapitalRatio": 0.6881850156170081 }, "2024": { "obs_EconomicCapitalRatio": 0.7149381097274243 }, "2025": { "obs_EconomicCapitalRatio": 0.9518290008086698 } }, "0001300514": { "2011": { "obs_EconomicCapitalRatio": 1.1320427334441727 }, "2012": { "obs_EconomicCapitalRatio": 1.4693144414429051 }, "2016": { "obs_EconomicCapitalRatio": 2.083878509457384 }, "2017": { "obs_EconomicCapitalRatio": 2.7833749014979134 }, "2018": { "obs_EconomicCapitalRatio": 1.8514582351828432 }, "2019": { "obs_EconomicCapitalRatio": 2.4828372764619693 }, "2020": { "obs_EconomicCapitalRatio": 2.1869404262426877 }, "2021": { "obs_EconomicCapitalRatio": 1.4339440286873326 }, "2022": { "obs_EconomicCapitalRatio": 1.677365308657714 }, "2023": { "obs_EconomicCapitalRatio": 1.812134169269225 }, "2024": { "obs_EconomicCapitalRatio": 1.9149470896240666 }, "2025": { "obs_EconomicCapitalRatio": 2.126892429510173 } }, "0001361658": { "2011": { "obs_EconomicCapitalRatio": 0.4577911891667608 }, "2012": { "obs_EconomicCapitalRatio": 0.5658676999089416 }, "2013": { "obs_EconomicCapitalRatio": 0.7019310619310202 }, "2014": { "obs_EconomicCapitalRatio": 0.7822742372017998 }, "2015": { "obs_EconomicCapitalRatio": 0.6278076705170028 }, "2016": { "obs_EconomicCapitalRatio": 0.6212732821487316 }, "2017": { "obs_EconomicCapitalRatio": 0.8370154470177893 }, "2018": { "obs_EconomicCapitalRatio": 0.3522456723647756 }, "2019": { "obs_EconomicCapitalRatio": 0.47298037899693696 }, "2020": { "obs_EconomicCapitalRatio": 0.37351501120962993 }, "2021": { "obs_EconomicCapitalRatio": 0.5628167619210551 }, "2022": { "obs_EconomicCapitalRatio": 0.3527872860727669 }, "2023": { "obs_EconomicCapitalRatio": 0.3672588756118941 }, "2024": { "obs_EconomicCapitalRatio": 0.4597402105337748 }, "2025": { "obs_EconomicCapitalRatio": 0.6321805438198078 } }, "0000891482": { "2011": { "obs_EconomicCapitalRatio": 0.7229917255365625 }, "2012": { "obs_EconomicCapitalRatio": 0.47632546459191805 }, "2013": { "obs_EconomicCapitalRatio": 0.46722315717628704 }, "2014": { "obs_EconomicCapitalRatio": 0.24143604048295622 }, "2015": { "obs_EconomicCapitalRatio": 0.2749944041431693 }, "2017": { "obs_EconomicCapitalRatio": 0.5968711209140922 }, "2019": { "obs_EconomicCapitalRatio": 0.4934795306002352 }, "2020": { "obs_EconomicCapitalRatio": 0.561891056425757 }, "2021": { "obs_EconomicCapitalRatio": 0.9633244892924169 }, "2022": { "obs_EconomicCapitalRatio": 0.4771050410881095 }, "2023": { "obs_EconomicCapitalRatio": 0.2899438803587274 } }, "0000907242": { "2011": { "obs_EconomicCapitalRatio": 1.2959734967348406 }, "2012": { "obs_EconomicCapitalRatio": 0.8219065987663656 }, "2013": { "obs_EconomicCapitalRatio": 1.8053535038912376 }, "2014": { "obs_EconomicCapitalRatio": 1.516771756075352 }, "2015": { "obs_EconomicCapitalRatio": 1.9991939383355732 }, "2016": { "obs_EconomicCapitalRatio": 2.222485981086783 }, "2017": { "obs_EconomicCapitalRatio": 3.6808492887320265 }, "2018": { "obs_EconomicCapitalRatio": 1.961120068465614 }, "2019": { "obs_EconomicCapitalRatio": 1.7741129869730876 }, "2020": { "obs_EconomicCapitalRatio": 1.9472139683357823 }, "2021": { "obs_EconomicCapitalRatio": 2.6390853567994137 }, "2022": { "obs_EconomicCapitalRatio": 3.0868604920392255 }, "2023": { "obs_EconomicCapitalRatio": 2.996843446423 }, "2024": { "obs_EconomicCapitalRatio": 3.2829153242555282 } }, "0000911147": { "2011": { "obs_EconomicCapitalRatio": 0.7152198624036494 }, "2012": { "obs_EconomicCapitalRatio": 0.8644381295841195 }, "2013": { "obs_EconomicCapitalRatio": 1.013650436283617 }, "2014": { "obs_EconomicCapitalRatio": 0.9674869337801901 }, "2015": { "obs_EconomicCapitalRatio": 1.4273405975898827 }, "2016": { "obs_EconomicCapitalRatio": 1.2983699455138318 }, "2017": { "obs_EconomicCapitalRatio": 1.2950746390507963 }, "2018": { "obs_EconomicCapitalRatio": 1.0642458031536073 }, "2021": { "obs_EconomicCapitalRatio": 0.5765695566073993 }, "2022": { "obs_EconomicCapitalRatio": 0.2576566187455458 }, "2025": { "obs_EconomicCapitalRatio": 0.03416220478580134 } }, "0001295810": { "2011": { "obs_EconomicCapitalRatio": 0.24363593626284274 }, "2012": { "obs_EconomicCapitalRatio": 0.39224496712695284 }, "2013": { "obs_EconomicCapitalRatio": 0.6119980382803141 }, "2014": { "obs_EconomicCapitalRatio": 0.8069539402089483 }, "2015": { "obs_EconomicCapitalRatio": 0.7048512685030323 }, "2016": { "obs_EconomicCapitalRatio": 1.010282627614036 }, "2017": { "obs_EconomicCapitalRatio": 1.1516388003384734 }, "2018": { "obs_EconomicCapitalRatio": 0.9467412153033729 }, "2019": { "obs_EconomicCapitalRatio": 1.0446369088850587 }, "2020": { "obs_EconomicCapitalRatio": 1.1028079686707357 }, "2021": { "obs_EconomicCapitalRatio": 1.1813855638484385 }, "2022": { "obs_EconomicCapitalRatio": 0.8897008850219721 }, "2023": { "obs_EconomicCapitalRatio": 0.9859192724731196 } }, "0001468174": { "2011": { "obs_EconomicCapitalRatio": 0.31856234248676146 }, "2012": { "obs_EconomicCapitalRatio": 0.3219311321843071 }, "2014": { "obs_EconomicCapitalRatio": 0.3916764221326706 }, "2015": { "obs_EconomicCapitalRatio": 0.24288886338189777 }, "2016": { "obs_EconomicCapitalRatio": 0.22239226504325868 }, "2017": { "obs_EconomicCapitalRatio": 0.5665629484145085 }, "2018": { "obs_EconomicCapitalRatio": 0.48104996884593754 }, "2019": { "obs_EconomicCapitalRatio": 0.5016360323894747 }, "2020": { "obs_EconomicCapitalRatio": 0.36817515867444145 }, "2021": { "obs_EconomicCapitalRatio": 0.43273180801011896 }, "2022": { "obs_EconomicCapitalRatio": 0.41203180973337633 }, "2023": { "obs_EconomicCapitalRatio": 0.5175598958501648 }, "2024": { "obs_EconomicCapitalRatio": 0.5821782556705035 }, "2025": { "obs_EconomicCapitalRatio": 0.5635810108169751 } }, "0000906553": { "2012": { "obs_EconomicCapitalRatio": 0.154252433461863 }, "2017": { "obs_EconomicCapitalRatio": 1.4670183982470952 }, "2018": { "obs_EconomicCapitalRatio": 0.7035331509064185 }, "2019": { "obs_EconomicCapitalRatio": 0.8949259265506626 }, "2020": { "obs_EconomicCapitalRatio": 1.283235917300765 }, "2021": { "obs_EconomicCapitalRatio": 2.0499219937016027 }, "2022": { "obs_EconomicCapitalRatio": 1.6105982749626953 }, "2023": { "obs_EconomicCapitalRatio": 1.7322434299054 }, "2024": { "obs_EconomicCapitalRatio": 1.7904012033506689 }, "2025": { "obs_EconomicCapitalRatio": 1.769821927578331 } }, "0001590584": { "2014": { "obs_EconomicCapitalRatio": 0.5677102418974933 }, "2015": { "obs_EconomicCapitalRatio": 0.19103570845357143 }, "2016": { "obs_EconomicCapitalRatio": 0.34169061940968 }, "2017": { "obs_EconomicCapitalRatio": 0.4695028077698922 }, "2018": { "obs_EconomicCapitalRatio": 0.28084331260545564 }, "2019": { "obs_EconomicCapitalRatio": 0.28609854262572115 }, "2020": { "obs_EconomicCapitalRatio": 4.381525435062276 }, "2021": { "obs_EconomicCapitalRatio": 0.5059748938365966 }, "2022": { "obs_EconomicCapitalRatio": 0.9414169996301225 }, "2023": { "obs_EconomicCapitalRatio": 0.8314854183825562 }, "2024": { "obs_EconomicCapitalRatio": 1.0540777790117914 }, "2025": { "obs_EconomicCapitalRatio": 0.6816727419544127 } }, "0001585689": { "2014": { "obs_EconomicCapitalRatio": 1.0211112694334048 }, "2015": { "obs_EconomicCapitalRatio": 0.8980026824234786 }, "2016": { "obs_EconomicCapitalRatio": 1.1218721620987966 }, "2020": { "obs_EconomicCapitalRatio": 1.6700860193698353 }, "2021": { "obs_EconomicCapitalRatio": 2.6878736859284658 }, "2022": { "obs_EconomicCapitalRatio": 2.1082389651812785 }, "2023": { "obs_EconomicCapitalRatio": 2.790512211991931 }, "2024": { "obs_EconomicCapitalRatio": 3.3049143722885406 }, "2025": { "obs_EconomicCapitalRatio": 3.492049877557452 } }, "0001590895": { "2014": { "obs_EconomicCapitalRatio": 0.1791965398087776 }, "2015": { "obs_EconomicCapitalRatio": 0.4210445947215832 }, "2016": { "obs_EconomicCapitalRatio": 0.6809813322034624 }, "2017": { "obs_EconomicCapitalRatio": 0.8297502016528513 }, "2018": { "obs_EconomicCapitalRatio": 0.5070617650613086 }, "2019": { "obs_EconomicCapitalRatio": 0.9034220165349398 }, "2020": { "obs_EconomicCapitalRatio": 0.45685921749702335 }, "2021": { "obs_EconomicCapitalRatio": 0.5571736998254692 }, "2022": { "obs_EconomicCapitalRatio": 0.2904131548564899 }, "2023": { "obs_EconomicCapitalRatio": 0.3298343414289222 }, "2024": { "obs_EconomicCapitalRatio": 0.23210556208284175 }, "2025": { "obs_EconomicCapitalRatio": 0.16580858990276545 } }, "0001653653": { "2016": { "obs_EconomicCapitalRatio": 0.22565038601777593 }, "2017": { "obs_EconomicCapitalRatio": 0.5426673136058932 }, "2019": { "obs_EconomicCapitalRatio": 0.3576806932869208 }, "2020": { "obs_EconomicCapitalRatio": 0.40859333958651056 }, "2021": { "obs_EconomicCapitalRatio": 0.9835443443048936 }, "2022": { "obs_EconomicCapitalRatio": 0.6220008431975832 }, "2023": { "obs_EconomicCapitalRatio": 0.7338532894305372 }, "2024": { "obs_EconomicCapitalRatio": 0.666641939392151 } }, "0001674168": { "2017": { "obs_EconomicCapitalRatio": 1.9472731930163134 }, "2018": { "obs_EconomicCapitalRatio": 1.027971450803897 }, "2019": { "obs_EconomicCapitalRatio": 1.0553715955619185 }, "2020": { "obs_EconomicCapitalRatio": 0.8808102244655582 }, "2021": { "obs_EconomicCapitalRatio": 0.878189871526347 }, "2022": { "obs_EconomicCapitalRatio": 0.6434168083229158 }, "2023": { "obs_EconomicCapitalRatio": 0.5903551250587046 }, "2024": { "obs_EconomicCapitalRatio": 0.3687282226096409 }, "2025": { "obs_EconomicCapitalRatio": 0.35642296157939535 } }, "0001616000": { "2017": { "obs_EconomicCapitalRatio": 0.7810386373506375 }, "2018": { "obs_EconomicCapitalRatio": 0.6970734890708224 }, "2019": { "obs_EconomicCapitalRatio": 0.8732855457363067 }, "2020": { "obs_EconomicCapitalRatio": 0.6512167264998564 }, "2021": { "obs_EconomicCapitalRatio": 0.7623345877823077 }, "2022": { "obs_EconomicCapitalRatio": 0.5634427380378741 }, "2023": { "obs_EconomicCapitalRatio": 0.5842269527808195 }, "2024": { "obs_EconomicCapitalRatio": 0.660605347165032 }, "2025": { "obs_EconomicCapitalRatio": 0.6184996102074205 } }, "0001712189": { "2019": { "obs_EconomicCapitalRatio": 0.9362968274372973 }, "2020": { "obs_EconomicCapitalRatio": 0.3361739236084333 }, "2021": { "obs_EconomicCapitalRatio": 0.7450069173255449 }, "2022": { "obs_EconomicCapitalRatio": 2.231127718051802 }, "2023": { "obs_EconomicCapitalRatio": 1.8776319647861268 } }, "0001747079": { "2024": { "obs_EconomicCapitalRatio": 0.11579714430636069 } }, "0001617406": { "2020": { "obs_EconomicCapitalRatio": 0.34011932642040477 }, "2021": { "obs_EconomicCapitalRatio": 0.4096906170670931 }, "2022": { "obs_EconomicCapitalRatio": 0.24153518829483975 }, "2023": { "obs_EconomicCapitalRatio": 0.3412116913433652 }, "2024": { "obs_EconomicCapitalRatio": 0.3546806516504464 }, "2025": { "obs_EconomicCapitalRatio": 0.33508791733146864 } }, "0001722684": { "2021": { "obs_EconomicCapitalRatio": 2.0390205347416837 }, "2022": { "obs_EconomicCapitalRatio": 1.5894259469755698 }, "2023": { "obs_EconomicCapitalRatio": 1.7283604381049922 }, "2024": { "obs_EconomicCapitalRatio": 1.9685542689934736 }, "2025": { "obs_EconomicCapitalRatio": 1.4605690103874815 } } } }