{
"company_details": [
{
"company_id": "0001575879",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001575879.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0001575879.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/2016/plot_over_time/0001575879_main_keyfigs.svg",
"name": "Caesars Acquisition Co",
"rank": 1,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Caesars Acquisition 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 Caesars Acquisition Co compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 354% points.The greatest weakness of Caesars Acquisition Co is the variable Other Assets, reducing the Economic Capital Ratio by 1,648% points.
The company's Economic Capital Ratio, given in the ranking table, is 448%, being 361% points above the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001575879_2017_Caesars_Acquisition_Co.pdf",
"shrinked_graph_json": {
"2016": {
"Assets": "-157",
"Liabilities": "158",
"Stockholders Equity": "112",
"ECR before LimitedLiability": "369",
"Property Plant and Equipment": "72.3",
"Assets, Non-Current": "20.3",
"Intangible Assets": "14.9",
"Other Assets": "-1,648",
"Liabilities, Current": "43.2",
"Other Liabilities": "125",
"Other Expenses": "44.8",
"Expenses": "135",
"Revenues": "-210",
"Net Income": "299",
"Depreciation, Depletion, Amortization": "19.3",
"General and Administrative Expense": "38.4",
"Operating Expenses": "31.9",
"Other Revenues": "-210",
"Comprehensive Net Income": "302",
"Other Net Income": "354",
"Economic Capital Ratio": "361"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001575879_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "75,100",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Intangible Assets": "0",
"Liabilities, Current": "28,500",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,746,400",
"Other Compr. Net Income": "0",
"Other Expenses": "201,500",
"Other Liabilities": "94,200",
"Other Net Income": "820,600",
"Other Revenues": "0",
"Property Plant and Equipment": "0"
},
"output_variables": {
"Assets": "1,821,500",
"Liabilities": "122,700",
"Expenses": "201,500",
"Revenues": "0",
"Stockholders Equity": "1,698,800",
"Net Income": "619,100",
"Comprehensive Net Income": "619,100",
"BaseVar": "3,445,582",
"ECR before LimitedLiability": "448%",
"Economic Capital Ratio": "448%"
}
}
},
"top_rated": true,
"trend": null,
"value": 4.480489662459486,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001575879.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001575879.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001575879.svg"
},
{
"company_id": "0000907242",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0000907242.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0000907242_main_keyfigs.svg",
"name": "Monarch Casino Resort INC",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/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 174% points.The greatest weakness of Monarch Casino Resort INC is the variable Other Revenues, reducing the Economic Capital Ratio by 386% points.
The company's Economic Capital Ratio, given in the ranking table, is 174%, being 87% points above the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0000907242_2017_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"
},
"2013": {
"Assets, Non-Current": "-1.61",
"Assets": "-4.40",
"Liabilities": "57.8",
"Stockholders Equity": "15.8",
"ECR before LimitedLiability": "72.1",
"Property Plant and Equipment": "-3.10",
"Assets, Current": "-0.749",
"Liabilities, Current": "7.25",
"Other Liabilities": "54.4",
"Other Expenses": "5.50",
"Expenses": "-38.6",
"Revenues": "-393",
"Net Income": "52.5",
"Depreciation, Depletion, Amortization": "-11.5",
"Operating Expenses": "27.0",
"General and Administrative Expense": "-66.6",
"Other Revenues": "-393",
"Other Net Income": "141",
"Comprehensive Net Income": "54.0",
"Other Compr. Net Income": "1.84",
"Economic Capital Ratio": "67.4"
},
"2014": {
"Assets, Current": "-0.626",
"Assets": "-4.32",
"Liabilities": "51.0",
"Stockholders Equity": "16.4",
"ECR before LimitedLiability": "60.9",
"Assets, Non-Current": "-2.02",
"Property Plant and Equipment": "-2.63",
"Liabilities, Current": "7.26",
"Other Liabilities": "47.3",
"General and Administrative Expense": "-78.3",
"Expenses": "-40.1",
"Revenues": "-394",
"Net Income": "34.9",
"Operating Expenses": "24.4",
"Other Expenses": "18.2",
"Depreciation, Depletion, Amortization": "-14.3",
"Other Revenues": "-394",
"Other Net Income": "136",
"Comprehensive Net Income": "40.6",
"Other Compr. Net Income": "6.85",
"Economic Capital Ratio": "56.1"
},
"2015": {
"Assets": "-1.03",
"Stockholders Equity": "33.1",
"ECR before LimitedLiability": "67.9",
"Assets, Non-Current": "-0.564",
"Other Liabilities": "73.5",
"Liabilities": "69.4",
"Long Term Liabilities": "6.59",
"Liabilities, Current": "-20.1",
"Cost of Goods and Services Sold": "1.50",
"Expenses": "-66.9",
"Revenues": "-393",
"Net Income": "17.3",
"General and Administrative Expense": "-68.7",
"Depreciation, Depletion, Amortization": "-8.27",
"Operating Expenses": "40.9",
"Other Expenses": "-39.1",
"Other Revenues": "-393",
"Comprehensive Net Income": "26.0",
"Other Net Income": "156",
"Other Compr. Net Income": "9.47",
"Economic Capital Ratio": "65.2"
},
"2016": {
"Assets": "2.17",
"Stockholders Equity": "46.2",
"ECR before LimitedLiability": "94.4",
"Assets, Non-Current": "1.25",
"Liabilities, Current": "19.5",
"Liabilities": "93.6",
"Other Liabilities": "84.3",
"Long Term Liabilities": "8.27",
"Other Expenses": "-94.2",
"Expenses": "-84.0",
"Revenues": "-386",
"Net Income": "50.0",
"Depreciation, Depletion, Amortization": "31.4",
"General and Administrative Expense": "-83.8",
"Cost of Goods and Services Sold": "1.52",
"Operating Expenses": "49.7",
"Other Revenues": "-386",
"Comprehensive Net Income": "54.8",
"Other Net Income": "174",
"Other Compr. Net Income": "5.95",
"Economic Capital Ratio": "87.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "33,980",
"Assets, Non-Current": "914",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "16,638",
"General and Administrative Expense": "52,432",
"Intangible Assets": "33,642",
"Liabilities, Current": "26,843",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "350",
"Other Compr. Net Income": "0",
"Other Expenses": "99,858",
"Other Liabilities": "53,800",
"Other Net Income": "186,889",
"Other Revenues": "0",
"Property Plant and Equipment": "175,637"
},
"output_variables": {
"Assets": "244,523",
"Liabilities": "80,643",
"Expenses": "168,928",
"Revenues": "0",
"Stockholders Equity": "163,880",
"Net Income": "17,961",
"Comprehensive Net Income": "17,961",
"BaseVar": "1,023,661",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "141%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "34,262",
"Assets, Non-Current": "609",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "17,824",
"General and Administrative Expense": "52,987",
"Intangible Assets": "32,477",
"Liabilities, Current": "29,050",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "4,682",
"Other Compr. Net Income": "0",
"Other Expenses": "102,771",
"Other Liabilities": "46,300",
"Other Net Income": "187,767",
"Other Revenues": "0",
"Property Plant and Equipment": "180,271"
},
"output_variables": {
"Assets": "252,301",
"Liabilities": "75,350",
"Expenses": "173,582",
"Revenues": "0",
"Stockholders Equity": "176,951",
"Net Income": "14,185",
"Comprehensive Net Income": "14,185",
"BaseVar": "1,038,290",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "136%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "31,787",
"Assets, Non-Current": "1,179",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "15,933",
"General and Administrative Expense": "54,779",
"Intangible Assets": "31,311",
"Liabilities, Current": "70,927",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "7,415",
"Other Compr. Net Income": "0",
"Other Expenses": "110,874",
"Other Liabilities": "0",
"Other Net Income": "202,245",
"Other Revenues": "0",
"Property Plant and Equipment": "203,154"
},
"output_variables": {
"Assets": "274,846",
"Liabilities": "70,927",
"Expenses": "181,586",
"Revenues": "0",
"Stockholders Equity": "203,919",
"Net Income": "20,659",
"Comprehensive Net Income": "20,659",
"BaseVar": "1,101,758",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "156%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "39,411",
"Assets, Non-Current": "3,355",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "57,730",
"Intangible Assets": "30,146",
"Liabilities, Current": "35,120",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "7,354",
"Other Compr. Net Income": "0",
"Other Expenses": "134,112",
"Other Liabilities": "26,200",
"Other Net Income": "216,416",
"Other Revenues": "0",
"Property Plant and Equipment": "214,899"
},
"output_variables": {
"Assets": "295,165",
"Liabilities": "61,320",
"Expenses": "191,842",
"Revenues": "0",
"Stockholders Equity": "233,845",
"Net Income": "24,574",
"Comprehensive Net Income": "24,574",
"BaseVar": "1,166,227",
"ECR before LimitedLiability": "172%",
"Economic Capital Ratio": "174%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 1.7383691462276327,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0000907242.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0000907242.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0000907242.svg"
},
{
"company_id": "0001061937",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001061937.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0001061937.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001061937.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001061937_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001061937_main_keyfigs.svg",
"name": "HOST Hotels Resorts L P",
"rank": 3,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of HOST Hotels Resorts L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of HOST Hotels Resorts L P compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 57% points.The greatest weakness of HOST Hotels Resorts L P is the variable Other Expenses, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 132%, being 45% points above the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001061937_2017_HOST_Hotels_Resorts_L_P.pdf",
"shrinked_graph_json": {
"2013": {
"Assets, Non-Current": "-2.51",
"Assets": "6.06",
"Liabilities": "11.9",
"Stockholders Equity": "19.7",
"ECR before LimitedLiability": "33.4",
"Property Plant and Equipment": "11.6",
"Intangible Assets": "-2.22",
"Other Assets": "2.89",
"Assets, Current": "-1.85",
"Liabilities, Current": "10.1",
"Other Liabilities": "1.98",
"Other Expenses": "-14.2",
"Expenses": "5.33",
"Revenues": "25.1",
"Net Income": "19.5",
"Depreciation, Depletion, Amortization": "-10.7",
"General and Administrative Expense": "29.3",
"Other Revenues": "25.1",
"Other Net Income": "-11.0",
"Comprehensive Net Income": "19.3",
"Economic Capital Ratio": "28.7"
},
"2014": {
"Assets": "4.21",
"Liabilities": "15.3",
"Stockholders Equity": "21.6",
"ECR before LimitedLiability": "48.2",
"Intangible Assets": "-1.80",
"Other Assets": "1.96",
"Assets, Non-Current": "-1.90",
"Property Plant and Equipment": "8.97",
"Liabilities, Current": "13.9",
"Other Liabilities": "1.76",
"General and Administrative Expense": "29.3",
"Expenses": "12.1",
"Revenues": "35.7",
"Net Income": "32.2",
"Other Expenses": "-5.12",
"Depreciation, Depletion, Amortization": "-13.8",
"Other Revenues": "35.7",
"Other Net Income": "-17.3",
"Comprehensive Net Income": "33.7",
"Other Compr. Net Income": "1.72",
"Economic Capital Ratio": "43.5"
},
"2015": {
"Assets": "4.15",
"Liabilities": "20.7",
"Stockholders Equity": "24.2",
"ECR before LimitedLiability": "26.9",
"Assets, Current": "-2.53",
"Property Plant and Equipment": "13.0",
"Assets, Non-Current": "-2.41",
"Other Liabilities": "4.84",
"Long Term Liabilities": "2.91",
"Liabilities, Current": "14.7",
"Expenses": "-7.75",
"Revenues": "41.7",
"Net Income": "6.59",
"General and Administrative Expense": "31.5",
"Depreciation, Depletion, Amortization": "-14.4",
"Operating Expenses": "6.92",
"Other Expenses": "-38.9",
"Other Revenues": "41.7",
"Comprehensive Net Income": "8.70",
"Other Net Income": "-31.9",
"Economic Capital Ratio": "24.2"
},
"2016": {
"Liabilities, Current": "20.6",
"Liabilities": "37.4",
"Stockholders Equity": "28.9",
"ECR before LimitedLiability": "52.1",
"Other Liabilities": "19.4",
"Long Term Liabilities": "3.94",
"Other Expenses": "-47.6",
"Expenses": "-16.3",
"Net Income": "30.6",
"Depreciation, Depletion, Amortization": "-17.5",
"General and Administrative Expense": "28.7",
"Operating Expenses": "11.4",
"Other Revenues": "56.7",
"Revenues": "56.7",
"Property Plant and Equipment": "9.12",
"Assets, Non-Current": "-2.49",
"Intangible Assets": "-1.83",
"Comprehensive Net Income": "34.0",
"Other Net Income": "-15.2",
"Other Compr. Net Income": "4.05",
"Economic Capital Ratio": "44.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001061937_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "861,000",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "697,000",
"General and Administrative Expense": "121,000",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "376,000",
"Other Assets": "958,000",
"Other Compr. Net Income": "-29,000",
"Other Expenses": "3,785,000",
"Other Liabilities": "5,362,000",
"Other Net Income": "134,000",
"Other Revenues": "5,170,000",
"Property Plant and Equipment": "10,995,000"
},
"output_variables": {
"Assets": "12,814,000",
"Liabilities": "5,362,000",
"Expenses": "4,979,000",
"Revenues": "5,170,000",
"Stockholders Equity": "7,452,000",
"Net Income": "325,000",
"Comprehensive Net Income": "296,000",
"BaseVar": "34,043,040",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "102%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "684,000",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "701,000",
"General and Administrative Expense": "43,000",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "386,000",
"Other Assets": "948,000",
"Other Compr. Net Income": "-56,000",
"Other Expenses": "3,742,000",
"Other Liabilities": "4,614,000",
"Other Net Income": "261,000",
"Other Revenues": "5,358,000",
"Property Plant and Equipment": "10,575,000"
},
"output_variables": {
"Assets": "12,207,000",
"Liabilities": "4,614,000",
"Expenses": "4,872,000",
"Revenues": "5,358,000",
"Stockholders Equity": "7,593,000",
"Net Income": "747,000",
"Comprehensive Net Income": "691,000",
"BaseVar": "33,934,240",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "124%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "239,000",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "716,000",
"General and Administrative Expense": "94,000",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "396,000",
"Other Assets": "884,000",
"Other Compr. Net Income": "-68,000",
"Other Expenses": "3,774,000",
"Other Liabilities": "4,559,000",
"Other Net Income": "160,000",
"Other Revenues": "5,391,000",
"Property Plant and Equipment": "10,661,000"
},
"output_variables": {
"Assets": "11,784,000",
"Liabilities": "4,559,000",
"Expenses": "4,980,000",
"Revenues": "5,391,000",
"Stockholders Equity": "7,225,000",
"Net Income": "571,000",
"Comprehensive Net Income": "503,000",
"BaseVar": "33,821,080",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "115%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "372,000",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "724,000",
"General and Administrative Expense": "106,000",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "382,000",
"Other Assets": "891,000",
"Other Compr. Net Income": "16,000",
"Other Expenses": "3,728,000",
"Other Liabilities": "4,210,000",
"Other Net Income": "278,000",
"Other Revenues": "5,433,000",
"Property Plant and Equipment": "10,145,000"
},
"output_variables": {
"Assets": "11,408,000",
"Liabilities": "4,210,000",
"Expenses": "4,940,000",
"Revenues": "5,433,000",
"Stockholders Equity": "7,198,000",
"Net Income": "771,000",
"Comprehensive Net Income": "787,000",
"BaseVar": "33,623,140",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "132%"
}
}
},
"top_rated": true,
"trend": 6.0,
"value": 1.315566707825583,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001061937.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001061937.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001061937.svg"
},
{
"company_id": "0001048286",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001048286.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0001048286_main_keyfigs.svg",
"name": "Marriott International INC MD",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/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 100% points.The greatest weakness of Marriott International INC MD is the variable Other Expenses, reducing the Economic Capital Ratio by 238% points.
The company's Economic Capital Ratio, given in the ranking table, is 129%, being 43% points above the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001048286_2017_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"
},
"2013": {
"Assets, Non-Current": "-2.83",
"Assets": "-13.4",
"Liabilities": "102",
"Stockholders Equity": "-56.9",
"ECR before LimitedLiability": "71.7",
"Property Plant and Equipment": "-13.0",
"Other Assets": "2.55",
"Liabilities, Current": "-8.31",
"Other Liabilities": "102",
"Other Expenses": "-499",
"Expenses": "-234",
"Revenues": "140",
"Net Income": "77.4",
"Depreciation, Depletion, Amortization": "55.7",
"Operating Expenses": "55.3",
"General and Administrative Expense": "77.5",
"Other Revenues": "140",
"Other Net Income": "-76.4",
"Comprehensive Net Income": "81.5",
"Other Compr. Net Income": "4.00",
"Economic Capital Ratio": "67.0"
},
"2014": {
"Assets": "-13.9",
"Liabilities": "99.7",
"Stockholders Equity": "-76.9",
"ECR before LimitedLiability": "64.0",
"Other Assets": "2.04",
"Assets, Non-Current": "-3.30",
"Property Plant and Equipment": "-13.4",
"Liabilities, Current": "-9.22",
"Other Liabilities": "100.0",
"General and Administrative Expense": "66.2",
"Expenses": "-227",
"Revenues": "139",
"Net Income": "61.8",
"Operating Expenses": "52.0",
"Other Expenses": "-474",
"Depreciation, Depletion, Amortization": "55.8",
"Other Revenues": "139",
"Other Net Income": "-119",
"Comprehensive Net Income": "74.4",
"Other Compr. Net Income": "13.3",
"Economic Capital Ratio": "59.3"
},
"2015": {
"Assets": "-18.4",
"Stockholders Equity": "-75.5",
"Comprehensive Net Income": "8.31",
"ECR before LimitedLiability": "45.2",
"Assets, Current": "-3.60",
"Property Plant and Equipment": "-17.0",
"Assets, Non-Current": "-4.77",
"Other Liabilities": "96.6",
"Liabilities": "97.4",
"Long Term Liabilities": "12.6",
"Cost of Goods and Services Sold": "3.30",
"Expenses": "-334",
"Revenues": "134",
"General and Administrative Expense": "93.8",
"Depreciation, Depletion, Amortization": "61.0",
"Operating Expenses": "93.6",
"Other Expenses": "-686",
"Other Revenues": "134",
"Other Net Income": "-177",
"Other Compr. Net Income": "10.8",
"Economic Capital Ratio": "42.5"
},
"2016": {
"Assets": "-6.57",
"Liabilities": "74.5",
"Stockholders Equity": "36.7",
"ECR before LimitedLiability": "49.9",
"Property Plant and Equipment": "-11.3",
"Assets, Non-Current": "-3.48",
"Intangible Assets": "26.0",
"Other Liabilities": "72.4",
"Long Term Liabilities": "5.78",
"Other Expenses": "-238",
"Expenses": "-93.4",
"Revenues": "99.5",
"Net Income": "13.5",
"Depreciation, Depletion, Amortization": "25.5",
"General and Administrative Expense": "33.6",
"Operating Expenses": "41.1",
"Other Revenues": "99.5",
"Comprehensive Net Income": "11.1",
"Other Net Income": "-45.6",
"Other Compr. Net Income": "-2.67",
"Economic Capital Ratio": "42.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,903,000",
"Assets, Non-Current": "332,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "726,000",
"Intangible Assets": "2,005,000",
"Liabilities, Current": "2,675,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,011,000",
"Other Compr. Net Income": "0",
"Other Expenses": "11,461,000",
"Other Liabilities": "0",
"Other Net Income": "29,000",
"Other Revenues": "12,784,000",
"Property Plant and Equipment": "1,543,000"
},
"output_variables": {
"Assets": "6,794,000",
"Liabilities": "2,675,000",
"Expenses": "12,187,000",
"Revenues": "12,784,000",
"Stockholders Equity": "4,119,000",
"Net Income": "626,000",
"Comprehensive Net Income": "626,000",
"BaseVar": "65,234,500",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "140%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,921,000",
"Assets, Non-Current": "270,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "659,000",
"Intangible Assets": "2,245,000",
"Liabilities, Current": "3,060,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "969,000",
"Other Compr. Net Income": "-26,000",
"Other Expenses": "12,428,000",
"Other Liabilities": "0",
"Other Net Income": "44,000",
"Other Revenues": "13,796,000",
"Property Plant and Equipment": "1,460,000"
},
"output_variables": {
"Assets": "6,865,000",
"Liabilities": "3,060,000",
"Expenses": "13,087,000",
"Revenues": "13,796,000",
"Stockholders Equity": "3,805,000",
"Net Income": "753,000",
"Comprehensive Net Income": "727,000",
"BaseVar": "70,188,760",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "139%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,384,000",
"Assets, Non-Current": "223,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "634,000",
"Intangible Assets": "2,394,000",
"Liabilities, Current": "3,233,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,052,000",
"Other Compr. Net Income": "-126,000",
"Other Expenses": "13,065,000",
"Other Liabilities": "0",
"Other Net Income": "72,000",
"Other Revenues": "14,486,000",
"Property Plant and Equipment": "1,029,000"
},
"output_variables": {
"Assets": "6,082,000",
"Liabilities": "3,233,000",
"Expenses": "13,699,000",
"Revenues": "14,486,000",
"Stockholders Equity": "2,849,000",
"Net Income": "859,000",
"Comprehensive Net Income": "733,000",
"BaseVar": "73,344,360",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "134%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,371,000",
"Assets, Non-Current": "477,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "704,000",
"Intangible Assets": "16,868,000",
"Liabilities, Current": "5,147,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,089,000",
"Other Compr. Net Income": "-301,000",
"Other Expenses": "15,638,000",
"Other Liabilities": "0",
"Other Net Income": "50,000",
"Other Revenues": "17,072,000",
"Property Plant and Equipment": "2,335,000"
},
"output_variables": {
"Assets": "24,140,000",
"Liabilities": "5,147,000",
"Expenses": "16,342,000",
"Revenues": "17,072,000",
"Stockholders Equity": "18,993,000",
"Net Income": "780,000",
"Comprehensive Net Income": "479,000",
"BaseVar": "96,354,800",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "129%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 1.2928969656735878,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001048286.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001048286.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001048286.svg"
},
{
"company_id": "0001476246",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001476246.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0001476246.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001476246.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001476246_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001476246_main_keyfigs.svg",
"name": "Tropicana Entertainment Inc",
"rank": 5,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Tropicana Entertainment Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tropicana Entertainment Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 83% points.The greatest weakness of Tropicana Entertainment Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 80% points.
The company's Economic Capital Ratio, given in the ranking table, is 120%, being 33% points above the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001476246_2017_Tropicana_Entertainment_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-1.28",
"Assets": "-10.6",
"Liabilities": "44.8",
"Stockholders Equity": "9.59",
"ECR before LimitedLiability": "11.8",
"Property Plant and Equipment": "-10.8",
"Assets, Non-Current": "-1.39",
"Assets, Current": "3.25",
"Liabilities, Current": "1.39",
"Other Liabilities": "43.9",
"General and Administrative Expense": "-20.3",
"Expenses": "-45.1",
"Revenues": "64.7",
"Net Income": "-14.7",
"Operating Expenses": "15.6",
"Other Expenses": "-44.3",
"Depreciation, Depletion, Amortization": "2.51",
"Other Revenues": "64.7",
"Comprehensive Net Income": "-14.4",
"Other Net Income": "-35.5",
"Economic Capital Ratio": "9.15"
},
"2014": {
"Liabilities, Current": "7.08",
"Liabilities": "56.4",
"Stockholders Equity": "30.8",
"ECR before LimitedLiability": "148",
"Other Liabilities": "51.6",
"General and Administrative Expense": "-27.3",
"Expenses": "43.0",
"Net Income": "124",
"Operating Expenses": "24.4",
"Other Expenses": "46.7",
"Depreciation, Depletion, Amortization": "-1.63",
"Other Revenues": "104",
"Revenues": "104",
"Assets, Current": "-3.66",
"Other Assets": "-7.51",
"Assets, Non-Current": "3.87",
"Property Plant and Equipment": "4.16",
"Other Net Income": "-14.2",
"Comprehensive Net Income": "129",
"Other Compr. Net Income": "6.51",
"Economic Capital Ratio": "143"
},
"2015": {
"Assets": "-2.59",
"Liabilities": "42.2",
"Stockholders Equity": "25.7",
"ECR before LimitedLiability": "30.0",
"Other Assets": "3.19",
"Property Plant and Equipment": "-3.58",
"Assets, Non-Current": "-2.96",
"Other Liabilities": "33.7",
"Long Term Liabilities": "3.95",
"Liabilities, Current": "9.28",
"Expenses": "-49.7",
"Revenues": "78.8",
"Net Income": "-8.17",
"General and Administrative Expense": "-8.15",
"Depreciation, Depletion, Amortization": "-3.76",
"Operating Expenses": "29.8",
"Other Expenses": "-77.3",
"Other Revenues": "78.8",
"Other Net Income": "-55.2",
"Other Compr. Net Income": "6.65",
"Economic Capital Ratio": "27.3"
},
"2016": {
"Assets": "-5.54",
"Stockholders Equity": "26.8",
"ECR before LimitedLiability": "40.4",
"Property Plant and Equipment": "-3.26",
"Assets, Non-Current": "-4.18",
"Liabilities, Current": "12.3",
"Liabilities": "53.8",
"Other Liabilities": "43.6",
"Long Term Liabilities": "4.47",
"Other Expenses": "-79.8",
"Expenses": "-64.2",
"Revenues": "83.4",
"Net Income": "12.5",
"Depreciation, Depletion, Amortization": "-5.13",
"General and Administrative Expense": "-22.2",
"Operating Expenses": "34.1",
"Other Revenues": "83.4",
"Comprehensive Net Income": "16.2",
"Other Net Income": "-35.7",
"Other Compr. Net Income": "3.97",
"Economic Capital Ratio": "33.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001476246_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "223,061",
"Assets, Non-Current": "21,433",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "32,373",
"General and Administrative Expense": "123,304",
"Intangible Assets": "101,882",
"Liabilities, Current": "118,569",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "34,007",
"Other Compr. Net Income": "0",
"Other Expenses": "436,961",
"Other Liabilities": "120,420",
"Other Net Income": "-33,750",
"Other Revenues": "623,556",
"Property Plant and Equipment": "441,171"
},
"output_variables": {
"Assets": "821,554",
"Liabilities": "238,989",
"Expenses": "592,638",
"Revenues": "623,556",
"Stockholders Equity": "582,565",
"Net Income": "-2,832",
"Comprehensive Net Income": "-2,832",
"BaseVar": "3,555,136",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "105%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "264,419",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "50,457",
"General and Administrative Expense": "143,744",
"Intangible Assets": "90,867",
"Liabilities, Current": "125,549",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "193,652",
"Other Compr. Net Income": "0",
"Other Expenses": "354,201",
"Other Liabilities": "298,749",
"Other Net Income": "53,008",
"Other Revenues": "746,661",
"Property Plant and Equipment": "740,752"
},
"output_variables": {
"Assets": "1,289,690",
"Liabilities": "424,298",
"Expenses": "548,402",
"Revenues": "746,661",
"Stockholders Equity": "865,392",
"Net Income": "251,267",
"Comprehensive Net Income": "251,267",
"BaseVar": "4,119,326",
"ECR before LimitedLiability": "223%",
"Economic Capital Ratio": "223%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "272,032",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "63,036",
"General and Administrative Expense": "142,942",
"Intangible Assets": "90,152",
"Liabilities, Current": "114,404",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "189,609",
"Other Compr. Net Income": "0",
"Other Expenses": "568,715",
"Other Liabilities": "295,417",
"Other Net Income": "616",
"Other Revenues": "811,477",
"Property Plant and Equipment": "760,820"
},
"output_variables": {
"Assets": "1,312,613",
"Liabilities": "409,821",
"Expenses": "774,693",
"Revenues": "811,477",
"Stockholders Equity": "902,792",
"Net Income": "37,400",
"Comprehensive Net Income": "37,400",
"BaseVar": "4,701,239",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "118%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "305,980",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "67,502",
"General and Administrative Expense": "160,852",
"Intangible Assets": "89,748",
"Liabilities, Current": "128,130",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "165,025",
"Other Compr. Net Income": "0",
"Other Expenses": "579,080",
"Other Liabilities": "293,400",
"Other Net Income": "3,826",
"Other Revenues": "847,152",
"Property Plant and Equipment": "764,282"
},
"output_variables": {
"Assets": "1,325,035",
"Liabilities": "421,530",
"Expenses": "807,434",
"Revenues": "847,152",
"Stockholders Equity": "903,505",
"Net Income": "43,544",
"Comprehensive Net Income": "43,544",
"BaseVar": "4,886,640",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "120%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 1.1979660730272865,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001476246.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001476246.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001476246.svg"
},
{
"company_id": "0001295810",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001295810.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0001295810_main_keyfigs.svg",
"name": "Sunstone Hotel Investors Inc",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/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 105% points.The greatest weakness of Sunstone Hotel Investors Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 179% points.
The company's Economic Capital Ratio, given in the ranking table, is 118%, being 32% points above the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001295810_2017_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"
},
"2013": {
"Assets, Non-Current": "-1.89",
"Assets": "19.0",
"Liabilities": "-3.95",
"Stockholders Equity": "23.7",
"ECR before LimitedLiability": "27.0",
"Property Plant and Equipment": "29.2",
"Intangible Assets": "-1.77",
"Liabilities, Current": "4.05",
"Other Liabilities": "-8.50",
"Other Expenses": "9.32",
"Expenses": "22.0",
"Revenues": "-155",
"Net Income": "15.0",
"Depreciation, Depletion, Amortization": "-6.76",
"Operating Expenses": "-2.54",
"General and Administrative Expense": "21.9",
"Other Revenues": "-155",
"Other Net Income": "80.0",
"Comprehensive Net Income": "13.3",
"Other Compr. Net Income": "-1.62",
"Economic Capital Ratio": "22.2"
},
"2014": {
"Assets": "18.8",
"Liabilities": "-5.79",
"Stockholders Equity": "23.6",
"ECR before LimitedLiability": "24.3",
"Intangible Assets": "-1.93",
"Assets, Non-Current": "-2.00",
"Property Plant and Equipment": "27.3",
"Liabilities, Current": "0.413",
"Other Liabilities": "-6.24",
"General and Administrative Expense": "18.4",
"Expenses": "21.5",
"Revenues": "-164",
"Net Income": "12.0",
"Operating Expenses": "-4.54",
"Other Expenses": "14.4",
"Depreciation, Depletion, Amortization": "-7.14",
"Other Revenues": "-164",
"Other Net Income": "83.0",
"Comprehensive Net Income": "12.8",
"Other Compr. Net Income": "0.833",
"Economic Capital Ratio": "19.6"
},
"2015": {
"Assets": "5.93",
"Liabilities": "12.1",
"Stockholders Equity": "30.7",
"ECR before LimitedLiability": "49.8",
"Assets, Current": "1.27",
"Property Plant and Equipment": "8.36",
"Assets, Non-Current": "-1.08",
"Other Liabilities": "11.5",
"Long Term Liabilities": "3.06",
"Liabilities, Current": "-2.42",
"Expenses": "21.0",
"Net Income": "32.5",
"General and Administrative Expense": "27.6",
"Depreciation, Depletion, Amortization": "-9.04",
"Operating Expenses": "1.37",
"Other Revenues": "-203",
"Revenues": "-203",
"Other Compr. Net Income": "2.18",
"Comprehensive Net Income": "34.3",
"Other Net Income": "122",
"Economic Capital Ratio": "47.2"
},
"2016": {
"Assets, Current": "2.00",
"Assets": "10.8",
"Liabilities": "21.5",
"Stockholders Equity": "38.3",
"ECR before LimitedLiability": "39.0",
"Property Plant and Equipment": "18.7",
"Assets, Non-Current": "-2.53",
"Intangible Assets": "-1.90",
"Other Assets": "-1.62",
"Other Liabilities": "19.4",
"Long Term Liabilities": "2.60",
"Other Expenses": "-8.23",
"Expenses": "4.92",
"Revenues": "-179",
"Net Income": "16.4",
"Depreciation, Depletion, Amortization": "-10.6",
"General and Administrative Expense": "20.6",
"Other Revenues": "-179",
"Comprehensive Net Income": "15.6",
"Other Net Income": "105",
"Economic Capital Ratio": "31.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "237,686",
"Assets, Non-Current": "21,106",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "137,476",
"General and Administrative Expense": "26,671",
"Intangible Assets": "9,405",
"Liabilities, Current": "120,069",
"Long Term Liabilities": "0",
"Operating Expenses": "103,454",
"Other Assets": "9,219",
"Other Compr. Net Income": "-18,159",
"Other Expenses": "637,409",
"Other Liabilities": "1,436,330",
"Other Net Income": "975,011",
"Other Revenues": "0",
"Property Plant and Equipment": "3,231,382"
},
"output_variables": {
"Assets": "3,508,798",
"Liabilities": "1,556,399",
"Expenses": "905,010",
"Revenues": "0",
"Stockholders Equity": "1,952,399",
"Net Income": "70,001",
"Comprehensive Net Income": "51,842",
"BaseVar": "7,126,194",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "96%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "354,745",
"Assets, Non-Current": "14,485",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "155,845",
"General and Administrative Expense": "28,739",
"Intangible Assets": "9,405",
"Liabilities, Current": "298,984",
"Long Term Liabilities": "0",
"Operating Expenses": "126,737",
"Other Assets": "8,201",
"Other Compr. Net Income": "-15,908",
"Other Expenses": "746,428",
"Other Liabilities": "1,357,147",
"Other Net Income": "1,145,688",
"Other Revenues": "0",
"Property Plant and Equipment": "3,538,129"
},
"output_variables": {
"Assets": "3,924,965",
"Liabilities": "1,656,131",
"Expenses": "1,057,749",
"Revenues": "0",
"Stockholders Equity": "2,268,834",
"Net Income": "87,939",
"Comprehensive Net Income": "72,031",
"BaseVar": "8,161,363",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "100%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "619,545",
"Assets, Non-Current": "9,396",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "164,716",
"General and Administrative Expense": "33,339",
"Intangible Assets": "990",
"Liabilities, Current": "450,993",
"Long Term Liabilities": "0",
"Operating Expenses": "142,332",
"Other Assets": "4,310",
"Other Compr. Net Income": "-17,364",
"Other Expenses": "796,307",
"Other Liabilities": "1,061,138",
"Other Net Income": "1,492,213",
"Other Revenues": "0",
"Property Plant and Equipment": "3,229,010"
},
"output_variables": {
"Assets": "3,863,251",
"Liabilities": "1,512,131",
"Expenses": "1,136,694",
"Revenues": "0",
"Stockholders Equity": "2,351,120",
"Net Income": "355,519",
"Comprehensive Net Income": "338,155",
"BaseVar": "9,091,667",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "138%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "567,624",
"Assets, Non-Current": "9,389",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "163,016",
"General and Administrative Expense": "25,991",
"Intangible Assets": "0",
"Liabilities, Current": "408,804",
"Long Term Liabilities": "0",
"Operating Expenses": "142,742",
"Other Assets": "4,002",
"Other Compr. Net Income": "-22,444",
"Other Expenses": "736,843",
"Other Liabilities": "798,598",
"Other Net Income": "1,207,469",
"Other Revenues": "1,800",
"Property Plant and Equipment": "3,158,219"
},
"output_variables": {
"Assets": "3,739,234",
"Liabilities": "1,207,402",
"Expenses": "1,068,592",
"Revenues": "1,800",
"Stockholders Equity": "2,531,832",
"Net Income": "140,677",
"Comprehensive Net Income": "118,233",
"BaseVar": "8,040,056",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "118%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 1.1844172901259498,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001295810.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001295810.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001295810.svg"
},
{
"company_id": "0000911147",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0000911147.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0000911147_main_keyfigs.svg",
"name": "Century Casinos INC CO",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/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 85% points.The greatest weakness of Century Casinos INC CO is the variable General and Administrative Expense, reducing the Economic Capital Ratio by 71% points.
The company's Economic Capital Ratio, given in the ranking table, is 118%, being 32% points above the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0000911147_2017_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"
},
"2013": {
"Assets, Non-Current": "-2.47",
"Assets": "-1.51",
"Liabilities": "36.5",
"Stockholders Equity": "23.5",
"ECR before LimitedLiability": "50.2",
"Property Plant and Equipment": "-1.27",
"Other Assets": "1.13",
"Liabilities, Current": "-3.22",
"Other Liabilities": "38.4",
"Other Expenses": "3.68",
"Expenses": "-17.4",
"Revenues": "61.0",
"Net Income": "26.7",
"Depreciation, Depletion, Amortization": "2.13",
"Operating Expenses": "19.3",
"General and Administrative Expense": "-48.8",
"Other Revenues": "61.0",
"Other Net Income": "-18.5",
"Comprehensive Net Income": "27.8",
"Other Compr. Net Income": "1.28",
"Economic Capital Ratio": "45.4"
},
"2014": {
"Assets": "-6.15",
"Liabilities": "32.2",
"Stockholders Equity": "13.3",
"ECR before LimitedLiability": "21.6",
"Intangible Assets": "-0.663",
"Other Assets": "1.29",
"Assets, Non-Current": "-4.14",
"Property Plant and Equipment": "-3.07",
"Other Liabilities": "32.6",
"General and Administrative Expense": "-66.1",
"Expenses": "-28.9",
"Revenues": "60.2",
"Net Income": "0.945",
"Operating Expenses": "19.6",
"Other Expenses": "9.34",
"Depreciation, Depletion, Amortization": "0.900",
"Other Revenues": "60.2",
"Other Net Income": "-43.7",
"Comprehensive Net Income": "6.04",
"Other Compr. Net Income": "5.09",
"Economic Capital Ratio": "16.8"
},
"2015": {
"Assets": "-8.98",
"Stockholders Equity": "18.3",
"ECR before LimitedLiability": "22.4",
"Property Plant and Equipment": "-4.71",
"Assets, Non-Current": "-4.00",
"Other Liabilities": "44.0",
"Liabilities": "52.1",
"Long Term Liabilities": "4.33",
"Liabilities, Current": "7.93",
"Cost of Goods and Services Sold": "-23.1",
"Expenses": "-41.3",
"Revenues": "82.2",
"Net Income": "9.78",
"General and Administrative Expense": "-69.6",
"Depreciation, Depletion, Amortization": "3.36",
"Operating Expenses": "35.7",
"Other Revenues": "82.2",
"Comprehensive Net Income": "-11.0",
"Other Net Income": "-69.6",
"Other Compr. Net Income": "-22.1",
"Economic Capital Ratio": "19.7"
},
"2016": {
"Assets": "-6.84",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "38.9",
"Property Plant and Equipment": "-2.35",
"Assets, Non-Current": "-4.36",
"Liabilities, Current": "8.78",
"Liabilities": "51.8",
"Other Liabilities": "43.8",
"Long Term Liabilities": "4.46",
"Expenses": "-48.1",
"Revenues": "84.6",
"Net Income": "26.1",
"Depreciation, Depletion, Amortization": "2.64",
"General and Administrative Expense": "-70.7",
"Cost of Goods and Services Sold": "-21.3",
"Operating Expenses": "34.5",
"Other Revenues": "84.6",
"Comprehensive Net Income": "20.1",
"Other Net Income": "-39.5",
"Other Compr. Net Income": "-6.71",
"Economic Capital Ratio": "31.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "32,360",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "6,599",
"General and Administrative Expense": "32,554",
"Intangible Assets": "18,515",
"Liabilities, Current": "26,801",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "7,110",
"Other Compr. Net Income": "0",
"Other Expenses": "61,111",
"Other Liabilities": "34,373",
"Other Net Income": "1,751",
"Other Revenues": "104,588",
"Property Plant and Equipment": "132,639"
},
"output_variables": {
"Assets": "190,624",
"Liabilities": "61,174",
"Expenses": "100,264",
"Revenues": "104,588",
"Stockholders Equity": "129,450",
"Net Income": "6,075",
"Comprehensive Net Income": "6,075",
"BaseVar": "625,878",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "119%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "30,163",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "7,835",
"General and Administrative Expense": "38,932",
"Intangible Assets": "15,655",
"Liabilities, Current": "28,128",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "7,022",
"Other Compr. Net Income": "0",
"Other Expenses": "72,131",
"Other Liabilities": "36,913",
"Other Net Income": "-2,239",
"Other Revenues": "120,048",
"Property Plant and Equipment": "134,627"
},
"output_variables": {
"Assets": "187,467",
"Liabilities": "65,041",
"Expenses": "118,898",
"Revenues": "120,048",
"Stockholders Equity": "122,426",
"Net Income": "-1,089",
"Comprehensive Net Income": "-1,089",
"BaseVar": "709,922",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "97%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "34,540",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "8,449",
"Depreciation, Depletion, Amortization": "7,999",
"General and Administrative Expense": "42,747",
"Intangible Assets": "13,201",
"Liabilities, Current": "23,300",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "7,760",
"Other Compr. Net Income": "-10,533",
"Other Expenses": "69,027",
"Other Liabilities": "36,508",
"Other Net Income": "-1,151",
"Other Revenues": "142,880",
"Property Plant and Equipment": "131,582"
},
"output_variables": {
"Assets": "187,083",
"Liabilities": "59,808",
"Expenses": "128,222",
"Revenues": "142,880",
"Stockholders Equity": "127,275",
"Net Income": "13,507",
"Comprehensive Net Income": "2,974",
"BaseVar": "807,788",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "111%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "45,948",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "8,943",
"Depreciation, Depletion, Amortization": "8,349",
"General and Administrative Expense": "44,306",
"Intangible Assets": "25,527",
"Liabilities, Current": "28,608",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "5,600",
"Other Compr. Net Income": "-4,524",
"Other Expenses": "72,201",
"Other Liabilities": "50,646",
"Other Net Income": "-565",
"Other Revenues": "148,177",
"Property Plant and Equipment": "140,763"
},
"output_variables": {
"Assets": "217,838",
"Liabilities": "79,254",
"Expenses": "133,799",
"Revenues": "148,177",
"Stockholders Equity": "138,584",
"Net Income": "13,813",
"Comprehensive Net Income": "9,289",
"BaseVar": "843,243",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "118%"
}
}
},
"top_rated": true,
"trend": 5.0,
"value": 1.1834903433484731,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0000911147.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0000911147.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0000911147.svg"
},
{
"company_id": "0001162556",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001162556.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0001162556_main_keyfigs.svg",
"name": "Dover Downs Gaming Entertainment INC",
"rank": 8,
"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 102% points.The greatest weakness of Dover Downs Gaming Entertainment INC is the variable Other Expenses, reducing the Economic Capital Ratio by 302% points.
The company's Economic Capital Ratio, given in the ranking table, is 104%, being 17% points above the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001162556_2017_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"
},
"2013": {
"Assets, Non-Current": "-5.27",
"Assets": "-21.2",
"Liabilities": "59.2",
"Stockholders Equity": "-6.05",
"ECR before LimitedLiability": "30.4",
"Property Plant and Equipment": "-13.6",
"Intangible Assets": "-4.84",
"Liabilities, Current": "-21.0",
"Other Liabilities": "60.1",
"Other Expenses": "-212",
"Expenses": "-94.7",
"Revenues": "88.6",
"Net Income": "17.4",
"Depreciation, Depletion, Amortization": "32.1",
"Operating Expenses": "-10.9",
"General and Administrative Expense": "59.5",
"Other Revenues": "88.6",
"Other Net Income": "-36.3",
"Comprehensive Net Income": "24.9",
"Other Compr. Net Income": "7.01",
"Economic Capital Ratio": "25.7"
},
"2014": {
"Assets, Current": "-4.15",
"Assets": "-24.7",
"Liabilities": "45.9",
"Stockholders Equity": "-8.48",
"ECR before LimitedLiability": "9.99",
"Intangible Assets": "-6.83",
"Assets, Non-Current": "-7.02",
"Property Plant and Equipment": "-14.2",
"Liabilities, Current": "-11.8",
"Other Liabilities": "46.9",
"General and Administrative Expense": "46.1",
"Expenses": "-86.9",
"Revenues": "79.6",
"Net Income": "3.79",
"Operating Expenses": "-17.6",
"Other Expenses": "-176",
"Depreciation, Depletion, Amortization": "36.3",
"Other Revenues": "79.6",
"Other Net Income": "-54.4",
"Comprehensive Net Income": "2.03",
"Economic Capital Ratio": "5.24"
},
"2015": {
"Intangible Assets": "-5.07",
"Assets": "-18.2",
"Liabilities": "67.1",
"Stockholders Equity": "4.64",
"ECR before LimitedLiability": "18.8",
"Property Plant and Equipment": "-9.01",
"Assets, Non-Current": "-5.32",
"Other Liabilities": "67.1",
"Long Term Liabilities": "5.42",
"Liabilities, Current": "-5.91",
"Expenses": "-145",
"Revenues": "101",
"Net Income": "-31.5",
"General and Administrative Expense": "64.3",
"Depreciation, Depletion, Amortization": "32.0",
"Other Expenses": "-281",
"Other Revenues": "101",
"Comprehensive Net Income": "-18.4",
"Other Net Income": "-87.6",
"Other Compr. Net Income": "11.1",
"Economic Capital Ratio": "16.1"
},
"2016": {
"Assets": "-22.1",
"Liabilities": "65.9",
"Stockholders Equity": "9.11",
"ECR before LimitedLiability": "24.5",
"Property Plant and Equipment": "-8.97",
"Assets, Non-Current": "-8.13",
"Intangible Assets": "-6.16",
"Other Assets": "-5.02",
"Other Liabilities": "65.2",
"Long Term Liabilities": "5.88",
"Other Expenses": "-302",
"Expenses": "-174",
"Revenues": "102",
"Net Income": "-4.48",
"Depreciation, Depletion, Amortization": "32.7",
"General and Administrative Expense": "52.9",
"Operating Expenses": "3.38",
"Other Revenues": "102",
"Other Net Income": "-57.1",
"Economic Capital Ratio": "17.2",
"Other Compr. Net Income": "4.68"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "31,218",
"Assets, Non-Current": "932",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "5,645",
"Intangible Assets": "0",
"Liabilities, Current": "70,478",
"Long Term Liabilities": "0",
"Operating Expenses": "17,314",
"Other Assets": "0",
"Other Compr. Net Income": "2,153",
"Other Expenses": "174,259",
"Other Liabilities": "6,078",
"Other Net Income": "0",
"Other Revenues": "197,231",
"Property Plant and Equipment": "160,570"
},
"output_variables": {
"Assets": "192,720",
"Liabilities": "76,556",
"Expenses": "197,218",
"Revenues": "197,231",
"Stockholders Equity": "116,164",
"Net Income": "13",
"Comprehensive Net Income": "2,166",
"BaseVar": "1,094,415",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "99%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "26,553",
"Assets, Non-Current": "752",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "5,711",
"Intangible Assets": "0",
"Liabilities, Current": "58,487",
"Long Term Liabilities": "0",
"Operating Expenses": "17,808",
"Other Assets": "404",
"Other Compr. Net Income": "-3,586",
"Other Expenses": "162,569",
"Other Liabilities": "8,980",
"Other Net Income": "0",
"Other Revenues": "185,382",
"Property Plant and Equipment": "152,107"
},
"output_variables": {
"Assets": "179,816",
"Liabilities": "67,467",
"Expenses": "186,088",
"Revenues": "185,382",
"Stockholders Equity": "112,349",
"Net Income": "-706",
"Comprehensive Net Income": "-4,292",
"BaseVar": "1,031,277",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "85%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "27,378",
"Assets, Non-Current": "672",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "5,499",
"Intangible Assets": "0",
"Liabilities, Current": "51,343",
"Long Term Liabilities": "0",
"Operating Expenses": "16,602",
"Other Assets": "482",
"Other Compr. Net Income": "476",
"Other Expenses": "158,972",
"Other Liabilities": "7,606",
"Other Net Income": "0",
"Other Revenues": "182,946",
"Property Plant and Equipment": "145,425"
},
"output_variables": {
"Assets": "173,957",
"Liabilities": "58,949",
"Expenses": "181,073",
"Revenues": "182,946",
"Stockholders Equity": "115,008",
"Net Income": "1,873",
"Comprehensive Net Income": "2,349",
"BaseVar": "998,531",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "107%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "26,972",
"Assets, Non-Current": "594",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "5,375",
"Intangible Assets": "0",
"Liabilities, Current": "46,741",
"Long Term Liabilities": "0",
"Operating Expenses": "17,316",
"Other Assets": "2,020",
"Other Compr. Net Income": "-392",
"Other Expenses": "158,815",
"Other Liabilities": "7,897",
"Other Net Income": "0",
"Other Revenues": "182,292",
"Property Plant and Equipment": "140,714"
},
"output_variables": {
"Assets": "170,300",
"Liabilities": "54,638",
"Expenses": "181,506",
"Revenues": "182,292",
"Stockholders Equity": "115,662",
"Net Income": "786",
"Comprehensive Net Income": "394",
"BaseVar": "993,809",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "104%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 1.0387247982888588,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001162556.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001162556.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001162556.svg"
},
{
"company_id": "0001300514",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001300514.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0001300514_main_keyfigs.svg",
"name": "LAS Vegas Sands CORP",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/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 63% points.The greatest weakness of LAS Vegas Sands CORP 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 103%, being 16% points above the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001300514_2017_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"
},
"2016": {
"Assets": "-2.97",
"Stockholders Equity": "2.82",
"ECR before LimitedLiability": "23.6",
"Property Plant and Equipment": "5.07",
"Intangible Assets": "-2.92",
"Other Assets": "-2.66",
"Liabilities, Current": "3.30",
"Liabilities": "12.9",
"Other Liabilities": "7.49",
"Long Term Liabilities": "2.76",
"Other Revenues": "63.1",
"Revenues": "63.1",
"Net Income": "37.2",
"Other Expenses": "-26.1",
"Other Compr. Net Income": "-5.06",
"Comprehensive Net Income": "31.4",
"Operating Expenses": "24.6",
"General and Administrative Expense": "4.63",
"Other Net Income": "-23.2",
"Depreciation, Depletion, Amortization": "-6.72",
"Economic Capital Ratio": "16.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,098,000",
"Assets, Non-Current": "1,365,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "1,111,000",
"General and Administrative Expense": "1,284,000",
"Intangible Assets": "103,000",
"Liabilities, Current": "2,806,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-399,000",
"Other Expenses": "7,035,000",
"Other Liabilities": "10,167,000",
"Other Net Income": "36,000",
"Other Revenues": "11,410,000",
"Property Plant and Equipment": "15,903,000"
},
"output_variables": {
"Assets": "20,469,000",
"Liabilities": "12,973,000",
"Expenses": "9,430,000",
"Revenues": "11,410,000",
"Stockholders Equity": "7,496,000",
"Net Income": "2,016,000",
"Comprehensive Net Income": "1,617,000",
"BaseVar": "68,206,500",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "103%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.0300629370601964,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001300514.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001300514.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001300514.svg"
},
{
"company_id": "0001517401",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001517401.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0001517401.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001517401.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001517401_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001517401_main_keyfigs.svg",
"name": "Peak Resorts Inc",
"rank": 10,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Peak Resorts Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Peak Resorts Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 61% points.The greatest weakness of Peak Resorts Inc is the variable Operating Expenses, reducing the Economic Capital Ratio by 115% points.
The company's Economic Capital Ratio, given in the ranking table, is 97%, being 10% points above the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001517401_2017_Peak_Resorts_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Assets": "1.67",
"Liabilities": "62.7",
"Stockholders Equity": "57.2",
"ECR before LimitedLiability": "64.0",
"Intangible Assets": "-1.57",
"Other Assets": "4.65",
"Assets, Non-Current": "-1.65",
"Liabilities, Current": "9.31",
"Other Liabilities": "58.4",
"General and Administrative Expense": "35.8",
"Expenses": "17.6",
"Revenues": "72.9",
"Net Income": "-0.770",
"Operating Expenses": "-287",
"Other Expenses": "126",
"Depreciation, Depletion, Amortization": "23.9",
"Other Revenues": "72.9",
"Other Net Income": "-119",
"Comprehensive Net Income": "5.46",
"Other Compr. Net Income": "6.21",
"Economic Capital Ratio": "59.2"
},
"2015": {
"Assets": "6.90",
"Stockholders Equity": "46.6",
"ECR before LimitedLiability": "26.3",
"Other Assets": "4.48",
"Assets, Current": "5.84",
"Other Liabilities": "44.5",
"Liabilities": "38.7",
"Long Term Liabilities": "3.16",
"Liabilities, Current": "-14.4",
"Expenses": "10.4",
"Revenues": "46.2",
"Net Income": "-24.9",
"General and Administrative Expense": "29.4",
"Depreciation, Depletion, Amortization": "17.0",
"Operating Expenses": "-191",
"Other Expenses": "83.7",
"Other Revenues": "46.2",
"Comprehensive Net Income": "-18.6",
"Other Net Income": "-101",
"Other Compr. Net Income": "5.42",
"Economic Capital Ratio": "23.7"
},
"2016": {
"Assets, Current": "7.79",
"Assets": "15.8",
"Liabilities": "18.3",
"Stockholders Equity": "40.3",
"ECR before LimitedLiability": "17.4",
"Property Plant and Equipment": "10.3",
"Assets, Non-Current": "-3.73",
"Other Assets": "2.89",
"Liabilities, Current": "-32.0",
"Other Liabilities": "36.7",
"Other Expenses": "60.7",
"Expenses": "7.12",
"Revenues": "19.6",
"Net Income": "-7.41",
"Depreciation, Depletion, Amortization": "11.8",
"General and Administrative Expense": "16.6",
"Operating Expenses": "-115",
"Other Revenues": "19.6",
"Comprehensive Net Income": "-5.26",
"Other Net Income": "-36.2",
"Economic Capital Ratio": "10.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001517401_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "30,494",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "3,240",
"Intangible Assets": "0",
"Liabilities, Current": "14,711",
"Long Term Liabilities": "0",
"Operating Expenses": "73,942",
"Other Assets": "39,347",
"Other Compr. Net Income": "0",
"Other Expenses": "12,509",
"Other Liabilities": "0",
"Other Net Income": "-17,015",
"Other Revenues": "105,205",
"Property Plant and Equipment": "136,696"
},
"output_variables": {
"Assets": "206,537",
"Liabilities": "14,711",
"Expenses": "89,691",
"Revenues": "105,205",
"Stockholders Equity": "191,826",
"Net Income": "-1,501",
"Comprehensive Net Income": "-1,501",
"BaseVar": "623,449",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "139%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "60,490",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "4,088",
"Intangible Assets": "627",
"Liabilities, Current": "49,085",
"Long Term Liabilities": "0",
"Operating Expenses": "72,670",
"Other Assets": "36,479",
"Other Compr. Net Income": "0",
"Other Expenses": "11,940",
"Other Liabilities": "0",
"Other Net Income": "-18,014",
"Other Revenues": "104,858",
"Property Plant and Equipment": "143,944"
},
"output_variables": {
"Assets": "241,540",
"Liabilities": "49,085",
"Expenses": "88,698",
"Revenues": "104,858",
"Stockholders Equity": "192,455",
"Net Income": "-1,854",
"Comprehensive Net Income": "-1,854",
"BaseVar": "657,312",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "115%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "77,769",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "4,513",
"Intangible Assets": "5,855",
"Liabilities, Current": "103,141",
"Long Term Liabilities": "0",
"Operating Expenses": "72,215",
"Other Assets": "38,161",
"Other Compr. Net Income": "0",
"Other Expenses": "11,949",
"Other Liabilities": "0",
"Other Net Income": "-10,278",
"Other Revenues": "95,729",
"Property Plant and Equipment": "192,178"
},
"output_variables": {
"Assets": "313,963",
"Liabilities": "103,141",
"Expenses": "88,677",
"Revenues": "95,729",
"Stockholders Equity": "210,822",
"Net Income": "-3,226",
"Comprehensive Net Income": "-3,226",
"BaseVar": "679,687",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "97%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.9686456864477517,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001517401.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001517401.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001517401.svg"
},
{
"company_id": "0001468174",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001468174.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0001468174_main_keyfigs.svg",
"name": "Hyatt Hotels Corp",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/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 55% points.The greatest weakness of Hyatt Hotels Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 88% points.
The company's Economic Capital Ratio, given in the ranking table, is 93%, being 6.0% points above the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001468174_2017_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"
},
"2014": {
"Assets, Current": "2.51",
"Assets": "-2.13",
"Liabilities": "18.8",
"Stockholders Equity": "9.25",
"ECR before LimitedLiability": "28.9",
"Other Assets": "2.31",
"Assets, Non-Current": "0.926",
"Property Plant and Equipment": "-6.63",
"Liabilities, Current": "4.79",
"Other Liabilities": "14.8",
"General and Administrative Expense": "16.6",
"Expenses": "-6.20",
"Revenues": "41.6",
"Net Income": "22.3",
"Operating Expenses": "16.6",
"Other Expenses": "-42.9",
"Depreciation, Depletion, Amortization": "-1.59",
"Other Revenues": "41.6",
"Other Net Income": "-11.5",
"Comprehensive Net Income": "21.5",
"Economic Capital Ratio": "24.2"
},
"2015": {
"Assets": "-2.51",
"Liabilities": "20.2",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "0.843",
"Other Assets": "1.86",
"Property Plant and Equipment": "-6.24",
"Assets, Non-Current": "2.09",
"Other Liabilities": "17.3",
"Long Term Liabilities": "2.68",
"Expenses": "-23.1",
"Revenues": "50.5",
"Net Income": "-11.2",
"General and Administrative Expense": "23.7",
"Depreciation, Depletion, Amortization": "-1.00",
"Operating Expenses": "27.7",
"Other Expenses": "-80.7",
"Other Revenues": "50.5",
"Comprehensive Net Income": "-9.84",
"Other Net Income": "-43.8",
"Other Compr. Net Income": "1.39",
"Economic Capital Ratio": "-1.85"
},
"2016": {
"Assets": "-5.81",
"Stockholders Equity": "11.8",
"ECR before LimitedLiability": "13.3",
"Property Plant and Equipment": "-4.25",
"Other Assets": "-1.05",
"Liabilities, Current": "5.90",
"Liabilities": "28.5",
"Other Liabilities": "20.9",
"Long Term Liabilities": "2.95",
"Other Expenses": "-87.6",
"Expenses": "-32.2",
"Revenues": "55.1",
"Net Income": "7.80",
"Depreciation, Depletion, Amortization": "-2.00",
"General and Administrative Expense": "16.6",
"Cost of Goods and Services Sold": "0.777",
"Operating Expenses": "30.2",
"Other Revenues": "55.1",
"Comprehensive Net Income": "8.28",
"Other Net Income": "-22.6",
"Economic Capital Ratio": "6.02"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,709,000",
"Assets, Non-Current": "993,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "354,000",
"General and Administrative Expense": "349,000",
"Intangible Assets": "685,000",
"Liabilities, Current": "730,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "570,000",
"Other Compr. Net Income": "-94,000",
"Other Expenses": "3,700,000",
"Other Liabilities": "2,782,000",
"Other Net Income": "334,000",
"Other Revenues": "4,415,000",
"Property Plant and Equipment": "4,186,000"
},
"output_variables": {
"Assets": "8,143,000",
"Liabilities": "3,512,000",
"Expenses": "4,403,000",
"Revenues": "4,415,000",
"Stockholders Equity": "4,631,000",
"Net Income": "346,000",
"Comprehensive Net Income": "252,000",
"BaseVar": "28,202,820",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "104%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,124,000",
"Assets, Non-Current": "1,117,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "320,000",
"General and Administrative Expense": "308,000",
"Intangible Assets": "676,000",
"Liabilities, Current": "1,107,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "648,000",
"Other Compr. Net Income": "-70,000",
"Other Expenses": "3,520,000",
"Other Liabilities": "2,494,000",
"Other Net Income": "-56,000",
"Other Revenues": "4,328,000",
"Property Plant and Equipment": "4,031,000"
},
"output_variables": {
"Assets": "7,596,000",
"Liabilities": "3,601,000",
"Expenses": "4,148,000",
"Revenues": "4,328,000",
"Stockholders Equity": "3,995,000",
"Net Income": "124,000",
"Comprehensive Net Income": "54,000",
"BaseVar": "26,415,340",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "89%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,139,000",
"Assets, Non-Current": "1,098,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "342,000",
"General and Administrative Expense": "315,000",
"Intangible Assets": "724,000",
"Liabilities, Current": "924,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "518,000",
"Other Compr. Net Income": "-47,000",
"Other Expenses": "3,634,000",
"Other Liabilities": "2,917,000",
"Other Net Income": "66,000",
"Other Revenues": "4,429,000",
"Property Plant and Equipment": "4,270,000"
},
"output_variables": {
"Assets": "7,749,000",
"Liabilities": "3,841,000",
"Expenses": "4,291,000",
"Revenues": "4,429,000",
"Stockholders Equity": "3,908,000",
"Net Income": "204,000",
"Comprehensive Net Income": "157,000",
"BaseVar": "27,170,860",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "93%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 0.9270467616765352,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001468174.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001468174.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001468174.svg"
},
{
"company_id": "0001115836",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001115836.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0001115836_main_keyfigs.svg",
"name": "Belmond Ltd",
"rank": 12,
"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 58% points.The greatest weakness of Belmond Ltd is the variable Operating Expenses, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 86%, being 1.1% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001115836_2017_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"
},
"2013": {
"Assets, Non-Current": "-1.97",
"Assets": "19.0",
"Liabilities": "-4.26",
"Stockholders Equity": "17.0",
"ECR before LimitedLiability": "4.07",
"Property Plant and Equipment": "4.19",
"Intangible Assets": "1.70",
"Other Assets": "9.66",
"Assets, Current": "2.76",
"Liabilities, Current": "-2.53",
"Other Liabilities": "-1.70",
"Other Expenses": "52.2",
"Expenses": "9.07",
"Revenues": "3.42",
"Comprehensive Net Income": "-1.47",
"Depreciation, Depletion, Amortization": "0.848",
"Operating Expenses": "-50.4",
"General and Administrative Expense": "-24.6",
"Other Revenues": "3.42",
"Other Net Income": "-12.0",
"Other Compr. Net Income": "-0.930",
"Economic Capital Ratio": "-0.678"
},
"2014": {
"Assets, Current": "0.311",
"Assets": "3.47",
"Liabilities": "-0.377",
"Stockholders Equity": "1.48",
"Other Assets": "0.500",
"Assets, Non-Current": "-0.306",
"Property Plant and Equipment": "2.36",
"Liabilities, Current": "0.233",
"ECR before LimitedLiability": "-35.7",
"Other Liabilities": "-0.452",
"General and Administrative Expense": "-29.1",
"Expenses": "7.61",
"Revenues": "-0.108",
"Net Income": "0.274",
"Operating Expenses": "-54.9",
"Other Expenses": "37.4",
"Other Revenues": "-0.108",
"Other Net Income": "-20.3",
"Comprehensive Net Income": "-33.9",
"Other Compr. Net Income": "-36.0",
"Economic Capital Ratio": "-40.5"
},
"2015": {
"Assets": "14.3",
"Other Liabilities": "-7.52",
"Stockholders Equity": "14.3",
"ECR before LimitedLiability": "-34.0",
"Other Assets": "1.80",
"Assets, Current": "3.38",
"Property Plant and Equipment": "14.3",
"Assets, Non-Current": "-5.33",
"Expenses": "10.6",
"Revenues": "6.95",
"Net Income": "-11.7",
"General and Administrative Expense": "-30.5",
"Operating Expenses": "-51.4",
"Other Expenses": "41.8",
"Other Revenues": "6.95",
"Long Term Liabilities": "2.11",
"Liabilities, Current": "3.60",
"Comprehensive Net Income": "-33.2",
"Other Net Income": "-25.8",
"Other Compr. Net Income": "-23.5",
"Economic Capital Ratio": "-36.7"
},
"2016": {
"Assets, Current": "2.15",
"Assets": "7.97",
"Stockholders Equity": "14.8",
"ECR before LimitedLiability": "6.21",
"Property Plant and Equipment": "12.1",
"Assets, Non-Current": "-4.22",
"Liabilities, Current": "4.74",
"Liabilities": "4.34",
"Other Liabilities": "-2.50",
"Long Term Liabilities": "2.04",
"Other Revenues": "21.5",
"Revenues": "21.5",
"Net Income": "7.70",
"Other Expenses": "57.5",
"Other Compr. Net Income": "-1.20",
"Comprehensive Net Income": "6.44",
"Operating Expenses": "-47.9",
"General and Administrative Expense": "-30.7",
"Other Net Income": "-11.7",
"Depreciation, Depletion, Amortization": "-2.34",
"Economic Capital Ratio": "-1.06"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "281,796",
"Assets, Non-Current": "53,998",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "48,740",
"General and Administrative Expense": "227,270",
"Intangible Assets": "156,916",
"Liabilities, Current": "209,479",
"Long Term Liabilities": "0",
"Operating Expenses": "267,891",
"Other Assets": "265,407",
"Other Compr. Net Income": "-6,999",
"Other Expenses": "88,384",
"Other Liabilities": "759,742",
"Other Net Income": "6,708",
"Other Revenues": "594,081",
"Property Plant and Equipment": "1,121,749"
},
"output_variables": {
"Assets": "1,879,866",
"Liabilities": "969,221",
"Expenses": "632,285",
"Revenues": "594,081",
"Stockholders Equity": "910,645",
"Net Income": "-31,496",
"Comprehensive Net Income": "-38,495",
"BaseVar": "4,425,520",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "73%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "231,519",
"Assets, Non-Current": "55,609",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "52,004",
"General and Administrative Expense": "219,584",
"Intangible Assets": "132,644",
"Liabilities, Current": "129,982",
"Long Term Liabilities": "0",
"Operating Expenses": "262,603",
"Other Assets": "79,789",
"Other Compr. Net Income": "-153,248",
"Other Expenses": "53,520",
"Other Liabilities": "776,075",
"Other Net Income": "-996",
"Other Revenues": "586,972",
"Property Plant and Equipment": "1,168,757"
},
"output_variables": {
"Assets": "1,668,318",
"Liabilities": "906,057",
"Expenses": "587,711",
"Revenues": "586,972",
"Stockholders Equity": "762,261",
"Net Income": "-1,735",
"Comprehensive Net Income": "-154,983",
"BaseVar": "4,503,191",
"ECR before LimitedLiability": "-11%",
"Economic Capital Ratio": "40%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "216,256",
"Assets, Non-Current": "15,286",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "50,513",
"General and Administrative Expense": "206,197",
"Intangible Assets": "113,996",
"Liabilities, Current": "125,094",
"Long Term Liabilities": "0",
"Operating Expenses": "243,609",
"Other Assets": "85,576",
"Other Compr. Net Income": "-87,711",
"Other Expenses": "58,938",
"Other Liabilities": "725,956",
"Other Net Income": "23,726",
"Other Revenues": "551,385",
"Property Plant and Equipment": "1,078,361"
},
"output_variables": {
"Assets": "1,509,475",
"Liabilities": "851,050",
"Expenses": "559,257",
"Revenues": "551,385",
"Stockholders Equity": "658,425",
"Net Income": "15,854",
"Comprehensive Net Income": "-71,857",
"BaseVar": "4,137,694",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "54%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "229,388",
"Assets, Non-Current": "13,457",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "52,396",
"General and Administrative Expense": "198,590",
"Intangible Assets": "113,343",
"Liabilities, Current": "122,046",
"Long Term Liabilities": "0",
"Operating Expenses": "240,097",
"Other Assets": "93,204",
"Other Compr. Net Income": "-12,344",
"Other Expenses": "46,530",
"Other Liabilities": "715,190",
"Other Net Income": "24,222",
"Other Revenues": "549,824",
"Property Plant and Equipment": "1,074,676"
},
"output_variables": {
"Assets": "1,524,068",
"Liabilities": "837,236",
"Expenses": "537,613",
"Revenues": "549,824",
"Stockholders Equity": "686,832",
"Net Income": "36,433",
"Comprehensive Net Income": "24,089",
"BaseVar": "3,900,739",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "86%"
}
}
},
"top_rated": false,
"trend": 13.0,
"value": 0.8562823149431557,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001115836.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001115836.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001115836.svg"
},
{
"company_id": "0001046311",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001046311.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0001046311_main_keyfigs.svg",
"name": "Choice Hotels International INC DE",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/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 61% points.The greatest weakness of Choice Hotels International INC DE is the variable Other Expenses, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 76%, being 11% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001046311_2017_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"
},
"2015": {
"Assets": "-25.6",
"Liabilities": "-13.4",
"Stockholders Equity": "-54.2",
"ECR before LimitedLiability": "-20.0",
"Other Assets": "9.08",
"Assets, Current": "7.86",
"Property Plant and Equipment": "-28.2",
"Assets, Non-Current": "-5.99",
"Other Liabilities": "-16.7",
"Expenses": "-5.35",
"Revenues": "52.8",
"Net Income": "28.3",
"General and Administrative Expense": "-3.65",
"Depreciation, Depletion, Amortization": "19.2",
"Operating Expenses": "28.6",
"Other Expenses": "-47.1",
"Other Revenues": "52.8",
"Comprehensive Net Income": "28.9",
"Other Net Income": "-59.6",
"Other Compr. Net Income": "6.38",
"Economic Capital Ratio": "-22.7"
},
"2016": {
"Assets, Current": "6.22",
"Assets": "-23.4",
"Stockholders Equity": "-43.7",
"Long Term Liabilities": "3.14",
"ECR before LimitedLiability": "-3.56",
"Property Plant and Equipment": "-24.3",
"Assets, Non-Current": "-6.30",
"Intangible Assets": "-2.56",
"Other Assets": "6.42",
"Other Expenses": "-49.8",
"Expenses": "-13.2",
"Revenues": "60.7",
"Net Income": "37.2",
"Depreciation, Depletion, Amortization": "17.2",
"General and Administrative Expense": "-11.1",
"Operating Expenses": "35.9",
"Other Revenues": "60.7",
"Comprehensive Net Income": "38.0",
"Other Net Income": "-41.4",
"Other Compr. Net Income": "3.78",
"Economic Capital Ratio": "-10.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "310,953",
"Assets, Non-Current": "16,907",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "11,542",
"General and Administrative Expense": "134,254",
"Intangible Assets": "91,275",
"Liabilities, Current": "208,016",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "209,717",
"Other Compr. Net Income": "-1,807",
"Other Expenses": "544,719",
"Other Liabilities": "904,893",
"Other Net Income": "-41,334",
"Other Revenues": "859,878",
"Property Plant and Equipment": "88,158"
},
"output_variables": {
"Assets": "717,010",
"Liabilities": "1,112,909",
"Expenses": "690,515",
"Revenues": "859,878",
"Stockholders Equity": "-395,899",
"Net Income": "128,029",
"Comprehensive Net Income": "126,222",
"BaseVar": "4,771,312",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "68%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "344,873",
"Assets, Non-Current": "53,657",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "11,705",
"General and Administrative Expense": "148,728",
"Intangible Assets": "94,643",
"Liabilities, Current": "263,668",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "275,234",
"Other Compr. Net Income": "256",
"Other Expenses": "586,325",
"Other Liabilities": "900,149",
"Other Net Income": "-38,512",
"Other Revenues": "924,641",
"Property Plant and Equipment": "84,061"
},
"output_variables": {
"Assets": "852,468",
"Liabilities": "1,163,817",
"Expenses": "746,758",
"Revenues": "924,641",
"Stockholders Equity": "-311,349",
"Net Income": "139,371",
"Comprehensive Net Income": "139,627",
"BaseVar": "5,146,747",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "76%"
}
}
},
"top_rated": false,
"trend": 9.0,
"value": 0.7586276454492116,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001046311.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001046311.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001046311.svg"
},
{
"company_id": "0001581164",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001581164.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0001581164.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001581164.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001581164_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001581164_main_keyfigs.svg",
"name": "Extended Stay America Inc",
"rank": 14,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Extended Stay America Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Extended Stay America Inc compared to the market average is the variable Property Plant and Equipment, increasing the Economic Capital Ratio by 36% points.The greatest weakness of Extended Stay America Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 75%, being 11% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001581164_2017_Extended_Stay_America_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Assets, Current": "-3.20",
"Assets": "27.4",
"Liabilities": "-29.8",
"Stockholders Equity": "2.63",
"ECR before LimitedLiability": "-4.70",
"Assets, Non-Current": "-3.14",
"Property Plant and Equipment": "31.1",
"Liabilities, Current": "7.04",
"Other Liabilities": "-39.9",
"General and Administrative Expense": "14.1",
"Expenses": "31.5",
"Revenues": "-3.89",
"Net Income": "18.7",
"Operating Expenses": "10.4",
"Other Expenses": "25.4",
"Depreciation, Depletion, Amortization": "-7.16",
"Other Revenues": "-3.89",
"Other Net Income": "-16.1",
"Comprehensive Net Income": "9.29",
"Other Compr. Net Income": "-7.94",
"Economic Capital Ratio": "-9.45"
},
"2015": {
"Intangible Assets": "-2.03",
"Assets": "19.5",
"Liabilities": "-20.4",
"Stockholders Equity": "6.12",
"ECR before LimitedLiability": "-10.2",
"Property Plant and Equipment": "30.4",
"Assets, Non-Current": "-3.07",
"Other Liabilities": "-34.4",
"Liabilities, Current": "8.46",
"Expenses": "36.0",
"Revenues": "-4.33",
"Net Income": "15.2",
"General and Administrative Expense": "16.8",
"Depreciation, Depletion, Amortization": "-7.50",
"Operating Expenses": "16.8",
"Other Expenses": "6.80",
"Other Revenues": "-4.33",
"Comprehensive Net Income": "1.93",
"Other Net Income": "-11.6",
"Other Compr. Net Income": "-11.8",
"Economic Capital Ratio": "-12.9"
},
"2016": {
"Assets, Current": "-3.49",
"Assets": "16.4",
"Liabilities": "-13.0",
"Stockholders Equity": "7.86",
"ECR before LimitedLiability": "-4.02",
"Property Plant and Equipment": "35.7",
"Assets, Non-Current": "-4.60",
"Intangible Assets": "-2.46",
"Liabilities, Current": "9.91",
"Other Liabilities": "-27.2",
"Expenses": "21.1",
"Revenues": "11.7",
"Net Income": "15.1",
"Depreciation, Depletion, Amortization": "-11.0",
"General and Administrative Expense": "12.0",
"Operating Expenses": "19.3",
"Other Revenues": "11.7",
"Comprehensive Net Income": "7.25",
"Other Net Income": "-15.3",
"Other Compr. Net Income": "-6.90",
"Economic Capital Ratio": "-11.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001581164_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "121,324",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "187,207",
"General and Administrative Expense": "84,381",
"Intangible Assets": "87,289",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "185,059",
"Other Compr. Net Income": "-112,700",
"Other Expenses": "787,958",
"Other Liabilities": "3,091,803",
"Other Net Income": "3,763",
"Other Revenues": "1,213,863",
"Property Plant and Equipment": "4,087,448"
},
"output_variables": {
"Assets": "4,481,120",
"Liabilities": "3,091,803",
"Expenses": "1,059,546",
"Revenues": "1,213,863",
"Stockholders Equity": "1,389,317",
"Net Income": "158,080",
"Comprehensive Net Income": "45,380",
"BaseVar": "9,569,952",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "71%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "373,239",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "203,897",
"General and Administrative Expense": "98,625",
"Intangible Assets": "83,254",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "151,066",
"Other Compr. Net Income": "-172,926",
"Other Expenses": "827,416",
"Other Liabilities": "3,040,543",
"Other Net Income": "128,162",
"Other Revenues": "1,284,798",
"Property Plant and Equipment": "3,921,341"
},
"output_variables": {
"Assets": "4,528,900",
"Liabilities": "3,040,543",
"Expenses": "1,129,938",
"Revenues": "1,284,798",
"Stockholders Equity": "1,488,357",
"Net Income": "283,022",
"Comprehensive Net Income": "110,096",
"BaseVar": "10,357,016",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "78%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "84,158",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "221,309",
"General and Administrative Expense": "98,045",
"Intangible Assets": "81,914",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "108,928",
"Other Compr. Net Income": "-90,281",
"Other Expenses": "789,488",
"Other Liabilities": "2,803,065",
"Other Net Income": "1,576",
"Other Revenues": "1,270,618",
"Property Plant and Equipment": "3,905,304"
},
"output_variables": {
"Assets": "4,180,304",
"Liabilities": "2,803,065",
"Expenses": "1,108,842",
"Revenues": "1,270,618",
"Stockholders Equity": "1,377,239",
"Net Income": "163,352",
"Comprehensive Net Income": "73,071",
"BaseVar": "9,472,272",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "75%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.7539961088189648,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001581164.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001581164.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001581164.svg"
},
{
"company_id": "0001361658",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001361658.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0001361658_main_keyfigs.svg",
"name": "Travel Leisure Co",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/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 50% 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 71%, being 16% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001361658_2017_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"
},
"2013": {
"Assets, Non-Current": "-2.41",
"Assets": "-2.91",
"Liabilities": "-14.1",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "2.84",
"Property Plant and Equipment": "-20.7",
"Intangible Assets": "4.58",
"Other Assets": "31.5",
"Assets, Current": "2.68",
"Liabilities, Current": "-5.17",
"Other Liabilities": "-8.68",
"Other Expenses": "57.7",
"Expenses": "16.5",
"Revenues": "31.6",
"Net Income": "30.1",
"Depreciation, Depletion, Amortization": "6.83",
"Operating Expenses": "-68.5",
"General and Administrative Expense": "-22.0",
"Other Revenues": "31.6",
"Other Net Income": "-19.4",
"Comprehensive Net Income": "29.8",
"Economic Capital Ratio": "-1.91"
},
"2014": {
"Assets": "-3.24",
"Liabilities": "-20.8",
"Stockholders Equity": "-19.0",
"ECR before LimitedLiability": "-5.45",
"Intangible Assets": "3.72",
"Other Assets": "29.9",
"Assets, Non-Current": "-2.79",
"Property Plant and Equipment": "-20.7",
"Liabilities, Current": "-4.65",
"Other Liabilities": "-15.6",
"General and Administrative Expense": "-28.7",
"Expenses": "15.4",
"Revenues": "30.4",
"Net Income": "27.6",
"Operating Expenses": "-72.5",
"Other Expenses": "60.2",
"Depreciation, Depletion, Amortization": "6.50",
"Other Revenues": "30.4",
"Other Net Income": "-23.4",
"Comprehensive Net Income": "27.5",
"Economic Capital Ratio": "-10.2"
},
"2015": {
"Intangible Assets": "3.31",
"Assets": "-4.36",
"Liabilities": "-14.9",
"Stockholders Equity": "-16.6",
"ECR before LimitedLiability": "-17.7",
"Other Assets": "30.6",
"Assets, Current": "2.92",
"Property Plant and Equipment": "-20.0",
"Assets, Non-Current": "-3.19",
"Other Liabilities": "-13.5",
"Liabilities, Current": "-3.48",
"Other Revenues": "32.1",
"Revenues": "32.1",
"Net Income": "7.69",
"Comprehensive Net Income": "8.82",
"General and Administrative Expense": "-23.8",
"Other Net Income": "-31.3",
"Depreciation, Depletion, Amortization": "6.75",
"Operating Expenses": "-69.8",
"Other Expenses": "52.1",
"Economic Capital Ratio": "-20.4"
},
"2016": {
"Assets": "-7.94",
"Liabilities": "-6.94",
"Stockholders Equity": "-16.1",
"ECR before LimitedLiability": "-8.69",
"Property Plant and Equipment": "-19.1",
"Assets, Non-Current": "-5.13",
"Intangible Assets": "2.67",
"Other Assets": "26.1",
"Other Liabilities": "-7.61",
"Long Term Liabilities": "2.33",
"Other Expenses": "50.0",
"Expenses": "-6.04",
"Revenues": "34.4",
"Net Income": "22.7",
"Depreciation, Depletion, Amortization": "5.72",
"General and Administrative Expense": "-26.5",
"Operating Expenses": "-66.9",
"Other Revenues": "34.4",
"Comprehensive Net Income": "24.2",
"Other Net Income": "-21.7",
"Economic Capital Ratio": "-16.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,940,000",
"Assets, Non-Current": "379,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "216,000",
"General and Administrative Expense": "1,471,000",
"Intangible Assets": "1,590,000",
"Liabilities, Current": "1,790,000",
"Long Term Liabilities": "0",
"Operating Expenses": "2,161,000",
"Other Assets": "4,277,000",
"Other Compr. Net Income": "-30,000",
"Other Expenses": "632,000",
"Other Liabilities": "6,326,000",
"Other Net Income": "-102,000",
"Other Revenues": "5,015,000",
"Property Plant and Equipment": "1,555,000"
},
"output_variables": {
"Assets": "9,741,000",
"Liabilities": "8,116,000",
"Expenses": "4,480,000",
"Revenues": "5,015,000",
"Stockholders Equity": "1,625,000",
"Net Income": "433,000",
"Comprehensive Net Income": "403,000",
"BaseVar": "32,225,840",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "72%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,867,000",
"Assets, Non-Current": "381,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "233,000",
"General and Administrative Expense": "1,557,000",
"Intangible Assets": "1,551,000",
"Liabilities, Current": "1,859,000",
"Long Term Liabilities": "0",
"Operating Expenses": "2,262,000",
"Other Assets": "4,380,000",
"Other Compr. Net Income": "-98,000",
"Other Expenses": "717,000",
"Other Liabilities": "6,563,000",
"Other Net Income": "10,000",
"Other Revenues": "5,288,000",
"Property Plant and Equipment": "1,500,000"
},
"output_variables": {
"Assets": "9,679,000",
"Liabilities": "8,422,000",
"Expenses": "4,769,000",
"Revenues": "5,288,000",
"Stockholders Equity": "1,257,000",
"Net Income": "529,000",
"Comprehensive Net Income": "431,000",
"BaseVar": "33,649,800",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "70%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,869,000",
"Assets, Non-Current": "360,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "234,000",
"General and Administrative Expense": "1,574,000",
"Intangible Assets": "1,563,000",
"Liabilities, Current": "1,957,000",
"Long Term Liabilities": "0",
"Operating Expenses": "2,461,000",
"Other Assets": "4,525,000",
"Other Compr. Net Income": "-98,000",
"Other Expenses": "681,000",
"Other Liabilities": "6,806,000",
"Other Net Income": "9,000",
"Other Revenues": "5,553,000",
"Property Plant and Equipment": "1,399,000"
},
"output_variables": {
"Assets": "9,716,000",
"Liabilities": "8,763,000",
"Expenses": "4,950,000",
"Revenues": "5,553,000",
"Stockholders Equity": "953,000",
"Net Income": "612,000",
"Comprehensive Net Income": "514,000",
"BaseVar": "34,915,700",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "71%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,812,000",
"Assets, Non-Current": "387,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "252,000",
"General and Administrative Expense": "1,543,000",
"Intangible Assets": "1,603,000",
"Liabilities, Current": "2,032,000",
"Long Term Liabilities": "0",
"Operating Expenses": "2,511,000",
"Other Assets": "4,677,000",
"Other Compr. Net Income": "-40,000",
"Other Expenses": "700,000",
"Other Liabilities": "7,069,000",
"Other Net Income": "-3,000",
"Other Revenues": "5,621,000",
"Property Plant and Equipment": "1,340,000"
},
"output_variables": {
"Assets": "9,819,000",
"Liabilities": "9,101,000",
"Expenses": "5,006,000",
"Revenues": "5,621,000",
"Stockholders Equity": "718,000",
"Net Income": "612,000",
"Comprehensive Net Income": "572,000",
"BaseVar": "35,281,400",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "71%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.7072809168776111,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001361658.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001361658.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001361658.svg"
},
{
"company_id": "0001590895",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001590895.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0001590895.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001590895.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001590895_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001590895_main_keyfigs.svg",
"name": "Caesars Entertainment Inc",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/backtesting_correlation/regression_0001590895.svg",
"report_text": "The relative strengths and weaknesses of Caesars Entertainment Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Caesars Entertainment Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 68% points.The greatest weakness of Caesars Entertainment Inc is the variable Operating Expenses, reducing the Economic Capital Ratio by 257% points.
The company's Economic Capital Ratio, given in the ranking table, is 68%, being 19% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001590895_2017_Caesars_Entertainment_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Assets, Current": "-0.715",
"Assets": "4.56",
"Liabilities": "-35.9",
"Stockholders Equity": "-16.3",
"ECR before LimitedLiability": "-31.4",
"Intangible Assets": "-1.03",
"Other Assets": "10.9",
"Assets, Non-Current": "-4.99",
"Property Plant and Equipment": "-11.9",
"Liabilities, Current": "2.03",
"Other Liabilities": "-38.3",
"General and Administrative Expense": "-5.51",
"Expenses": "7.43",
"Net Income": "-3.36",
"Other Net Income": "-31.9",
"Operating Expenses": "4.34",
"Cost of Goods and Services Sold": "-3.80",
"Other Expenses": "5.83",
"Depreciation, Depletion, Amortization": "3.20",
"Economic Capital Ratio": "-36.1",
"Other Compr. Net Income": "3.11"
},
"2015": {
"Other Liabilities": "-21.5",
"Liabilities": "-11.9",
"Stockholders Equity": "-8.48",
"ECR before LimitedLiability": "2.74",
"Long Term Liabilities": "2.12",
"Liabilities, Current": "5.22",
"Cost of Goods and Services Sold": "-3.46",
"Expenses": "11.8",
"Net Income": "17.0",
"General and Administrative Expense": "-3.42",
"Depreciation, Depletion, Amortization": "-1.76",
"Operating Expenses": "-207",
"Other Expenses": "90.3",
"Other Revenues": "48.9",
"Revenues": "48.9",
"Other Assets": "15.3",
"Property Plant and Equipment": "-5.85",
"Assets, Non-Current": "-3.05",
"Comprehensive Net Income": "21.7",
"Other Net Income": "-38.4",
"Other Compr. Net Income": "4.22",
"Economic Capital Ratio": "0.0473"
},
"2016": {
"Assets, Current": "-4.80",
"Assets": "-16.3",
"Liabilities": "16.6",
"Stockholders Equity": "-11.6",
"ECR before LimitedLiability": "-11.7",
"Property Plant and Equipment": "-14.2",
"Assets, Non-Current": "-8.44",
"Intangible Assets": "22.6",
"Other Assets": "-5.14",
"Liabilities, Current": "11.2",
"Other Expenses": "67.6",
"Expenses": "-22.0",
"Revenues": "41.8",
"Net Income": "4.05",
"General and Administrative Expense": "-15.2",
"Cost of Goods and Services Sold": "-7.61",
"Operating Expenses": "-257",
"Other Revenues": "41.8",
"Comprehensive Net Income": "7.88",
"Other Net Income": "-42.1",
"Economic Capital Ratio": "-19.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001590895_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "117,493",
"Assets, Non-Current": "10,031",
"Cost of Goods and Services Sold": "9,348",
"Depreciation, Depletion, Amortization": "28,643",
"General and Administrative Expense": "85,337",
"Intangible Assets": "66,826",
"Liabilities, Current": "91,844",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "524,841",
"Other Compr. Net Income": "-1,685",
"Other Expenses": "273,778",
"Other Liabilities": "931,864",
"Other Net Income": "-27,591",
"Other Revenues": "410,272",
"Property Plant and Equipment": "456,139"
},
"output_variables": {
"Assets": "1,175,330",
"Liabilities": "1,023,708",
"Expenses": "397,106",
"Revenues": "410,272",
"Stockholders Equity": "151,622",
"Net Income": "-14,425",
"Comprehensive Net Income": "-16,110",
"BaseVar": "3,124,222",
"ECR before LimitedLiability": "3.9%",
"Economic Capital Ratio": "44%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "116,179",
"Assets, Non-Current": "6,954",
"Cost of Goods and Services Sold": "15,325",
"Depreciation, Depletion, Amortization": "56,921",
"General and Administrative Expense": "128,097",
"Intangible Assets": "66,826",
"Liabilities, Current": "105,710",
"Long Term Liabilities": "0",
"Operating Expenses": "648,270",
"Other Assets": "509,633",
"Other Compr. Net Income": "-75",
"Other Expenses": "-267,471",
"Other Liabilities": "948,631",
"Other Net Income": "-24,459",
"Other Revenues": "719,784",
"Property Plant and Equipment": "625,416"
},
"output_variables": {
"Assets": "1,325,008",
"Liabilities": "1,054,341",
"Expenses": "581,142",
"Revenues": "719,784",
"Stockholders Equity": "270,667",
"Net Income": "114,183",
"Comprehensive Net Income": "114,108",
"BaseVar": "4,397,288",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "91%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "101,753",
"Assets, Non-Current": "10,120",
"Cost of Goods and Services Sold": "26,921",
"Depreciation, Depletion, Amortization": "63,449",
"General and Administrative Expense": "170,772",
"Intangible Assets": "554,324",
"Liabilities, Current": "102,040",
"Long Term Liabilities": "0",
"Operating Expenses": "793,758",
"Other Assets": "15,505",
"Other Compr. Net Income": "0",
"Other Expenses": "-238,714",
"Other Liabilities": "893,553",
"Other Net Income": "-51,908",
"Other Revenues": "892,896",
"Property Plant and Equipment": "612,342"
},
"output_variables": {
"Assets": "1,294,044",
"Liabilities": "995,593",
"Expenses": "816,186",
"Revenues": "892,896",
"Stockholders Equity": "298,451",
"Net Income": "24,802",
"Comprehensive Net Income": "24,802",
"BaseVar": "5,406,414",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "68%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 0.6768020369277642,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001590895.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001590895.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001590895.svg"
},
{
"company_id": "0001653653",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001653653.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0001653653.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001653653.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001653653_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001653653_main_keyfigs.svg",
"name": "Red Rock Resorts Inc",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/backtesting_correlation/regression_0001653653.svg",
"report_text": "The relative strengths and weaknesses of Red Rock 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 Red Rock Resorts Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 27% points.The greatest weakness of Red Rock Resorts Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 33% points.
The company's Economic Capital Ratio, given in the ranking table, is 67%, being 20% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001653653_2017_Red_Rock_Resorts_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Assets": "3.74",
"Liabilities": "-13.4",
"Stockholders Equity": "-6.34",
"ECR before LimitedLiability": "-12.5",
"Property Plant and Equipment": "9.89",
"Assets, Non-Current": "-5.35",
"Other Assets": "2.75",
"Liabilities, Current": "6.12",
"Other Liabilities": "-22.4",
"Other Expenses": "26.9",
"Expenses": "26.9",
"Revenues": "26.9",
"Net Income": "16.9",
"Depreciation, Depletion, Amortization": "-5.07",
"General and Administrative Expense": "-11.4",
"Operating Expenses": "20.7",
"Other Revenues": "26.9",
"Comprehensive Net Income": "11.7",
"Other Net Income": "-33.2",
"Other Compr. Net Income": "-4.43",
"Economic Capital Ratio": "-19.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001653653_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "249,841",
"Assets, Non-Current": "59,728",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "156,668",
"General and Administrative Expense": "325,694",
"Intangible Assets": "344,875",
"Liabilities, Current": "246,777",
"Long Term Liabilities": "0",
"Operating Expenses": "26,588",
"Other Assets": "433,582",
"Other Compr. Net Income": "-58,907",
"Other Expenses": "642,243",
"Other Liabilities": "2,646,026",
"Other Net Income": "-145,459",
"Other Revenues": "1,452,427",
"Property Plant and Equipment": "2,438,129"
},
"output_variables": {
"Assets": "3,526,155",
"Liabilities": "2,892,803",
"Expenses": "1,151,193",
"Revenues": "1,452,427",
"Stockholders Equity": "633,352",
"Net Income": "155,775",
"Comprehensive Net Income": "96,868",
"BaseVar": "10,004,805",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "67%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.6694502173206258,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001653653.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001653653.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001653653.svg"
},
{
"company_id": "0000918543",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0000918543.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0000918543_main_keyfigs.svg",
"name": "Castle Group INC",
"rank": 18,
"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 Net Income, increasing the Economic Capital Ratio by 63% points.The greatest weakness of Castle Group INC is the variable Other Revenues, reducing the Economic Capital Ratio by 645% points.
The company's Economic Capital Ratio, given in the ranking table, is 63%, being 23% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0000918543_2017_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"
},
"2013": {
"Assets, Non-Current": "-14.8",
"Assets": "-56.2",
"Liabilities": "16.9",
"Stockholders Equity": "-66.2",
"ECR before LimitedLiability": "-19.1",
"Property Plant and Equipment": "-50.1",
"Intangible Assets": "-13.2",
"Other Assets": "9.33",
"Assets, Current": "-5.81",
"Other Liabilities": "17.7",
"Other Expenses": "-359",
"Expenses": "-122",
"Revenues": "49.5",
"Net Income": "12.7",
"Depreciation, Depletion, Amortization": "17.0",
"Operating Expenses": "16.8",
"General and Administrative Expense": "39.7",
"Other Revenues": "49.5",
"Other Net Income": "-44.1",
"Comprehensive Net Income": "13.6",
"Economic Capital Ratio": "-23.8"
},
"2014": {
"Assets": "-44.8",
"Liabilities": "31.0",
"Stockholders Equity": "-68.8",
"ECR before LimitedLiability": "-6.95",
"Intangible Assets": "-10.9",
"Other Assets": "4.67",
"Assets, Non-Current": "-11.6",
"Property Plant and Equipment": "-39.3",
"Other Liabilities": "31.3",
"General and Administrative Expense": "47.9",
"Expenses": "-122",
"Revenues": "68.2",
"Net Income": "28.3",
"Operating Expenses": "30.0",
"Other Expenses": "-347",
"Depreciation, Depletion, Amortization": "30.7",
"Other Revenues": "68.2",
"Other Net Income": "-60.4",
"Comprehensive Net Income": "29.4",
"Other Compr. Net Income": "11.3",
"Economic Capital Ratio": "-11.7"
},
"2016": {
"Assets": "-53.7",
"Stockholders Equity": "-52.1",
"Comprehensive Net Income": "8.21",
"ECR before LimitedLiability": "-16.2",
"Property Plant and Equipment": "-42.5",
"Assets, Non-Current": "-19.6",
"Intangible Assets": "-15.0",
"Other Assets": "-9.40",
"Liabilities, Current": "24.3",
"Liabilities": "35.7",
"Other Liabilities": "28.9",
"Other Expenses": "-537",
"Expenses": "-243",
"Revenues": "-645",
"Depreciation, Depletion, Amortization": "28.3",
"General and Administrative Expense": "48.1",
"Operating Expenses": "41.3",
"Other Revenues": "-645",
"Other Compr. Net Income": "9.53",
"Other Net Income": "63.3",
"Economic Capital Ratio": "-23.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "4,564",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Intangible Assets": "55",
"Liabilities, Current": "5,631",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,620",
"Other Compr. Net Income": "15",
"Other Expenses": "23,727",
"Other Liabilities": "7,437",
"Other Net Income": "51",
"Other Revenues": "23,878",
"Property Plant and Equipment": "7,161"
},
"output_variables": {
"Assets": "13,399",
"Liabilities": "13,067",
"Expenses": "23,727",
"Revenues": "23,878",
"Stockholders Equity": "332",
"Net Income": "202",
"Comprehensive Net Income": "217",
"BaseVar": "128,597",
"ECR before LimitedLiability": "9.9%",
"Economic Capital Ratio": "50%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "5,236",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Intangible Assets": "55",
"Liabilities, Current": "5,468",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,402",
"Other Compr. Net Income": "-3.9",
"Other Expenses": "24,094",
"Other Liabilities": "6,694",
"Other Net Income": "203",
"Other Revenues": "24,541",
"Property Plant and Equipment": "6,702"
},
"output_variables": {
"Assets": "13,395",
"Liabilities": "12,162",
"Expenses": "24,094",
"Revenues": "24,541",
"Stockholders Equity": "1,232",
"Net Income": "650",
"Comprehensive Net Income": "646",
"BaseVar": "130,975",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "68%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "5,717",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Intangible Assets": "55",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,281",
"Other Compr. Net Income": "-3.1",
"Other Expenses": "26,078",
"Other Liabilities": "10,993",
"Other Net Income": "26,367",
"Other Revenues": "0",
"Property Plant and Equipment": "6,101"
},
"output_variables": {
"Assets": "13,153",
"Liabilities": "10,993",
"Expenses": "26,078",
"Revenues": "0",
"Stockholders Equity": "2,160",
"Net Income": "289",
"Comprehensive Net Income": "285",
"BaseVar": "138,998",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "63%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.6326125020340275,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0000918543.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0000918543.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0000918543.svg"
},
{
"company_id": "0001585689",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001585689.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0001585689.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001585689.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001585689_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001585689_main_keyfigs.svg",
"name": "Hilton Worldwide Holdings Inc",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/backtesting_correlation/regression_0001585689.svg",
"report_text": "The relative strengths and weaknesses of Hilton Worldwide Holdings Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Hilton Worldwide Holdings Inc compared to the market average is the variable Assets, Non-Current, increasing the Economic Capital Ratio by 38% points.The greatest weakness of Hilton Worldwide Holdings Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 61%, being 26% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001585689_2017_Hilton_Worldwide_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Assets": "9.01",
"Liabilities": "-27.5",
"Stockholders Equity": "-12.6",
"ECR before LimitedLiability": "-14.9",
"Intangible Assets": "11.8",
"Other Assets": "-23.1",
"Assets, Non-Current": "43.1",
"Property Plant and Equipment": "-15.5",
"Other Liabilities": "-29.8",
"General and Administrative Expense": "20.4",
"Expenses": "20.5",
"Revenues": "13.8",
"Net Income": "15.2",
"Operating Expenses": "14.4",
"Other Expenses": "-13.6",
"Depreciation, Depletion, Amortization": "3.96",
"Other Revenues": "13.8",
"Other Net Income": "-20.3",
"Comprehensive Net Income": "12.2",
"Other Compr. Net Income": "-2.61",
"Economic Capital Ratio": "-19.6"
},
"2015": {
"Intangible Assets": "7.46",
"Assets": "4.94",
"Liabilities": "-15.9",
"Stockholders Equity": "-4.86",
"ECR before LimitedLiability": "-8.83",
"Other Assets": "-19.6",
"Property Plant and Equipment": "-8.74",
"Assets, Non-Current": "47.7",
"Other Liabilities": "-21.4",
"Liabilities, Current": "2.65",
"Expenses": "9.06",
"Revenues": "25.2",
"Net Income": "7.60",
"General and Administrative Expense": "22.6",
"Depreciation, Depletion, Amortization": "2.64",
"Operating Expenses": "20.5",
"Other Expenses": "-32.4",
"Other Revenues": "25.2",
"Comprehensive Net Income": "9.22",
"Other Net Income": "-22.9",
"Economic Capital Ratio": "-11.5"
},
"2016": {
"Liabilities, Current": "4.51",
"Liabilities": "-6.09",
"Stockholders Equity": "-5.12",
"ECR before LimitedLiability": "-18.6",
"Other Liabilities": "-13.1",
"Long Term Liabilities": "2.20",
"Other Expenses": "-47.6",
"Expenses": "-6.40",
"Net Income": "3.11",
"Depreciation, Depletion, Amortization": "3.63",
"General and Administrative Expense": "20.8",
"Operating Expenses": "21.0",
"Other Revenues": "22.0",
"Revenues": "22.0",
"Property Plant and Equipment": "-12.3",
"Assets, Non-Current": "37.5",
"Intangible Assets": "12.6",
"Other Assets": "-27.8",
"Comprehensive Net Income": "1.86",
"Other Net Income": "-21.4",
"Economic Capital Ratio": "-25.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001585689_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "2,499,000",
"Assets, Non-Current": "23,626,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "628,000",
"General and Administrative Expense": "491,000",
"Intangible Assets": "6,154,000",
"Liabilities, Current": "2,257,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "-13,637,000",
"Other Compr. Net Income": "-367,000",
"Other Expenses": "8,793,000",
"Other Liabilities": "19,154,000",
"Other Net Income": "92,000",
"Other Revenues": "10,502,000",
"Property Plant and Equipment": "7,483,000"
},
"output_variables": {
"Assets": "26,125,000",
"Liabilities": "21,411,000",
"Expenses": "9,912,000",
"Revenues": "10,502,000",
"Stockholders Equity": "4,714,000",
"Net Income": "682,000",
"Comprehensive Net Income": "315,000",
"BaseVar": "74,280,660",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "60%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,585,000",
"Assets, Non-Current": "23,131,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "692,000",
"General and Administrative Expense": "611,000",
"Intangible Assets": "5,887,000",
"Liabilities, Current": "2,467,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "-15,006,000",
"Other Compr. Net Income": "-168,000",
"Other Expenses": "8,859,000",
"Other Liabilities": "17,298,000",
"Other Net Income": "306,000",
"Other Revenues": "11,272,000",
"Property Plant and Equipment": "9,119,000"
},
"output_variables": {
"Assets": "25,716,000",
"Liabilities": "19,765,000",
"Expenses": "10,162,000",
"Revenues": "11,272,000",
"Stockholders Equity": "5,951,000",
"Net Income": "1,416,000",
"Comprehensive Net Income": "1,248,000",
"BaseVar": "75,757,860",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "80%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,557,000",
"Assets, Non-Current": "22,654,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "686,000",
"General and Administrative Expense": "616,000",
"Intangible Assets": "6,841,000",
"Liabilities, Current": "2,684,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "-15,771,000",
"Other Compr. Net Income": "-233,000",
"Other Expenses": "9,987,000",
"Other Liabilities": "17,678,000",
"Other Net Income": "-10,000",
"Other Revenues": "11,663,000",
"Property Plant and Equipment": "8,930,000"
},
"output_variables": {
"Assets": "26,211,000",
"Liabilities": "20,362,000",
"Expenses": "11,289,000",
"Revenues": "11,663,000",
"Stockholders Equity": "5,849,000",
"Net Income": "364,000",
"Comprehensive Net Income": "131,000",
"BaseVar": "79,418,400",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "61%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 0.608583229124591,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001585689.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001585689.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001585689.svg"
},
{
"company_id": "0001594617",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001594617.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0001594617.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001594617.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001594617_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001594617_main_keyfigs.svg",
"name": "La Quinta Holdings Inc",
"rank": 20,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of La Quinta Holdings Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of La Quinta Holdings Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 55% points.The greatest weakness of La Quinta Holdings Inc is the variable Operating Expenses, reducing the Economic Capital Ratio by 109% points.
The company's Economic Capital Ratio, given in the ranking table, is 59%, being 28% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001594617_2017_La_Quinta_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Assets, Current": "-0.967",
"Assets": "7.93",
"Liabilities": "-4.18",
"Stockholders Equity": "-1.69",
"ECR before LimitedLiability": "-39.8",
"Other Assets": "-33.0",
"Assets, Non-Current": "35.2",
"Property Plant and Equipment": "14.0",
"Liabilities, Current": "0.846",
"Other Liabilities": "-4.48",
"Expenses": "4.31",
"Revenues": "-3.85",
"Net Income": "-21.7",
"Operating Expenses": "-71.3",
"Other Expenses": "34.3",
"Depreciation, Depletion, Amortization": "-2.68",
"Other Revenues": "-3.85",
"Other Net Income": "-16.4",
"Comprehensive Net Income": "-19.2",
"Other Compr. Net Income": "0.724",
"Economic Capital Ratio": "-44.6"
},
"2015": {
"Assets": "17.6",
"Liabilities": "-22.1",
"ECR before LimitedLiability": "-24.1",
"Other Assets": "-33.3",
"Assets, Current": "-2.23",
"Property Plant and Equipment": "24.5",
"Assets, Non-Current": "50.6",
"Other Liabilities": "-29.8",
"Long Term Liabilities": "1.69",
"Liabilities, Current": "4.78",
"Expenses": "24.2",
"Net Income": "-9.21",
"Depreciation, Depletion, Amortization": "-12.4",
"Operating Expenses": "-105",
"Other Expenses": "60.3",
"Other Revenues": "9.08",
"Revenues": "9.08",
"Other Compr. Net Income": "3.35",
"Comprehensive Net Income": "-6.14",
"Other Net Income": "-35.0",
"Economic Capital Ratio": "-26.8"
},
"2016": {
"Assets": "11.6",
"Liabilities": "-15.3",
"Stockholders Equity": "-1.64",
"ECR before LimitedLiability": "-20.5",
"Property Plant and Equipment": "19.8",
"Assets, Non-Current": "42.7",
"Other Assets": "-35.8",
"Liabilities, Current": "5.95",
"Other Liabilities": "-23.9",
"Long Term Liabilities": "1.88",
"Other Expenses": "55.3",
"Expenses": "16.0",
"Revenues": "16.4",
"Net Income": "-2.91",
"Depreciation, Depletion, Amortization": "-9.63",
"General and Administrative Expense": "-2.78",
"Operating Expenses": "-109",
"Other Revenues": "16.4",
"Other Net Income": "-28.8",
"Economic Capital Ratio": "-27.8",
"Other Compr. Net Income": "2.59"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001594617_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "221,122",
"Assets, Non-Current": "3,044,585",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "173,145",
"General and Administrative Expense": "204,797",
"Intangible Assets": "179,406",
"Liabilities, Current": "167,331",
"Long Term Liabilities": "0",
"Operating Expenses": "818,788",
"Other Assets": "-3,005,654",
"Other Compr. Net Income": "-7,017",
"Other Expenses": "-6,602",
"Other Liabilities": "2,289,921",
"Other Net Income": "-120,217",
"Other Revenues": "976,938",
"Property Plant and Equipment": "2,826,248"
},
"output_variables": {
"Assets": "3,265,707",
"Liabilities": "2,457,252",
"Expenses": "1,190,128",
"Revenues": "976,938",
"Stockholders Equity": "808,455",
"Net Income": "-333,407",
"Comprehensive Net Income": "-340,424",
"BaseVar": "8,413,686",
"ECR before LimitedLiability": "-35%",
"Economic Capital Ratio": "35%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "171,923",
"Assets, Non-Current": "2,813,921",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "174,985",
"General and Administrative Expense": "187,164",
"Intangible Assets": "178,095",
"Liabilities, Current": "160,829",
"Long Term Liabilities": "0",
"Operating Expenses": "878,699",
"Other Assets": "-2,801,567",
"Other Compr. Net Income": "-4,656",
"Other Expenses": "-316,458",
"Other Liabilities": "2,078,503",
"Other Net Income": "-78,872",
"Other Revenues": "1,029,974",
"Property Plant and Equipment": "2,623,472"
},
"output_variables": {
"Assets": "2,985,844",
"Liabilities": "2,239,332",
"Expenses": "924,390",
"Revenues": "1,029,974",
"Stockholders Equity": "746,512",
"Net Income": "26,712",
"Comprehensive Net Income": "22,056",
"BaseVar": "7,544,287",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "64%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "245,420",
"Assets, Non-Current": "2,647,103",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "147,081",
"General and Administrative Expense": "184,042",
"Intangible Assets": "177,002",
"Liabilities, Current": "180,092",
"Long Term Liabilities": "0",
"Operating Expenses": "902,640",
"Other Assets": "-2,633,782",
"Other Compr. Net Income": "879",
"Other Expenses": "-305,480",
"Other Liabilities": "2,054,594",
"Other Net Income": "-79,074",
"Other Revenues": "1,006,254",
"Property Plant and Equipment": "2,456,780"
},
"output_variables": {
"Assets": "2,892,523",
"Liabilities": "2,234,686",
"Expenses": "928,283",
"Revenues": "1,006,254",
"Stockholders Equity": "657,837",
"Net Income": "-1,103",
"Comprehensive Net Income": "-224",
"BaseVar": "7,438,670",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "59%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.5891042384161764,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001594617.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001594617.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001594617.svg"
},
{
"company_id": "0001313536",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001313536.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0001313536.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001313536.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001313536_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001313536_main_keyfigs.svg",
"name": "Sotherly Hotels LP",
"rank": 21,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Sotherly Hotels LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Sotherly Hotels LP compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 44% points.The greatest weakness of Sotherly Hotels LP is the variable Long Term Liabilities, reducing the Economic Capital Ratio by 77% points.
The company's Economic Capital Ratio, given in the ranking table, is 58%, being 29% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001313536_2017_Sotherly_Hotels_LP.pdf",
"shrinked_graph_json": {
"2013": {
"Assets, Non-Current": "-6.05",
"Assets": "1.73",
"Liabilities": "-25.8",
"Stockholders Equity": "-16.4",
"Property Plant and Equipment": "3.48",
"Intangible Assets": "-5.30",
"Other Assets": "1.70",
"Assets, Current": "-6.82",
"Liabilities, Current": "1.81",
"Other Liabilities": "-35.8",
"Other Expenses": "8.51",
"Expenses": "2.37",
"ECR before LimitedLiability": "-27.0",
"Depreciation, Depletion, Amortization": "-1.67",
"Operating Expenses": "-47.0",
"General and Administrative Expense": "4.89",
"Other Revenues": "1.76",
"Revenues": "1.76",
"Economic Capital Ratio": "-31.8",
"Other Net Income": "-20.8",
"Other Compr. Net Income": "1.10"
},
"2014": {
"Assets, Current": "-4.71",
"Assets": "6.29",
"Liabilities": "-33.6",
"Stockholders Equity": "-20.6",
"ECR before LimitedLiability": "-29.0",
"Intangible Assets": "-5.53",
"Other Assets": "5.74",
"Assets, Non-Current": "-5.83",
"Property Plant and Equipment": "7.37",
"Liabilities, Current": "6.31",
"Other Liabilities": "-44.8",
"General and Administrative Expense": "7.75",
"Expenses": "6.87",
"Revenues": "6.41",
"Comprehensive Net Income": "5.91",
"Operating Expenses": "6.64",
"Other Expenses": "-17.7",
"Other Revenues": "6.41",
"Other Compr. Net Income": "4.10",
"Other Net Income": "-24.4",
"Economic Capital Ratio": "-33.7"
},
"2015": {
"Intangible Assets": "-4.33",
"Assets": "13.9",
"Liabilities": "-28.8",
"Stockholders Equity": "-10.1",
"ECR before LimitedLiability": "-29.9",
"Assets, Current": "-4.31",
"Property Plant and Equipment": "19.3",
"Assets, Non-Current": "-4.66",
"Other Liabilities": "17.6",
"Long Term Liabilities": "-72.0",
"Liabilities, Current": "9.39",
"Expenses": "12.9",
"Revenues": "3.52",
"Net Income": "-6.89",
"General and Administrative Expense": "18.6",
"Operating Expenses": "18.5",
"Other Expenses": "-25.8",
"Other Revenues": "3.52",
"Other Net Income": "-20.6",
"Other Compr. Net Income": "4.28",
"Economic Capital Ratio": "-32.6"
},
"2016": {
"Assets, Current": "-2.12",
"Assets": "7.64",
"Liabilities": "-14.5",
"Stockholders Equity": "-4.67",
"ECR before LimitedLiability": "-21.8",
"Property Plant and Equipment": "-23.4",
"Assets, Non-Current": "-7.06",
"Intangible Assets": "-5.21",
"Other Assets": "43.8",
"Liabilities, Current": "11.6",
"Other Liabilities": "18.1",
"Long Term Liabilities": "-76.6",
"Other Revenues": "17.7",
"Revenues": "17.7",
"Economic Capital Ratio": "-29.0",
"Other Expenses": "-35.1",
"General and Administrative Expense": "17.7",
"Other Net Income": "-20.8",
"Operating Expenses": "17.9",
"Depreciation, Depletion, Amortization": "-2.92",
"Other Compr. Net Income": "2.58"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001313536_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "9,377",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "8,467",
"General and Administrative Expense": "4,361",
"Intangible Assets": "240",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "33,683",
"Other Assets": "15,778",
"Other Compr. Net Income": "0",
"Other Expenses": "45,565",
"Other Liabilities": "196,869",
"Other Net Income": "-1,734",
"Other Revenues": "89,375",
"Property Plant and Equipment": "202,646"
},
"output_variables": {
"Assets": "228,040",
"Liabilities": "196,869",
"Expenses": "92,076",
"Revenues": "89,375",
"Stockholders Equity": "31,171",
"Net Income": "-4,435",
"Comprehensive Net Income": "-4,435",
"BaseVar": "655,760",
"ECR before LimitedLiability": "1.6%",
"Economic Capital Ratio": "42%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "16,634",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "11,969",
"General and Administrative Expense": "5,086",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "22,993",
"Other Compr. Net Income": "0",
"Other Expenses": "106,289",
"Other Liabilities": "272,310",
"Other Net Income": "-335",
"Other Revenues": "122,940",
"Property Plant and Equipment": "260,192"
},
"output_variables": {
"Assets": "299,820",
"Liabilities": "272,310",
"Expenses": "123,344",
"Revenues": "122,940",
"Stockholders Equity": "27,510",
"Net Income": "-739",
"Comprehensive Net Income": "-739",
"BaseVar": "882,882",
"ECR before LimitedLiability": "6.4%",
"Economic Capital Ratio": "46%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "11,494",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "13,591",
"General and Administrative Expense": "7,268",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Long Term Liabilities": "271,978",
"Operating Expenses": "0",
"Other Assets": "26,601",
"Other Compr. Net Income": "0",
"Other Expenses": "117,523",
"Other Liabilities": "68,222",
"Other Net Income": "6,247",
"Other Revenues": "138,533",
"Property Plant and Equipment": "354,963"
},
"output_variables": {
"Assets": "393,058",
"Liabilities": "340,200",
"Expenses": "138,383",
"Revenues": "138,533",
"Stockholders Equity": "52,858",
"Net Income": "6,398",
"Comprehensive Net Income": "6,398",
"BaseVar": "1,051,886",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "58%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "31,767",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "15,019",
"General and Administrative Expense": "6,021",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Long Term Liabilities": "282,708",
"Operating Expenses": "0",
"Other Assets": "368,920",
"Other Compr. Net Income": "0",
"Other Expenses": "129,566",
"Other Liabilities": "41,972",
"Other Net Income": "-1,340",
"Other Revenues": "152,846",
"Property Plant and Equipment": "5,333"
},
"output_variables": {
"Assets": "406,020",
"Liabilities": "324,680",
"Expenses": "150,606",
"Revenues": "152,846",
"Stockholders Equity": "81,339",
"Net Income": "900",
"Comprehensive Net Income": "900",
"BaseVar": "1,102,945",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "58%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.576512506008663,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001313536.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001313536.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001313536.svg"
},
{
"company_id": "0001174922",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001174922.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0001174922_main_keyfigs.svg",
"name": "WYNN Resorts LTD",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/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 Operating Expenses, increasing the Economic Capital Ratio by 12% points.The greatest weakness of WYNN Resorts LTD is the variable Other Liabilities, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 51%, being 36% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001174922_2017_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"
},
"2013": {
"Assets, Non-Current": "-3.81",
"Assets": "-10.3",
"Liabilities": "-13.6",
"Stockholders Equity": "-25.4",
"ECR before LimitedLiability": "8.11",
"Property Plant and Equipment": "-11.1",
"Intangible Assets": "-3.61",
"Assets, Current": "8.26",
"Liabilities, Current": "-2.04",
"Other Liabilities": "-11.3",
"Other Expenses": "-5.10",
"Expenses": "36.7",
"Revenues": "39.3",
"Net Income": "39.7",
"Operating Expenses": "17.7",
"General and Administrative Expense": "21.8",
"Other Revenues": "39.3",
"Other Net Income": "-28.8",
"Comprehensive Net Income": "37.4",
"Other Compr. Net Income": "-10.1",
"Economic Capital Ratio": "3.36"
},
"2014": {
"Assets, Current": "7.58",
"Assets": "-5.32",
"Liabilities": "-25.9",
"Stockholders Equity": "-24.6",
"Economic Capital Ratio": "-4.85",
"Intangible Assets": "-3.47",
"Assets, Non-Current": "-3.25",
"Property Plant and Equipment": "-5.15",
"Liabilities, Current": "-0.211",
"Other Liabilities": "-25.6",
"General and Administrative Expense": "11.5",
"Expenses": "35.5",
"Revenues": "36.0",
"Net Income": "35.9",
"Operating Expenses": "15.0",
"Other Expenses": "8.92",
"Depreciation, Depletion, Amortization": "2.86",
"Other Revenues": "36.0",
"Other Net Income": "-34.4",
"Comprehensive Net Income": "35.3",
"Other Compr. Net Income": "-5.21"
},
"2015": {
"Intangible Assets": "-4.38",
"Assets": "8.78",
"Liabilities": "-36.5",
"Stockholders Equity": "-19.9",
"ECR before LimitedLiability": "-39.5",
"Assets, Current": "8.78",
"Property Plant and Equipment": "8.81",
"Assets, Non-Current": "-4.33",
"Other Liabilities": "-40.3",
"Long Term Liabilities": "1.74",
"Liabilities, Current": "1.40",
"Expenses": "11.7",
"Revenues": "8.78",
"Net Income": "-3.37",
"General and Administrative Expense": "8.88",
"Operating Expenses": "9.51",
"Other Expenses": "-2.05",
"Other Revenues": "8.78",
"Comprehensive Net Income": "-2.60",
"Other Net Income": "-39.7",
"Economic Capital Ratio": "-42.2"
},
"2016": {
"Assets, Current": "10.6",
"Assets": "6.87",
"Liabilities": "-28.0",
"Stockholders Equity": "-16.6",
"ECR before LimitedLiability": "-28.2",
"Property Plant and Equipment": "11.2",
"Assets, Non-Current": "-6.01",
"Intangible Assets": "-4.82",
"Other Assets": "-3.03",
"Other Liabilities": "-32.2",
"Long Term Liabilities": "1.85",
"Other Expenses": "-7.93",
"Expenses": "11.6",
"Revenues": "11.3",
"Net Income": "8.71",
"General and Administrative Expense": "7.16",
"Operating Expenses": "11.8",
"Other Revenues": "11.3",
"Comprehensive Net Income": "9.00",
"Other Net Income": "-25.5",
"Economic Capital Ratio": "-35.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,968,814",
"Assets, Non-Current": "91,001",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "371,051",
"General and Administrative Expense": "448,788",
"Intangible Assets": "30,767",
"Liabilities, Current": "1,455,534",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "351,999",
"Other Compr. Net Income": "-276,769",
"Other Expenses": "3,493,372",
"Other Liabilities": "6,789,145",
"Other Net Income": "-303,568",
"Other Revenues": "5,620,936",
"Property Plant and Equipment": "4,934,449"
},
"output_variables": {
"Assets": "8,377,030",
"Liabilities": "8,244,679",
"Expenses": "4,313,211",
"Revenues": "5,620,936",
"Stockholders Equity": "132,351",
"Net Income": "1,004,157",
"Comprehensive Net Income": "727,388",
"BaseVar": "33,755,906",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "77%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,782,331",
"Assets, Non-Current": "212,515",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "314,119",
"General and Administrative Expense": "492,464",
"Intangible Assets": "112,367",
"Liabilities, Current": "1,313,165",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "99,806",
"Other Compr. Net Income": "-231,498",
"Other Expenses": "3,357,018",
"Other Liabilities": "7,538,605",
"Other Net Income": "-307,416",
"Other Revenues": "5,433,661",
"Property Plant and Equipment": "5,855,842"
},
"output_variables": {
"Assets": "9,062,861",
"Liabilities": "8,851,770",
"Expenses": "4,163,601",
"Revenues": "5,433,661",
"Stockholders Equity": "211,091",
"Net Income": "962,644",
"Comprehensive Net Income": "731,146",
"BaseVar": "33,486,861",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "75%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,505,778",
"Assets, Non-Current": "184,621",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "322,629",
"General and Administrative Expense": "464,793",
"Intangible Assets": "110,972",
"Liabilities, Current": "1,110,171",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "243,410",
"Other Compr. Net Income": "-87,647",
"Other Expenses": "2,637,370",
"Other Liabilities": "9,390,243",
"Other Net Income": "-369,567",
"Other Revenues": "4,075,883",
"Property Plant and Equipment": "7,477,478"
},
"output_variables": {
"Assets": "10,522,259",
"Liabilities": "10,500,414",
"Expenses": "3,424,792",
"Revenues": "4,075,883",
"Stockholders Equity": "21,845",
"Net Income": "281,524",
"Comprehensive Net Income": "193,877",
"BaseVar": "29,769,428",
"ECR before LimitedLiability": "9.1%",
"Economic Capital Ratio": "49%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,990,367",
"Assets, Non-Current": "269,125",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "404,730",
"General and Administrative Expense": "548,141",
"Intangible Assets": "113,588",
"Liabilities, Current": "1,416,301",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "320,846",
"Other Compr. Net Income": "-60,102",
"Other Expenses": "2,999,892",
"Other Liabilities": "10,279,375",
"Other Net Income": "-211,065",
"Other Revenues": "4,466,297",
"Property Plant and Equipment": "8,259,631"
},
"output_variables": {
"Assets": "11,953,557",
"Liabilities": "11,695,676",
"Expenses": "3,952,763",
"Revenues": "4,466,297",
"Stockholders Equity": "257,881",
"Net Income": "302,469",
"Comprehensive Net Income": "242,367",
"BaseVar": "32,854,966",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "51%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 0.5118560522612805,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001174922.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001174922.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001174922.svg"
},
{
"company_id": "0001610979",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001610979.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0001610979.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001610979_main_keyfigs.svg",
"name": "Caesars Entertainment Resort Properties LLC",
"rank": 23,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Caesars Entertainment Resort Properties LLC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Caesars Entertainment Resort Properties LLC compared to the market average is the variable Operating Expenses, increasing the Economic Capital Ratio by 6.6% points.The greatest weakness of Caesars Entertainment Resort Properties LLC is the variable Other Liabilities, reducing the Economic Capital Ratio by 33% points.
The company's Economic Capital Ratio, given in the ranking table, is 45%, being 41% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001610979_2017_Caesars_Entertainment_Resort_Properties_LLC.pdf",
"shrinked_graph_json": {
"2014": {
"Assets, Current": "-0.445",
"Assets": "6.17",
"Liabilities": "-24.1",
"Stockholders Equity": "-1.33",
"ECR before LimitedLiability": "-36.6",
"Intangible Assets": "3.71",
"Assets, Non-Current": "-0.744",
"Property Plant and Equipment": "3.66",
"Liabilities, Current": "0.331",
"Other Liabilities": "-27.2",
"General and Administrative Expense": "-0.945",
"Expenses": "3.42",
"Revenues": "-2.08",
"Net Income": "-8.60",
"Operating Expenses": "2.53",
"Other Expenses": "2.13",
"Other Revenues": "-2.08",
"Other Net Income": "-6.64",
"Comprehensive Net Income": "-5.18",
"Other Compr. Net Income": "0.554",
"Economic Capital Ratio": "-41.3"
},
"2015": {
"Intangible Assets": "11.9",
"Assets": "12.6",
"Liabilities": "-34.8",
"Stockholders Equity": "-8.20",
"ECR before LimitedLiability": "-36.5",
"Other Assets": "-2.12",
"Property Plant and Equipment": "12.1",
"Assets, Non-Current": "-4.22",
"Other Liabilities": "-39.4",
"Liabilities, Current": "2.27",
"Expenses": "12.1",
"Revenues": "-3.44",
"Net Income": "-12.3",
"General and Administrative Expense": "-4.02",
"Operating Expenses": "12.1",
"Other Expenses": "4.72",
"Other Revenues": "-3.44",
"Comprehensive Net Income": "-8.71",
"Other Net Income": "-24.9",
"Other Compr. Net Income": "4.04",
"Economic Capital Ratio": "-39.2"
},
"2016": {
"Assets": "5.74",
"Liabilities": "-25.0",
"Stockholders Equity": "-8.23",
"ECR before LimitedLiability": "-34.1",
"Property Plant and Equipment": "6.40",
"Assets, Non-Current": "-6.81",
"Intangible Assets": "5.60",
"Other Assets": "-4.97",
"Liabilities, Current": "5.27",
"Other Liabilities": "-33.1",
"Other Expenses": "5.27",
"Expenses": "5.78",
"Revenues": "5.27",
"Net Income": "-8.72",
"Depreciation, Depletion, Amortization": "-4.94",
"General and Administrative Expense": "-8.70",
"Operating Expenses": "6.63",
"Other Revenues": "5.27",
"Comprehensive Net Income": "-6.36",
"Other Net Income": "-27.0",
"Economic Capital Ratio": "-41.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001610979_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "462,000",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "200,000",
"General and Administrative Expense": "532,000",
"Intangible Assets": "1,744,000",
"Liabilities, Current": "468,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "72,000",
"Other Compr. Net Income": "0",
"Other Expenses": "1,738,000",
"Other Liabilities": "5,953,000",
"Other Net Income": "0",
"Other Revenues": "2,065,000",
"Property Plant and Equipment": "5,006,000"
},
"output_variables": {
"Assets": "7,284,000",
"Liabilities": "6,421,000",
"Expenses": "2,470,000",
"Revenues": "2,065,000",
"Stockholders Equity": "863,000",
"Net Income": "-405,000",
"Comprehensive Net Income": "-405,000",
"BaseVar": "17,827,200",
"ECR before LimitedLiability": "-19%",
"Economic Capital Ratio": "39%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "481,000",
"Assets, Non-Current": "50,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "214,000",
"General and Administrative Expense": "513,000",
"Intangible Assets": "1,694,000",
"Liabilities, Current": "551,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,420,000",
"Other Liabilities": "5,685,000",
"Other Net Income": "0",
"Other Revenues": "2,154,000",
"Property Plant and Equipment": "5,017,000"
},
"output_variables": {
"Assets": "7,242,000",
"Liabilities": "6,236,000",
"Expenses": "2,147,000",
"Revenues": "2,154,000",
"Stockholders Equity": "1,006,000",
"Net Income": "7,000",
"Comprehensive Net Income": "7,000",
"BaseVar": "17,147,420",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "52%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "295,000",
"Assets, Non-Current": "97,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "265,000",
"General and Administrative Expense": "513,000",
"Intangible Assets": "1,644,000",
"Liabilities, Current": "446,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,372,000",
"Other Liabilities": "5,540,000",
"Other Net Income": "-131,000",
"Other Revenues": "2,195,000",
"Property Plant and Equipment": "4,905,000"
},
"output_variables": {
"Assets": "6,941,000",
"Liabilities": "5,986,000",
"Expenses": "2,150,000",
"Revenues": "2,195,000",
"Stockholders Equity": "955,000",
"Net Income": "-86,000",
"Comprehensive Net Income": "-86,000",
"BaseVar": "17,295,420",
"ECR before LimitedLiability": "5.4%",
"Economic Capital Ratio": "45%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.45322975486697503,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001610979.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001610979.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001610979.svg"
},
{
"company_id": "0000921738",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0000921738.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0000921738_main_keyfigs.svg",
"name": "PENN Entertainment Inc",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/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 12% points.The greatest weakness of PENN Entertainment Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 54% points.
The company's Economic Capital Ratio, given in the ranking table, is 42%, being 45% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0000921738_2017_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"
},
"2013": {
"Assets, Non-Current": "-2.96",
"Assets": "-37.9",
"Liabilities": "-0.483",
"Stockholders Equity": "-8.32",
"ECR before LimitedLiability": "-67.1",
"Property Plant and Equipment": "-37.9",
"Intangible Assets": "1.35",
"Other Assets": "0.918",
"Assets, Current": "-2.12",
"Other Liabilities": "-0.436",
"Other Expenses": "-98.3",
"Expenses": "-83.2",
"Revenues": "1.60",
"Net Income": "-39.6",
"Depreciation, Depletion, Amortization": "-1.92",
"Operating Expenses": "1.44",
"General and Administrative Expense": "-0.679",
"Other Revenues": "1.60",
"Other Net Income": "-19.7",
"Comprehensive Net Income": "-38.4",
"Economic Capital Ratio": "-71.8"
},
"2014": {
"Assets, Current": "-2.36",
"Assets": "-37.8",
"Liabilities": "7.67",
"Stockholders Equity": "-23.8",
"ECR before LimitedLiability": "-39.9",
"Intangible Assets": "3.77",
"Other Assets": "3.77",
"Assets, Non-Current": "-2.66",
"Property Plant and Equipment": "-37.8",
"Other Liabilities": "6.68",
"General and Administrative Expense": "-4.20",
"Expenses": "-71.2",
"Revenues": "34.1",
"Net Income": "-18.4",
"Operating Expenses": "12.5",
"Other Expenses": "-81.2",
"Other Revenues": "34.1",
"Other Net Income": "-41.1",
"Comprehensive Net Income": "-8.99",
"Other Compr. Net Income": "2.77",
"Economic Capital Ratio": "-44.7"
},
"2015": {
"Intangible Assets": "1.68",
"Assets": "-0.708",
"Liabilities": "-21.3",
"Stockholders Equity": "-26.4",
"ECR before LimitedLiability": "-48.7",
"Assets, Current": "-0.314",
"Property Plant and Equipment": "-2.13",
"Assets, Non-Current": "-0.357",
"Other Liabilities": "-28.7",
"Liabilities, Current": "0.352",
"Expenses": "4.61",
"Revenues": "6.09",
"Net Income": "-10.4",
"General and Administrative Expense": "0.474",
"Operating Expenses": "5.07",
"Other Expenses": "-0.259",
"Other Revenues": "6.09",
"Comprehensive Net Income": "-4.99",
"Other Net Income": "-54.4",
"Other Compr. Net Income": "0.586",
"Economic Capital Ratio": "-51.4"
},
"2016": {
"Assets, Current": "-5.64",
"Assets": "-18.1",
"Liabilities": "-14.6",
"Stockholders Equity": "-31.7",
"Property Plant and Equipment": "-11.7",
"Assets, Non-Current": "-10.1",
"Intangible Assets": "2.31",
"Other Assets": "-3.91",
"Liabilities, Current": "1.88",
"Other Liabilities": "-25.1",
"Other Expenses": "-9.19",
"Expenses": "2.84",
"Revenues": "12.5",
"Comprehensive Net Income": "2.01",
"Depreciation, Depletion, Amortization": "-4.46",
"General and Administrative Expense": "-2.09",
"Operating Expenses": "5.64",
"Other Revenues": "12.5",
"ECR before LimitedLiability": "-37.6",
"Other Net Income": "-54.1",
"Economic Capital Ratio": "-44.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "508,861",
"Assets, Non-Current": "101,562",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "298,326",
"General and Administrative Expense": "526,482",
"Intangible Assets": "852,046",
"Liabilities, Current": "361,469",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "224,065",
"Other Compr. Net Income": "-2,639",
"Other Expenses": "2,744,380",
"Other Liabilities": "1,064,122",
"Other Net Income": "-143,905",
"Other Revenues": "2,918,754",
"Property Plant and Equipment": "497,457"
},
"output_variables": {
"Assets": "2,183,991",
"Liabilities": "1,425,591",
"Expenses": "3,569,188",
"Revenues": "2,918,754",
"Stockholders Equity": "758,400",
"Net Income": "-794,339",
"Comprehensive Net Income": "-796,978",
"BaseVar": "17,860,247",
"ECR before LimitedLiability": "-180%",
"Economic Capital Ratio": "1.6%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "386,006",
"Assets, Non-Current": "149,366",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "178,981",
"General and Administrative Expense": "446,405",
"Intangible Assets": "648,144",
"Liabilities, Current": "435,519",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "283,769",
"Other Compr. Net Income": "-1,665",
"Other Expenses": "2,166,977",
"Other Liabilities": "1,246,425",
"Other Net Income": "-31,359",
"Other Revenues": "2,590,527",
"Property Plant and Equipment": "769,145"
},
"output_variables": {
"Assets": "2,236,430",
"Liabilities": "1,681,944",
"Expenses": "2,792,363",
"Revenues": "2,590,527",
"Stockholders Equity": "554,486",
"Net Income": "-233,195",
"Comprehensive Net Income": "-234,860",
"BaseVar": "15,065,699",
"ECR before LimitedLiability": "-35%",
"Economic Capital Ratio": "35%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "372,476",
"Assets, Non-Current": "116,953",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "259,461",
"General and Administrative Expense": "449,433",
"Intangible Assets": "1,303,384",
"Liabilities, Current": "557,774",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "365,871",
"Other Compr. Net Income": "-3,272",
"Other Expenses": "1,717,542",
"Other Liabilities": "5,259,021",
"Other Net Income": "-411,236",
"Other Revenues": "2,838,358",
"Property Plant and Equipment": "2,980,068"
},
"output_variables": {
"Assets": "5,138,752",
"Liabilities": "5,816,795",
"Expenses": "2,426,436",
"Revenues": "2,838,358",
"Stockholders Equity": "-678,043",
"Net Income": "686",
"Comprehensive Net Income": "-2,586",
"BaseVar": "19,221,684",
"ECR before LimitedLiability": "-10%",
"Economic Capital Ratio": "40%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "399,265",
"Assets, Non-Current": "82,080",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "271,214",
"General and Administrative Expense": "463,028",
"Intangible Assets": "1,425,179",
"Liabilities, Current": "536,316",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "247,577",
"Other Compr. Net Income": "-122",
"Other Expenses": "1,768,429",
"Other Liabilities": "4,981,488",
"Other Net Income": "-422,399",
"Other Revenues": "3,034,380",
"Property Plant and Equipment": "2,820,383"
},
"output_variables": {
"Assets": "4,974,484",
"Liabilities": "5,517,804",
"Expenses": "2,502,671",
"Revenues": "3,034,380",
"Stockholders Equity": "-543,320",
"Net Income": "109,310",
"Comprehensive Net Income": "109,188",
"BaseVar": "19,668,308",
"ECR before LimitedLiability": "1.8%",
"Economic Capital Ratio": "42%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 0.4183300220573137,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0000921738.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0000921738.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0000921738.svg"
},
{
"company_id": "0001180638",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001180638.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0001180638_main_keyfigs.svg",
"name": "WYNN LAS Vegas LLC",
"rank": 25,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of WYNN LAS Vegas LLC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of WYNN LAS Vegas LLC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 7.0% points.The greatest weakness of WYNN LAS Vegas LLC is the variable Other Net Income, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 40%, being 47% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001180638_2017_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"
},
"2013": {
"Assets, Non-Current": "-0.526",
"Assets": "-0.234",
"Liabilities": "-18.2",
"Stockholders Equity": "-17.2",
"ECR before LimitedLiability": "-29.3",
"Property Plant and Equipment": "1.70",
"Intangible Assets": "-0.511",
"Liabilities, Current": "0.280",
"Other Liabilities": "-21.4",
"Other Expenses": "6.00",
"Expenses": "9.99",
"Revenues": "1.46",
"Net Income": "-0.259",
"Depreciation, Depletion, Amortization": "-2.05",
"Operating Expenses": "3.05",
"General and Administrative Expense": "1.34",
"Other Revenues": "1.46",
"Other Net Income": "-36.2",
"Comprehensive Net Income": "-0.157",
"Other Compr. Net Income": "0.126",
"Economic Capital Ratio": "-34.1"
},
"2014": {
"Liabilities, Current": "2.75",
"Liabilities": "-36.1",
"Stockholders Equity": "-28.1",
"Other Liabilities": "-39.4",
"General and Administrative Expense": "0.756",
"Expenses": "13.1",
"Revenues": "7.67",
"Net Income": "6.86",
"Operating Expenses": "7.17",
"Other Expenses": "10.4",
"Depreciation, Depletion, Amortization": "-6.26",
"Other Revenues": "7.67",
"Assets, Current": "1.01",
"Comprehensive Net Income": "7.09",
"ECR before LimitedLiability": "-28.4",
"Intangible Assets": "-5.70",
"Assets, Non-Current": "-5.42",
"Property Plant and Equipment": "6.91",
"Other Net Income": "-45.3",
"Other Compr. Net Income": "4.27",
"Economic Capital Ratio": "-33.2"
},
"2015": {
"Intangible Assets": "-0.949",
"Assets": "-0.876",
"Liabilities": "-12.7",
"Stockholders Equity": "-16.7",
"ECR before LimitedLiability": "-49.8",
"Assets, Current": "-0.539",
"Property Plant and Equipment": "3.53",
"Assets, Non-Current": "-0.913",
"Other Liabilities": "-21.8",
"Liabilities, Current": "0.756",
"Expenses": "7.56",
"Revenues": "4.87",
"Net Income": "-13.8",
"General and Administrative Expense": "1.31",
"Depreciation, Depletion, Amortization": "-0.922",
"Operating Expenses": "6.41",
"Other Revenues": "4.87",
"Comprehensive Net Income": "-8.40",
"Other Net Income": "-53.8",
"Other Compr. Net Income": "0.996",
"Economic Capital Ratio": "-52.5"
},
"2016": {
"Assets": "-5.30",
"Liabilities": "-15.5",
"Stockholders Equity": "-24.5",
"Property Plant and Equipment": "2.03",
"Assets, Non-Current": "-3.30",
"Intangible Assets": "-1.07",
"Other Assets": "-0.214",
"Liabilities, Current": "0.483",
"Other Liabilities": "-25.4",
"Long Term Liabilities": "0.144",
"Other Expenses": "-1.56",
"Expenses": "1.37",
"Revenues": "7.05",
"Net Income": "-0.133",
"Depreciation, Depletion, Amortization": "-1.65",
"Operating Expenses": "5.04",
"Other Revenues": "7.05",
"ECR before LimitedLiability": "-39.6",
"Other Net Income": "-38.5",
"Economic Capital Ratio": "-46.8",
"Other Compr. Net Income": "0.236"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "477,638",
"Assets, Non-Current": "25,502",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "245,119",
"General and Administrative Expense": "243,107",
"Intangible Assets": "1,399",
"Liabilities, Current": "294,143",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "39,225",
"Other Compr. Net Income": "0",
"Other Expenses": "926,012",
"Other Liabilities": "3,305,306",
"Other Net Income": "-263,333",
"Other Revenues": "1,581,288",
"Property Plant and Equipment": "3,032,884"
},
"output_variables": {
"Assets": "3,576,648",
"Liabilities": "3,599,449",
"Expenses": "1,414,238",
"Revenues": "1,581,288",
"Stockholders Equity": "-22,801",
"Net Income": "-96,283",
"Comprehensive Net Income": "-96,283",
"BaseVar": "11,474,487",
"ECR before LimitedLiability": "-13%",
"Economic Capital Ratio": "39%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "510,540",
"Assets, Non-Current": "33,855",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "179,394",
"General and Administrative Expense": "254,638",
"Intangible Assets": "1,399",
"Liabilities, Current": "311,359",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "34,208",
"Other Compr. Net Income": "0",
"Other Expenses": "933,305",
"Other Liabilities": "3,201,522",
"Other Net Income": "-213,452",
"Other Revenues": "1,637,826",
"Property Plant and Equipment": "2,892,929"
},
"output_variables": {
"Assets": "3,472,931",
"Liabilities": "3,512,881",
"Expenses": "1,367,337",
"Revenues": "1,637,826",
"Stockholders Equity": "-39,950",
"Net Income": "57,037",
"Comprehensive Net Income": "57,037",
"BaseVar": "11,281,954",
"ECR before LimitedLiability": "7.0%",
"Economic Capital Ratio": "47%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "276,873",
"Assets, Non-Current": "41,487",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "181,981",
"General and Administrative Expense": "246,073",
"Intangible Assets": "1,387",
"Liabilities, Current": "270,568",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "35,228",
"Other Compr. Net Income": "0",
"Other Expenses": "965,911",
"Other Liabilities": "3,202,426",
"Other Net Income": "-304,488",
"Other Revenues": "1,612,831",
"Property Plant and Equipment": "2,825,239"
},
"output_variables": {
"Assets": "3,180,214",
"Liabilities": "3,472,994",
"Expenses": "1,393,965",
"Revenues": "1,612,831",
"Stockholders Equity": "-292,780",
"Net Income": "-85,622",
"Comprehensive Net Income": "-85,622",
"BaseVar": "11,339,911",
"ECR before LimitedLiability": "-19%",
"Economic Capital Ratio": "39%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "393,738",
"Assets, Non-Current": "35,116",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "184,949",
"General and Administrative Expense": "254,394",
"Intangible Assets": "1,387",
"Liabilities, Current": "302,986",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "998,883",
"Other Liabilities": "3,171,212",
"Other Net Income": "-171,564",
"Other Revenues": "1,616,519",
"Property Plant and Equipment": "2,699,996"
},
"output_variables": {
"Assets": "3,130,237",
"Liabilities": "3,474,198",
"Expenses": "1,438,226",
"Revenues": "1,616,519",
"Stockholders Equity": "-343,961",
"Net Income": "6,729",
"Comprehensive Net Income": "6,729",
"BaseVar": "11,109,885",
"ECR before LimitedLiability": "-7.3%",
"Economic Capital Ratio": "40%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 0.3984359204525327,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001180638.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001180638.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001180638.svg"
},
{
"company_id": "0001590584",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001590584.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0001590584.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001590584.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001590584_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001590584_main_keyfigs.svg",
"name": "Civeo Corp",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/backtesting_correlation/regression_0001590584.svg",
"report_text": "The relative strengths and weaknesses of Civeo Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Civeo Corp compared to the market average is the variable Property Plant and Equipment, increasing the Economic Capital Ratio by 8.2% points.The greatest weakness of Civeo Corp is the variable Expenses, reducing the Economic Capital Ratio by 52% points.
The company's Economic Capital Ratio, given in the ranking table, is 40%, being 47% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001590584_2017_Civeo_Corp.pdf",
"shrinked_graph_json": {
"2014": {
"Assets, Current": "5.43",
"Assets": "-6.02",
"Liabilities": "2.64",
"ECR before LimitedLiability": "-48.7",
"Intangible Assets": "-2.14",
"Assets, Non-Current": "-4.17",
"Property Plant and Equipment": "-4.38",
"Liabilities, Current": "1.58",
"Other Liabilities": "1.16",
"General and Administrative Expense": "9.98",
"Expenses": "-10.4",
"Net Income": "-13.4",
"Operating Expenses": "8.47",
"Other Expenses": "-13.3",
"Depreciation, Depletion, Amortization": "-9.84",
"Other Revenues": "6.11",
"Revenues": "6.11",
"Other Net Income": "-11.5",
"Comprehensive Net Income": "-45.8",
"Other Compr. Net Income": "-11.5",
"Economic Capital Ratio": "-53.4"
},
"2015": {
"Intangible Assets": "-2.92",
"Assets": "-6.59",
"Liabilities": "1.04",
"Stockholders Equity": "2.55",
"ECR before LimitedLiability": "-80.2",
"Other Assets": "-2.02",
"Assets, Current": "-2.40",
"Property Plant and Equipment": "4.24",
"Assets, Non-Current": "-4.24",
"Other Liabilities": "0.605",
"Liabilities, Current": "0.438",
"Expenses": "-13.7",
"Other Net Income": "-17.7",
"Net Income": "-30.8",
"General and Administrative Expense": "3.82",
"Depreciation, Depletion, Amortization": "-19.5",
"Operating Expenses": "5.74",
"Other Expenses": "-13.8",
"Comprehensive Net Income": "-92.0",
"Other Compr. Net Income": "-28.1",
"Economic Capital Ratio": "-82.9"
},
"2016": {
"Liabilities, Current": "1.03",
"Liabilities": "3.46",
"Stockholders Equity": "3.95",
"Other Liabilities": "1.53",
"Other Expenses": "-33.7",
"Expenses": "-51.8",
"Revenues": "6.99",
"Net Income": "-50.7",
"Depreciation, Depletion, Amortization": "-49.2",
"General and Administrative Expense": "0.624",
"Operating Expenses": "7.90",
"Other Revenues": "6.99",
"Comprehensive Net Income": "-46.5",
"ECR before LimitedLiability": "-39.8",
"Property Plant and Equipment": "8.24",
"Assets, Non-Current": "-3.14",
"Intangible Assets": "-0.382",
"Other Assets": "-0.414",
"Other Net Income": "-21.5",
"Other Compr. Net Income": "0.650",
"Economic Capital Ratio": "-47.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001590584_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "463,956",
"Assets, Non-Current": "20,633",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "174,970",
"General and Administrative Expense": "70,345",
"Intangible Assets": "96,142",
"Liabilities, Current": "118,441",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-139,933",
"Other Expenses": "893,222",
"Other Liabilities": "850,611",
"Other Net Income": "7,984",
"Other Revenues": "942,891",
"Property Plant and Equipment": "1,248,430"
},
"output_variables": {
"Assets": "1,829,161",
"Liabilities": "969,052",
"Expenses": "1,138,537",
"Revenues": "942,891",
"Stockholders Equity": "860,109",
"Net Income": "-187,662",
"Comprehensive Net Income": "-327,595",
"BaseVar": "6,794,121",
"ECR before LimitedLiability": "-64%",
"Economic Capital Ratio": "27%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "91,236",
"Assets, Non-Current": "12,753",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "152,990",
"General and Administrative Expense": "68,441",
"Intangible Assets": "35,309",
"Liabilities, Current": "66,485",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-168,913",
"Other Expenses": "431,031",
"Other Liabilities": "440,957",
"Other Net Income": "3,835",
"Other Revenues": "517,963",
"Property Plant and Equipment": "931,914"
},
"output_variables": {
"Assets": "1,071,212",
"Liabilities": "507,442",
"Expenses": "652,462",
"Revenues": "517,963",
"Stockholders Equity": "563,770",
"Net Income": "-130,664",
"Comprehensive Net Income": "-299,577",
"BaseVar": "4,039,806",
"ECR before LimitedLiability": "-127%",
"Economic Capital Ratio": "8.2%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "82,568",
"Assets, Non-Current": "10,129",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "131,302",
"General and Administrative Expense": "55,297",
"Intangible Assets": "28,039",
"Liabilities, Current": "60,443",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "2,818",
"Other Expenses": "308,953",
"Other Liabilities": "374,013",
"Other Net Income": "2,495",
"Other Revenues": "397,230",
"Property Plant and Equipment": "789,710"
},
"output_variables": {
"Assets": "910,446",
"Liabilities": "434,456",
"Expenses": "495,552",
"Revenues": "397,230",
"Stockholders Equity": "475,990",
"Net Income": "-95,827",
"Comprehensive Net Income": "-93,009",
"BaseVar": "2,845,841",
"ECR before LimitedLiability": "-10%",
"Economic Capital Ratio": "40%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 0.3963684210945002,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001590584.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001590584.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001590584.svg"
},
{
"company_id": "0001656239",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001656239.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0001656239.svg",
"logo_url": "https://www.realrate-archive.com/us_hotels/logos/0001656239.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_hotels/logos/0001656239_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001656239_main_keyfigs.svg",
"name": "Pinnacle Entertainment Inc",
"rank": 27,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Pinnacle 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 Pinnacle Entertainment Inc compared to the market average is the variable Operating Expenses, increasing the Economic Capital Ratio by 12% points.The greatest weakness of Pinnacle Entertainment Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 33% points.
The company's Economic Capital Ratio, given in the ranking table, is 28%, being 58% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001656239_2017_Pinnacle_Entertainment_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Assets, Current": "-3.38",
"Assets": "-9.02",
"Liabilities": "-2.11",
"Stockholders Equity": "-9.92",
"ECR before LimitedLiability": "-51.0",
"Property Plant and Equipment": "-3.31",
"Assets, Non-Current": "-4.99",
"Intangible Assets": "4.47",
"Other Assets": "-3.49",
"Liabilities, Current": "1.91",
"Other Liabilities": "-5.00",
"Other Expenses": "-33.4",
"Expenses": "-11.7",
"Revenues": "11.8",
"Net Income": "-11.6",
"General and Administrative Expense": "-2.82",
"Operating Expenses": "11.9",
"Other Revenues": "11.8",
"Comprehensive Net Income": "-11.5",
"Other Net Income": "-9.20",
"Economic Capital Ratio": "-58.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001656239_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "255,817",
"Assets, Non-Current": "49,472",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "218,366",
"General and Administrative Expense": "454,790",
"Intangible Assets": "1,003,298",
"Liabilities, Current": "358,591",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "-11",
"Other Compr. Net Income": "-45",
"Other Expenses": "2,158,289",
"Other Liabilities": "4,091,356",
"Other Net Income": "-4,907",
"Other Revenues": "2,378,855",
"Property Plant and Equipment": "2,768,491"
},
"output_variables": {
"Assets": "4,077,067",
"Liabilities": "4,449,947",
"Expenses": "2,831,445",
"Revenues": "2,378,855",
"Stockholders Equity": "-372,880",
"Net Income": "-457,497",
"Comprehensive Net Income": "-457,542",
"BaseVar": "16,884,417",
"ECR before LimitedLiability": "-59%",
"Economic Capital Ratio": "28%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.28382605444279674,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001656239.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001656239.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001656239.svg"
},
{
"company_id": "0001611046",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0001611046.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0001611046.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/2016/plot_over_time/0001611046_main_keyfigs.svg",
"name": "Modulink Inc",
"rank": 28,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Modulink 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 Modulink Inc compared to the market average is the variable Assets, Non-Current, increasing the Economic Capital Ratio by 15% points.The greatest weakness of Modulink Inc is the variable Net Income, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 15%, being 72% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0001611046_2017_Modulink_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Assets, Current": "-2.98",
"Assets": "11.5",
"Liabilities": "-6.46",
"Stockholders Equity": "-3.44",
"ECR before LimitedLiability": "-64.3",
"Property Plant and Equipment": "14.8",
"Assets, Non-Current": "15.1",
"Intangible Assets": "-2.42",
"Other Assets": "-24.6",
"Liabilities, Current": "-15.3",
"Other Liabilities": "2.59",
"Expenses": "9.22",
"Revenues": "-21.5",
"Net Income": "-31.8",
"Depreciation, Depletion, Amortization": "3.10",
"General and Administrative Expense": "2.82",
"Operating Expenses": "4.92",
"Other Revenues": "-21.5",
"Comprehensive Net Income": "-29.8",
"Other Net Income": "-23.0",
"Economic Capital Ratio": "-71.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0001611046_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "3.3",
"Assets, Non-Current": "584",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "14",
"Intangible Assets": "0",
"Liabilities, Current": "554",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "-582",
"Other Compr. Net Income": "0",
"Other Expenses": "98",
"Other Liabilities": "0",
"Other Net Income": "-71",
"Other Revenues": "61",
"Property Plant and Equipment": "582"
},
"output_variables": {
"Assets": "587",
"Liabilities": "554",
"Expenses": "112",
"Revenues": "61",
"Stockholders Equity": "34",
"Net Income": "-122",
"Comprehensive Net Income": "-122",
"BaseVar": "1,160",
"ECR before LimitedLiability": "-99%",
"Economic Capital Ratio": "15%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.1513135071163303,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0001611046.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0001611046.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0001611046.svg"
},
{
"company_id": "0000844887",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0000844887.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/graphs/IME_0000844887.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/2016/plot_over_time/0000844887_main_keyfigs.svg",
"name": "Diamondhead Casino CORP",
"rank": 29,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Diamondhead Casino 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 Diamondhead Casino CORP compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Diamondhead Casino CORP is the variable Other Revenues, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 11%, being 76% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0000844887_2017_Diamondhead_Casino_CORP.pdf",
"shrinked_graph_json": {
"2015": {
"Intangible Assets": "-0.468",
"Assets": "3.29",
"Liabilities": "-55.5",
"Stockholders Equity": "-26.7",
"ECR before LimitedLiability": "-49.1",
"Other Assets": "32.3",
"Assets, Current": "-0.586",
"Property Plant and Equipment": "-15.5",
"Assets, Non-Current": "-0.496",
"Other Liabilities": "0.460",
"Liabilities, Current": "-64.1",
"Expenses": "9.11",
"General and Administrative Expense": "-32.4",
"Depreciation, Depletion, Amortization": "1.84",
"Operating Expenses": "2.99",
"Other Expenses": "16.4",
"Other Revenues": "-88.7",
"Revenues": "-88.7",
"Economic Capital Ratio": "-51.8",
"Other Net Income": "26.3",
"Other Compr. Net Income": "0.468"
},
"2016": {
"Assets, Current": "-1.86",
"Assets": "7.94",
"Liabilities": "-11.0",
"Stockholders Equity": "-15.0",
"ECR before LimitedLiability": "-68.8",
"Property Plant and Equipment": "-9.38",
"Assets, Non-Current": "-2.05",
"Intangible Assets": "-1.46",
"Other Assets": "10.6",
"Other Liabilities": "-13.3",
"Other Expenses": "7.93",
"Expenses": "7.11",
"Revenues": "-25.3",
"Net Income": "-24.6",
"Depreciation, Depletion, Amortization": "1.74",
"General and Administrative Expense": "-8.34",
"Operating Expenses": "2.77",
"Other Revenues": "-25.3",
"Comprehensive Net Income": "-24.3",
"Other Net Income": "-11.6",
"Economic Capital Ratio": "-76.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/plot_over_time/0000844887_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "16",
"Assets, Non-Current": "0.080",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "1,085",
"Intangible Assets": "0",
"Liabilities, Current": "6,035",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "5,621",
"Other Compr. Net Income": "0",
"Other Expenses": "401",
"Other Liabilities": "1,774",
"Other Net Income": "1,641",
"Other Revenues": "0",
"Property Plant and Equipment": "0"
},
"output_variables": {
"Assets": "5,637",
"Liabilities": "7,809",
"Expenses": "1,486",
"Revenues": "0",
"Stockholders Equity": "-2,171",
"Net Income": "155",
"Comprehensive Net Income": "155",
"BaseVar": "14,291",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "39%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "18",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "666",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "5,583",
"Other Compr. Net Income": "0",
"Other Expenses": "110",
"Other Liabilities": "9,058",
"Other Net Income": "-408",
"Other Revenues": "0",
"Property Plant and Equipment": "0"
},
"output_variables": {
"Assets": "5,601",
"Liabilities": "9,058",
"Expenses": "775",
"Revenues": "0",
"Stockholders Equity": "-3,456",
"Net Income": "-1,183",
"Comprehensive Net Income": "-1,183",
"BaseVar": "10,193",
"ECR before LimitedLiability": "-116%",
"Economic Capital Ratio": "11%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.10577118190003847,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0000844887.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0000844887.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0000844887.svg"
},
{
"company_id": "0000858339",
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution_0000858339.svg",
"graph_url": "https://www.realrate-archive.com/us_hotels/2016/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/2016/plot_over_time/0000858339_main_keyfigs.svg",
"name": "Caesars Holdings INC",
"rank": 30,
"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 Expenses, increasing the Economic Capital Ratio by 7.7% points.The greatest weakness of Caesars Holdings INC is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 10%, being 77% points below the market average of 87%.",
"report_url": "https://www.realrate-archive.com/us_hotels/2016/report/0000858339_2017_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"
},
"2013": {
"Assets, Non-Current": "-2.71",
"Assets": "1.35",
"Liabilities": "-8.59",
"Stockholders Equity": "-9.58",
"ECR before LimitedLiability": "-41.1",
"Property Plant and Equipment": "-4.52",
"Intangible Assets": "7.75",
"Other Assets": "1.68",
"Assets, Current": "0.659",
"Other Liabilities": "-8.70",
"Other Expenses": "-7.74",
"Expenses": "-1.98",
"Revenues": "-6.83",
"Net Income": "-11.6",
"Depreciation, Depletion, Amortization": "1.97",
"Operating Expenses": "5.57",
"General and Administrative Expense": "-0.877",
"Other Revenues": "-6.83",
"Other Net Income": "-5.69",
"Comprehensive Net Income": "-11.5",
"Economic Capital Ratio": "-45.9"
},
"2014": {
"Assets": "-2.09",
"Liabilities": "-0.507",
"Stockholders Equity": "-10.1",
"ECR before LimitedLiability": "-70.9",
"Intangible Assets": "2.15",
"Other Assets": "0.539",
"Assets, Non-Current": "-2.03",
"Property Plant and Equipment": "-3.99",
"Liabilities, Current": "-0.613",
"General and Administrative Expense": "-0.934",
"Expenses": "-9.94",
"Revenues": "-10.1",
"Net Income": "-34.4",
"Operating Expenses": "1.81",
"Other Expenses": "-15.2",
"Depreciation, Depletion, Amortization": "0.770",
"Other Revenues": "-10.1",
"Other Net Income": "-6.79",
"Comprehensive Net Income": "-33.7",
"Other Compr. Net Income": "0.557",
"Economic Capital Ratio": "-75.6"
},
"2015": {
"Intangible Assets": "-4.96",
"Assets": "12.4",
"Liabilities": "-4.33",
"Stockholders Equity": "-20.9",
"ECR before LimitedLiability": "186",
"Other Assets": "2.48",
"Property Plant and Equipment": "9.75",
"Assets, Non-Current": "4.83",
"Other Liabilities": "-14.7",
"Long Term Liabilities": "7.37",
"Cost of Goods and Services Sold": "-8.07",
"Expenses": "95.3",
"Revenues": "-71.4",
"Net Income": "203",
"Depreciation, Depletion, Amortization": "6.91",
"Operating Expenses": "28.9",
"Other Expenses": "69.8",
"Other Revenues": "-71.4",
"Comprehensive Net Income": "205",
"Other Net Income": "186",
"Economic Capital Ratio": "184"
},
"2016": {
"Assets, Current": "5.78",
"Assets": "1.44",
"Liabilities": "-2.69",
"Stockholders Equity": "-8.07",
"ECR before LimitedLiability": "-69.4",
"Property Plant and Equipment": "-1.46",
"Assets, Non-Current": "-3.12",
"Intangible Assets": "1.47",
"Other Assets": "-2.47",
"Liabilities, Current": "-2.27",
"Other Expenses": "5.97",
"Expenses": "7.74",
"Revenues": "-12.9",
"Net Income": "-26.6",
"General and Administrative Expense": "-1.56",
"Operating Expenses": "4.34",
"Other Revenues": "-12.9",
"Comprehensive Net Income": "-29.8",
"Other Net Income": "-28.2",
"Other Compr. Net Income": "-6.24",
"Economic Capital Ratio": "-76.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_hotels/2016/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%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,770,300",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "565,200",
"General and Administrative Expense": "2,168,600",
"Intangible Assets": "6,551,000",
"Liabilities, Current": "2,530,800",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "1,129,700",
"Other Compr. Net Income": "0",
"Other Expenses": "8,764,000",
"Other Liabilities": "24,061,900",
"Other Net Income": "-1,700",
"Other Revenues": "8,559,700",
"Property Plant and Equipment": "13,237,900"
},
"output_variables": {
"Assets": "24,688,900",
"Liabilities": "26,592,700",
"Expenses": "11,497,800",
"Revenues": "8,559,700",
"Stockholders Equity": "-1,903,800",
"Net Income": "-2,939,800",
"Comprehensive Net Income": "-2,939,800",
"BaseVar": "74,184,064",
"ECR before LimitedLiability": "-61%",
"Economic Capital Ratio": "28%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,673,000",
"Assets, Non-Current": "0",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "636,000",
"General and Administrative Expense": "2,306,000",
"Intangible Assets": "5,516,000",
"Liabilities, Current": "18,280,000",
"Long Term Liabilities": "0",
"Operating Expenses": "0",
"Other Assets": "890,000",
"Other Compr. Net Income": "0",
"Other Expenses": "12,462,000",
"Other Liabilities": "9,997,000",
"Other Net Income": "-308,000",
"Other Revenues": "8,516,000",
"Property Plant and Equipment": "13,456,000"
},
"output_variables": {
"Assets": "23,535,000",
"Liabilities": "28,277,000",
"Expenses": "15,404,000",
"Revenues": "8,516,000",
"Stockholders Equity": "-4,742,000",
"Net Income": "-7,196,000",
"Comprehensive Net Income": "-7,196,000",
"BaseVar": "84,537,760",
"ECR before LimitedLiability": "-149%",
"Economic Capital Ratio": "4.4%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,771,000",
"Assets, Non-Current": "450,000",
"Cost of Goods and Services Sold": "212,000",
"Depreciation, Depletion, Amortization": "401,000",
"General and Administrative Expense": "1,309,000",
"Intangible Assets": "2,239,000",
"Liabilities, Current": "2,006,000",
"Long Term Liabilities": "0",
"Operating Expenses": "152,000",
"Other Assets": "137,000",
"Other Compr. Net Income": "-132,000",
"Other Expenses": "2,636,000",
"Other Liabilities": "7,956,000",
"Other Net Income": "6,108,000",
"Other Revenues": "4,654,000",
"Property Plant and Equipment": "7,598,000"
},
"output_variables": {
"Assets": "12,195,000",
"Liabilities": "9,962,000",
"Expenses": "4,710,000",
"Revenues": "4,654,000",
"Stockholders Equity": "2,233,000",
"Net Income": "6,052,000",
"Comprehensive Net Income": "5,920,000",
"BaseVar": "48,840,180",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "275%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,988,000",
"Assets, Non-Current": "414,000",
"Cost of Goods and Services Sold": "0",
"Depreciation, Depletion, Amortization": "439,000",
"General and Administrative Expense": "1,166,000",
"Intangible Assets": "2,041,000",
"Liabilities, Current": "7,748,000",
"Long Term Liabilities": "0",
"Operating Expenses": "89,000",
"Other Assets": "5,000",
"Other Compr. Net Income": "-824,000",
"Other Expenses": "2,552,000",
"Other Liabilities": "8,564,000",
"Other Net Income": "-2,378,000",
"Other Revenues": "3,877,000",
"Property Plant and Equipment": "7,446,000"
},
"output_variables": {
"Assets": "14,894,000",
"Liabilities": "16,312,000",
"Expenses": "4,246,000",
"Revenues": "3,877,000",
"Stockholders Equity": "-1,418,000",
"Net Income": "-2,747,000",
"Comprehensive Net Income": "-3,571,000",
"BaseVar": "43,009,500",
"ECR before LimitedLiability": "-118%",
"Economic Capital Ratio": "10%"
}
}
},
"top_rated": false,
"trend": -29.0,
"value": 0.10056954954526072,
"company_index": "https://www.realrate-archive.com/us_hotels/2016/industry_indexes/0000858339.svg",
"analysing_equity": "https://www.realrate-archive.com/us_hotels/2016/analytics/equity/0000858339.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_hotels/2016/analytics/profit_loss/0000858339.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_hotels/2016/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"81.1 B"
],
[
"Assets",
"169 B"
],
[
"Expenses",
"77.1 B"
],
[
"Stockholders Equity",
"52.4 B"
]
],
"industry_id": "us_hotels",
"industry_label": "Hotels & Motels",
"num_companies": 30,
"num_top_companies": 7,
"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"
}
},
"2013": {
"0000907242": {
"rank": 1,
"ecr": "141"
},
"0001048286": {
"rank": 2,
"ecr": "140"
},
"0000216877": {
"rank": 3,
"ecr": "122"
},
"0000911147": {
"rank": 4,
"ecr": "119"
},
"0000863015": {
"rank": 5,
"ecr": "118"
},
"0001517007": {
"rank": 6,
"ecr": "113"
},
"0000316206": {
"rank": 7,
"ecr": "102"
},
"0001061937": {
"rank": 8,
"ecr": "102"
},
"0001162556": {
"rank": 9,
"ecr": "99"
},
"0001297735": {
"rank": 10,
"ecr": "98"
},
"0001295810": {
"rank": 11,
"ecr": "96"
},
"0001174922": {
"rank": 12,
"ecr": "77"
},
"0001115836": {
"rank": 13,
"ecr": "73"
},
"0001479046": {
"rank": 14,
"ecr": "72"
},
"0000891482": {
"rank": 15,
"ecr": "72"
},
"0001361658": {
"rank": 16,
"ecr": "72"
},
"0001052595": {
"rank": 17,
"ecr": "55"
},
"0000918543": {
"rank": 18,
"ecr": "50"
},
"0001313536": {
"rank": 19,
"ecr": "42"
},
"0001527705": {
"rank": 20,
"ecr": "41"
},
"0000834162": {
"rank": 21,
"ecr": "40"
},
"0001180638": {
"rank": 22,
"ecr": "39"
},
"0001510130": {
"rank": 23,
"ecr": "39"
},
"0000356213": {
"rank": 24,
"ecr": "38"
},
"0001485589": {
"rank": 25,
"ecr": "38"
},
"0001342126": {
"rank": 26,
"ecr": "30"
},
"0000858339": {
"rank": 27,
"ecr": "28"
},
"0000921738": {
"rank": 28,
"ecr": "1.6"
}
},
"2014": {
"0001476246": {
"rank": 1,
"ecr": "223"
},
"0001517007": {
"rank": 2,
"ecr": "153"
},
"0001048286": {
"rank": 3,
"ecr": "139"
},
"0001517401": {
"rank": 4,
"ecr": "139"
},
"0000907242": {
"rank": 5,
"ecr": "136"
},
"0000789570": {
"rank": 6,
"ecr": "129"
},
"0000216877": {
"rank": 7,
"ecr": "128"
},
"0001061937": {
"rank": 8,
"ecr": "124"
},
"0001297735": {
"rank": 9,
"ecr": "108"
},
"0001468174": {
"rank": 10,
"ecr": "104"
},
"0001052595": {
"rank": 11,
"ecr": "102"
},
"0001295810": {
"rank": 12,
"ecr": "100"
},
"0000911147": {
"rank": 13,
"ecr": "97"
},
"0001162556": {
"rank": 14,
"ecr": "85"
},
"0001479046": {
"rank": 15,
"ecr": "81"
},
"0000863015": {
"rank": 16,
"ecr": "77"
},
"0000316206": {
"rank": 17,
"ecr": "77"
},
"0001174922": {
"rank": 18,
"ecr": "75"
},
"0001527705": {
"rank": 19,
"ecr": "72"
},
"0001581164": {
"rank": 20,
"ecr": "71"
},
"0001361658": {
"rank": 21,
"ecr": "70"
},
"0000918543": {
"rank": 22,
"ecr": "68"
},
"0001585689": {
"rank": 23,
"ecr": "60"
},
"0000356213": {
"rank": 24,
"ecr": "49"
},
"0001180638": {
"rank": 25,
"ecr": "47"
},
"0001313536": {
"rank": 26,
"ecr": "46"
},
"0001590895": {
"rank": 27,
"ecr": "44"
},
"0001115836": {
"rank": 28,
"ecr": "40"
},
"0001610979": {
"rank": 29,
"ecr": "39"
},
"0000899647": {
"rank": 30,
"ecr": "38"
},
"0001594617": {
"rank": 31,
"ecr": "35"
},
"0000921738": {
"rank": 32,
"ecr": "35"
},
"0000891482": {
"rank": 33,
"ecr": "32"
},
"0001342126": {
"rank": 34,
"ecr": "27"
},
"0001590584": {
"rank": 35,
"ecr": "27"
},
"0000858339": {
"rank": 36,
"ecr": "4.4"
}
},
"2015": {
"0000858339": {
"rank": 1,
"ecr": "275"
},
"0000907242": {
"rank": 2,
"ecr": "156"
},
"0000216877": {
"rank": 3,
"ecr": "141"
},
"0000863015": {
"rank": 4,
"ecr": "139"
},
"0001295810": {
"rank": 5,
"ecr": "138"
},
"0001048286": {
"rank": 6,
"ecr": "134"
},
"0000789570": {
"rank": 7,
"ecr": "128"
},
"0001476246": {
"rank": 8,
"ecr": "118"
},
"0001061937": {
"rank": 9,
"ecr": "115"
},
"0001517401": {
"rank": 10,
"ecr": "115"
},
"0001297735": {
"rank": 11,
"ecr": "114"
},
"0000911147": {
"rank": 12,
"ecr": "111"
},
"0001162556": {
"rank": 13,
"ecr": "107"
},
"0001527705": {
"rank": 14,
"ecr": "104"
},
"0001590895": {
"rank": 15,
"ecr": "91"
},
"0001468174": {
"rank": 16,
"ecr": "89"
},
"0001585689": {
"rank": 17,
"ecr": "80"
},
"0001581164": {
"rank": 18,
"ecr": "78"
},
"0001361658": {
"rank": 19,
"ecr": "71"
},
"0000316206": {
"rank": 20,
"ecr": "70"
},
"0000891482": {
"rank": 21,
"ecr": "70"
},
"0001046311": {
"rank": 22,
"ecr": "68"
},
"0001594617": {
"rank": 23,
"ecr": "64"
},
"0001313536": {
"rank": 24,
"ecr": "58"
},
"0001115836": {
"rank": 25,
"ecr": "54"
},
"0001610979": {
"rank": 26,
"ecr": "52"
},
"0000356213": {
"rank": 27,
"ecr": "52"
},
"0001174922": {
"rank": 28,
"ecr": "49"
},
"0000921738": {
"rank": 29,
"ecr": "40"
},
"0000844887": {
"rank": 30,
"ecr": "39"
},
"0001180638": {
"rank": 31,
"ecr": "39"
},
"0001342126": {
"rank": 32,
"ecr": "38"
},
"0001590584": {
"rank": 33,
"ecr": "8.2"
}
},
"2016": {
"0001575879": {
"rank": 1,
"ecr": "448"
},
"0000907242": {
"rank": 2,
"ecr": "174"
},
"0001061937": {
"rank": 3,
"ecr": "132"
},
"0001048286": {
"rank": 4,
"ecr": "129"
},
"0001476246": {
"rank": 5,
"ecr": "120"
},
"0001295810": {
"rank": 6,
"ecr": "118"
},
"0000911147": {
"rank": 7,
"ecr": "118"
},
"0001162556": {
"rank": 8,
"ecr": "104"
},
"0001300514": {
"rank": 9,
"ecr": "103"
},
"0001517401": {
"rank": 10,
"ecr": "97"
},
"0001468174": {
"rank": 11,
"ecr": "93"
},
"0001115836": {
"rank": 12,
"ecr": "86"
},
"0001046311": {
"rank": 13,
"ecr": "76"
},
"0001581164": {
"rank": 14,
"ecr": "75"
},
"0001361658": {
"rank": 15,
"ecr": "71"
},
"0001590895": {
"rank": 16,
"ecr": "68"
},
"0001653653": {
"rank": 17,
"ecr": "67"
},
"0000918543": {
"rank": 18,
"ecr": "63"
},
"0001585689": {
"rank": 19,
"ecr": "61"
},
"0001594617": {
"rank": 20,
"ecr": "59"
},
"0001313536": {
"rank": 21,
"ecr": "58"
},
"0001174922": {
"rank": 22,
"ecr": "51"
},
"0001610979": {
"rank": 23,
"ecr": "45"
},
"0000921738": {
"rank": 24,
"ecr": "42"
},
"0001180638": {
"rank": 25,
"ecr": "40"
},
"0001590584": {
"rank": 26,
"ecr": "40"
},
"0001656239": {
"rank": 27,
"ecr": "28"
},
"0001611046": {
"rank": 28,
"ecr": "15"
},
"0000844887": {
"rank": 29,
"ecr": "11"
},
"0000858339": {
"rank": 30,
"ecr": "10"
}
}
},
"rating_box": [
[
"Top rated",
"7 of 30"
],
[
"Best, worst rating",
"448 %, 10.1 %"
],
[
"New companies",
"6"
]
],
"regression_plot": "https://www.realrate-archive.com/us_hotels/2016/backtesting_correlation/regression_2016.svg",
"scentences": [
"Belmond Ltd climbed 13 positions from 25 to 12 due to its excellent Revenues.",
"Caesars Holdings INC lost 29 positions from 1 to 30 due to its bad Comprehensive Net Income.",
"Caesars Acquisition Co entered the 2017 ranking at rank 1, making it the best newcomer."
],
"url_segment": "2017-us-hotels",
"year": 2017,
"feature_importance": "https://www.realrate-archive.com/us_hotels/2016/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
}
}
}
}