{
"company_details": [
{
"company_id": "0001172358",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001172358.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001172358.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001172358.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001172358_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001172358_main_keyfigs.svg",
"name": "Dorchester Minerals L P",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001172358.svg",
"report_text": "The relative strengths and weaknesses of Dorchester Minerals L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Dorchester Minerals L P compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 89% points.The greatest weakness of Dorchester Minerals L P is the variable Oil and Gas Property, reducing the Economic Capital Ratio by 65% points.
The company's Economic Capital Ratio, given in the ranking table, is 214%, being 126% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001172358_2022_Dorchester_Minerals_L_P.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "41.9",
"Assets": "-8.22",
"Stockholders Equity": "29.3",
"ECR before LimitedLiability": "108",
"Long-term Debt": "17.6",
"Liabilities, Current": "21.6",
"Other Liabilities": "12.1",
"Other Assets": "4.66",
"Oil and Gas Property": "-57.9",
"Property, Plant and Equipment": "12.8",
"Revenues": "-34.0",
"Net Income": "64.3",
"Other Revenues": "-33.9",
"Other Expenses": "-19.3",
"Expenses": "17.9",
"General and Administrative Expense": "7.92",
"Depreciation, Depletion, Amortization": "6.65",
"Operating Expenses": "23.6",
"Comprehensive Net Income": "64.4",
"Other Net Income": "75.8",
"Economic Capital Ratio": "91.4"
},
"2012": {
"Other Liabilities": "15.6",
"Liabilities": "47.5",
"Assets": "-10.6",
"Stockholders Equity": "34.3",
"ECR before LimitedLiability": "131",
"Liabilities, Current": "24.0",
"Long-term Debt": "20.1",
"Assets, Current": "-6.11",
"Oil and Gas Property": "-47.5",
"Property, Plant and Equipment": "13.6",
"Revenues": "-32.3",
"Net Income": "78.5",
"Other Revenues": "-32.2",
"Expenses": "24.0",
"Operating Expenses": "22.7",
"Other Expenses": "-13.8",
"Depreciation, Depletion, Amortization": "7.90",
"General and Administrative Expense": "8.90",
"Comprehensive Net Income": "78.5",
"Other Net Income": "83.2",
"Economic Capital Ratio": "106"
},
"2013": {
"Liabilities": "56.9",
"Assets": "-8.28",
"Stockholders Equity": "34.8",
"ECR before LimitedLiability": "131",
"Liabilities, Current": "28.6",
"Long-term Debt": "24.2",
"Other Liabilities": "20.6",
"Property, Plant and Equipment": "18.1",
"Assets, Current": "-11.1",
"Oil and Gas Property": "-42.0",
"Revenues": "-34.7",
"Net Income": "86.1",
"Other Revenues": "-34.8",
"Expenses": "24.4",
"Operating Expenses": "22.8",
"General and Administrative Expense": "5.95",
"Depreciation, Depletion, Amortization": "9.72",
"Other Expenses": "-11.1",
"Comprehensive Net Income": "85.9",
"Other Net Income": "92.2",
"Economic Capital Ratio": "115"
},
"2020": {
"Liabilities, Current": "21.3",
"Liabilities": "42.1",
"Assets": "-6.97",
"Stockholders Equity": "33.2",
"ECR before LimitedLiability": "113",
"Long-term Debt": "19.9",
"Other Liabilities": "9.13",
"Property, Plant and Equipment": "9.97",
"Oil and Gas Property": "-34.5",
"Other Revenues": "-15.3",
"Revenues": "50.4",
"Net Income": "73.9",
"Revenue from Contract with Customer": "65.0",
"Depreciation, Depletion, Amortization": "-14.3",
"Expenses": "22.4",
"Operating Expenses": "17.5",
"Cost of Goods and Services Sold": "3.56",
"General and Administrative Expense": "-6.22",
"Other Expenses": "23.2",
"Comprehensive Net Income": "74.2",
"Economic Capital Ratio": "100"
},
"2021": {
"Liabilities": "68.0",
"Assets": "-21.1",
"Stockholders Equity": "46.4",
"ECR before LimitedLiability": "132",
"Liabilities, Current": "45.0",
"Other Liabilities": "11.3",
"Long-term Debt": "28.8",
"Property, Plant and Equipment": "23.3",
"Oil and Gas Property": "-64.5",
"Assets, Current": "-16.4",
"Other Revenues": "-23.1",
"Revenues": "65.4",
"Net Income": "88.5",
"Revenue from Contract with Customer": "79.1",
"Expenses": "23.8",
"Other Expenses": "7.08",
"Depreciation, Depletion, Amortization": "-6.09",
"Operating Expenses": "18.6",
"Comprehensive Net Income": "88.8",
"Other Net Income": "6.06",
"Economic Capital Ratio": "126"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001172358_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "28,456",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,088",
"Liabilities, Current": "568",
"Long-term Debt": "0",
"Oil and Gas Property": "114,136",
"Operating Expenses": "0",
"Other Assets": "177",
"Other Compr. Net Income": "0",
"Other Expenses": "20,793",
"Other Liabilities": "90",
"Other Net Income": "69,526",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,430"
},
"output_variables": {
"Liabilities": "658",
"Assets": "142,769",
"Revenues": "0",
"Expenses": "27,311",
"Stockholders Equity": "142,111",
"Net Income": "42,215",
"Comprehensive Net Income": "42,215",
"BaseVar": "131,752",
"ECR before LimitedLiability": "172%",
"Economic Capital Ratio": "183%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "26,070",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,815",
"Liabilities, Current": "487",
"Long-term Debt": "0",
"Oil and Gas Property": "97,601",
"Operating Expenses": "0",
"Other Assets": "129",
"Other Compr. Net Income": "0",
"Other Expenses": "19,364",
"Other Liabilities": "50",
"Other Net Income": "63,215",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,014"
},
"output_variables": {
"Liabilities": "537",
"Assets": "123,800",
"Revenues": "0",
"Expenses": "25,193",
"Stockholders Equity": "123,263",
"Net Income": "38,022",
"Comprehensive Net Income": "38,022",
"BaseVar": "116,981",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "185%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "28,198",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,196",
"Liabilities, Current": "950",
"Long-term Debt": "0",
"Oil and Gas Property": "84,507",
"Operating Expenses": "0",
"Other Assets": "80",
"Other Compr. Net Income": "0",
"Other Expenses": "15,798",
"Other Liabilities": "11",
"Other Net Income": "66,045",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,475"
},
"output_variables": {
"Liabilities": "961",
"Assets": "112,785",
"Revenues": "0",
"Expenses": "22,469",
"Stockholders Equity": "111,824",
"Net Income": "43,576",
"Comprehensive Net Income": "43,576",
"BaseVar": "111,752",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "200%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "18,221",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "11,909",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,459",
"Liabilities, Current": "1,878",
"Long-term Debt": "1,885",
"Oil and Gas Property": "67,963",
"Operating Expenses": "3,880",
"Other Assets": "2,143",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "46,928",
"Taxes": "1,813"
},
"output_variables": {
"Liabilities": "3,763",
"Assets": "88,327",
"Revenues": "46,928",
"Expenses": "25,061",
"Stockholders Equity": "84,564",
"Net Income": "21,867",
"Comprehensive Net Income": "21,867",
"BaseVar": "90,678",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "167%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "46,661",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,464",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,189",
"Liabilities, Current": "2,803",
"Long-term Debt": "1,594",
"Oil and Gas Property": "98,319",
"Operating Expenses": "3,929",
"Other Assets": "1,827",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "93,423",
"Taxes": "3,667"
},
"output_variables": {
"Liabilities": "4,397",
"Assets": "146,807",
"Revenues": "93,423",
"Expenses": "23,249",
"Stockholders Equity": "142,410",
"Net Income": "70,174",
"Comprehensive Net Income": "70,174",
"BaseVar": "147,939",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "214%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 2.143128754118431,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001172358.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001172358.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001172358.svg"
},
{
"company_id": "0001696088",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001696088.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001696088.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001696088.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001696088_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001696088_main_keyfigs.svg",
"name": "Energy Resources 12 L P",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001696088.svg",
"report_text": "The relative strengths and weaknesses of Energy Resources 12 L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Energy Resources 12 L P compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 45% points.The greatest weakness of Energy Resources 12 L P is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 143%, being 55% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001696088_2022_Energy_Resources_12_L_P.pdf",
"shrinked_graph_json": {
"2017": {
"Long-term Debt": "9.32",
"Liabilities": "12.7",
"Stockholders Equity": "40.3",
"ECR before LimitedLiability": "45.3",
"Other Liabilities": "-6.43",
"Liabilities, Current": "9.25",
"Other Assets": "97.9",
"Assets": "9.48",
"Assets, Current": "-0.843",
"Oil and Gas Property": "-2.02",
"Property, Plant and Equipment": "-2.19",
"Revenues": "-12.9",
"Net Income": "5.83",
"Other Revenues": "-12.4",
"Operating Expenses": "11.4",
"Expenses": "23.2",
"General and Administrative Expense": "6.51",
"Depreciation, Depletion, Amortization": "4.26",
"Comprehensive Net Income": "5.83",
"Other Net Income": "-3.32",
"Economic Capital Ratio": "33.7"
},
"2018": {
"Liabilities": "2.23",
"Assets": "6.90",
"Stockholders Equity": "18.9",
"ECR before LimitedLiability": "30.3",
"Liabilities, Current": "5.22",
"Other Liabilities": "-14.5",
"Long-term Debt": "9.13",
"Property, Plant and Equipment": "-4.26",
"Oil and Gas Property": "23.7",
"Revenues": "-7.91",
"Net Income": "11.1",
"Revenue from Contract with Customer": "-11.7",
"Other Revenues": "4.16",
"Cost of Goods and Services Sold": "-3.20",
"Expenses": "19.2",
"Depreciation, Depletion, Amortization": "1.32",
"Other Expenses": "2.37",
"Operating Expenses": "14.4",
"General and Administrative Expense": "4.85",
"Comprehensive Net Income": "11.2",
"Economic Capital Ratio": "15.9"
},
"2019": {
"Liabilities, Current": "10.3",
"Liabilities": "27.0",
"Stockholders Equity": "32.7",
"ECR before LimitedLiability": "63.8",
"Long-term Debt": "15.7",
"Other Liabilities": "3.58",
"Revenues": "13.3",
"Net Income": "23.1",
"Other Revenues": "32.1",
"Revenue from Contract with Customer": "-19.4",
"Taxes": "-3.20",
"Expenses": "12.4",
"Other Expenses": "8.51",
"Depreciation, Depletion, Amortization": "-5.22",
"Cost of Goods and Services Sold": "-9.47",
"General and Administrative Expense": "3.87",
"Operating Expenses": "17.6",
"Oil and Gas Property": "-11.1",
"Comprehensive Net Income": "23.5",
"Other Net Income": "-2.69",
"Economic Capital Ratio": "53.9"
},
"2020": {
"Liabilities, Current": "11.0",
"Liabilities": "25.8",
"Stockholders Equity": "45.1",
"ECR before LimitedLiability": "75.4",
"Long-term Debt": "12.1",
"Other Liabilities": "4.75",
"Assets": "1.66",
"Oil and Gas Property": "7.02",
"Other Revenues": "18.5",
"Revenues": "2.69",
"Net Income": "24.0",
"Revenue from Contract with Customer": "-15.1",
"Depreciation, Depletion, Amortization": "-4.89",
"Expenses": "19.8",
"Operating Expenses": "16.9",
"Cost of Goods and Services Sold": "-10.00",
"General and Administrative Expense": "3.75",
"Other Expenses": "15.9",
"Taxes": "-1.77",
"Comprehensive Net Income": "24.2",
"Economic Capital Ratio": "62.9"
},
"2021": {
"Liabilities": "35.6",
"Stockholders Equity": "44.5",
"ECR before LimitedLiability": "60.7",
"Liabilities, Current": "21.5",
"Other Liabilities": "4.99",
"Long-term Debt": "13.8",
"Assets": "-5.63",
"Oil and Gas Property": "-24.2",
"Other Revenues": "33.0",
"Revenues": "8.64",
"Net Income": "15.1",
"Gains/Losses on Derivatives": "2.74",
"Revenue from Contract with Customer": "-28.9",
"Expenses": "3.88",
"Other Expenses": "4.41",
"Cost of Goods and Services Sold": "-11.1",
"Depreciation, Depletion, Amortization": "-6.87",
"General and Administrative Expense": "4.14",
"Operating Expenses": "15.2",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "54.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001696088_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "99",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "60,494",
"Other Compr. Net Income": "0",
"Other Expenses": "525",
"Other Liabilities": "5,448",
"Other Net Income": "114",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,448",
"Assets": "60,494",
"Revenues": "0",
"Expenses": "624",
"Stockholders Equity": "55,046",
"Net Income": "-510",
"Comprehensive Net Income": "-510",
"BaseVar": "33,429",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "119%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "13,758",
"Cost of Goods and Services Sold": "5,694",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,928",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,615",
"Liabilities, Current": "11,700",
"Long-term Debt": "383",
"Oil and Gas Property": "182,079",
"Operating Expenses": "0",
"Other Assets": "1,748",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "39,500",
"Other Net Income": "-824",
"Other Revenues": "25,721",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,294"
},
"output_variables": {
"Liabilities": "51,584",
"Assets": "197,585",
"Revenues": "25,721",
"Expenses": "14,531",
"Stockholders Equity": "146,001",
"Net Income": "10,366",
"Comprehensive Net Income": "10,366",
"BaseVar": "150,051",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "111%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "23,021",
"Cost of Goods and Services Sold": "17,028",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "17,203",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,323",
"Liabilities, Current": "9,260",
"Long-term Debt": "571",
"Oil and Gas Property": "197,499",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-3,763",
"Other Revenues": "64,431",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "5,772"
},
"output_variables": {
"Liabilities": "9,831",
"Assets": "220,520",
"Revenues": "64,431",
"Expenses": "42,327",
"Stockholders Equity": "210,689",
"Net Income": "18,341",
"Comprehensive Net Income": "18,341",
"BaseVar": "183,698",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "139%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,706",
"Cost of Goods and Services Sold": "15,456",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "14,204",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,377",
"Liabilities, Current": "4,253",
"Long-term Debt": "624",
"Oil and Gas Property": "192,170",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "759",
"Other Revenues": "34,915",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,925"
},
"output_variables": {
"Liabilities": "4,878",
"Assets": "200,876",
"Revenues": "34,915",
"Expenses": "34,962",
"Stockholders Equity": "195,998",
"Net Income": "711",
"Comprehensive Net Income": "711",
"BaseVar": "146,671",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "129%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "19,166",
"Cost of Goods and Services Sold": "17,594",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "15,285",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,384",
"Liabilities, Current": "3,033",
"Long-term Debt": "744",
"Oil and Gas Property": "181,409",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,383",
"Other Revenues": "57,910",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,401"
},
"output_variables": {
"Liabilities": "3,777",
"Assets": "200,575",
"Revenues": "57,910",
"Expenses": "39,664",
"Stockholders Equity": "196,798",
"Net Income": "16,863",
"Comprehensive Net Income": "16,863",
"BaseVar": "163,529",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "143%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 1.4261666353781617,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001696088.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001696088.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001696088.svg"
},
{
"company_id": "0001462103",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001462103.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001462103.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001462103.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001462103_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001462103_main_keyfigs.svg",
"name": "Mewbourne Energy Partners 09 A L P",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001462103.svg",
"report_text": "The relative strengths and weaknesses of Mewbourne Energy Partners 09 A L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Mewbourne Energy Partners 09 A L P compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 89% points.The greatest weakness of Mewbourne Energy Partners 09 A L P is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 40% points.
The company's Economic Capital Ratio, given in the ranking table, is 142%, being 54% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001462103_2022_Mewbourne_Energy_Partners_09_A_L_P.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "42.2",
"Stockholders Equity": "28.0",
"ECR before LimitedLiability": "108",
"Long-term Debt": "17.9",
"Liabilities, Current": "21.4",
"Other Liabilities": "12.4",
"Assets, Current": "5.55",
"Assets": "-6.58",
"Other Assets": "4.78",
"Oil and Gas Property": "-101",
"Property, Plant and Equipment": "13.0",
"Revenues": "58.8",
"Net Income": "64.7",
"Other Revenues": "58.8",
"Expenses": "16.2",
"General and Administrative Expense": "11.2",
"Depreciation, Depletion, Amortization": "-19.5",
"Operating Expenses": "24.0",
"Comprehensive Net Income": "64.8",
"Other Net Income": "-9.85",
"Economic Capital Ratio": "91.2"
},
"2012": {
"Other Liabilities": "9.28",
"Liabilities": "32.1",
"Assets": "1.93",
"Stockholders Equity": "31.6",
"ECR before LimitedLiability": "57.3",
"Liabilities, Current": "14.6",
"Long-term Debt": "12.1",
"Oil and Gas Property": "28.8",
"Property, Plant and Equipment": "-5.00",
"Revenues": "35.4",
"Net Income": "6.59",
"Other Revenues": "35.6",
"Taxes": "-2.11",
"Expenses": "-19.2",
"Operating Expenses": "23.2",
"Other Expenses": "-37.3",
"Depreciation, Depletion, Amortization": "-12.7",
"General and Administrative Expense": "12.2",
"Comprehensive Net Income": "6.54",
"Other Net Income": "-5.55",
"Economic Capital Ratio": "31.8"
},
"2013": {
"Liabilities": "32.5",
"Assets": "-3.37",
"Stockholders Equity": "34.9",
"ECR before LimitedLiability": "73.3",
"Liabilities, Current": "14.8",
"Long-term Debt": "12.5",
"Other Liabilities": "10.6",
"Property, Plant and Equipment": "2.30",
"Oil and Gas Property": "-17.1",
"Revenues": "28.2",
"Net Income": "25.6",
"Other Revenues": "28.1",
"Taxes": "-1.34",
"Expenses": "6.41",
"Operating Expenses": "15.6",
"General and Administrative Expense": "7.07",
"Depreciation, Depletion, Amortization": "-7.62",
"Other Expenses": "-7.96",
"Comprehensive Net Income": "25.4",
"Other Net Income": "-9.19",
"Economic Capital Ratio": "56.6"
},
"2014": {
"Other Liabilities": "9.56",
"Liabilities": "29.4",
"Assets": "-5.66",
"Stockholders Equity": "37.4",
"ECR before LimitedLiability": "90.0",
"Long-term Debt": "10.9",
"Liabilities, Current": "13.6",
"Property, Plant and Equipment": "2.56",
"Oil and Gas Property": "-30.5",
"Revenues": "24.8",
"Net Income": "35.1",
"Other Revenues": "25.5",
"Operating Expenses": "16.5",
"Expenses": "16.7",
"General and Administrative Expense": "5.56",
"Depreciation, Depletion, Amortization": "-6.99",
"Taxes": "-1.70",
"Other Expenses": "3.07",
"Comprehensive Net Income": "35.1",
"Other Net Income": "-6.77",
"Economic Capital Ratio": "65.0"
},
"2015": {
"Liabilities, Current": "-0.171",
"Liabilities": "-0.929",
"ECR before LimitedLiability": "-24.1",
"Long-term Debt": "-0.0907",
"Other Liabilities": "-0.0365",
"Assets, Current": "-0.338",
"Assets": "-4.91",
"Other Assets": "-0.0146",
"Oil and Gas Property": "0",
"Property, Plant and Equipment": "-3.93",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-22.0",
"Depreciation, Depletion, Amortization": "0",
"Expenses": "-27.3",
"Other Expenses": "-53.9",
"Operating Expenses": "0",
"General and Administrative Expense": "0",
"Comprehensive Net Income": "-21.3",
"Other Net Income": "0",
"Economic Capital Ratio": "-45.8"
},
"2016": {
"Long-term Debt": "17.7",
"Liabilities": "35.3",
"Stockholders Equity": "31.7",
"ECR before LimitedLiability": "56.0",
"Other Liabilities": "6.79",
"Liabilities, Current": "15.3",
"Revenues": "45.3",
"Net Income": "13.0",
"Other Revenues": "44.4",
"Taxes": "-2.78",
"Expenses": "-19.7",
"General and Administrative Expense": "9.22",
"Depreciation, Depletion, Amortization": "-3.76",
"Operating Expenses": "22.2",
"Other Expenses": "-42.6",
"Assets, Current": "-2.31",
"Oil and Gas Property": "25.9",
"Property, Plant and Equipment": "-5.97",
"Other Net Income": "-6.27",
"Comprehensive Net Income": "13.2",
"Economic Capital Ratio": "37.5"
},
"2017": {
"Long-term Debt": "19.9",
"Liabilities": "38.4",
"Assets": "-3.12",
"Stockholders Equity": "30.1",
"ECR before LimitedLiability": "79.0",
"Other Liabilities": "8.49",
"Liabilities, Current": "17.4",
"Assets, Current": "1.29",
"Oil and Gas Property": "-30.7",
"Property, Plant and Equipment": "6.13",
"Revenues": "42.0",
"Net Income": "36.5",
"Other Revenues": "42.9",
"Operating Expenses": "20.1",
"Comprehensive Net Income": "36.5",
"Other Net Income": "-6.82",
"Taxes": "-3.05",
"Other Expenses": "-24.6",
"General and Administrative Expense": "8.57",
"Depreciation, Depletion, Amortization": "-2.52",
"Economic Capital Ratio": "67.4"
},
"2018": {
"Liabilities": "15.4",
"Stockholders Equity": "11.4",
"ECR before LimitedLiability": "47.4",
"Liabilities, Current": "13.9",
"Other Liabilities": "7.67",
"Long-term Debt": "-7.33",
"Revenues": "22.1",
"Net Income": "26.6",
"Revenue from Contract with Customer": "-16.4",
"Other Revenues": "40.8",
"Cost of Goods and Services Sold": "0.900",
"Expenses": "2.42",
"Depreciation, Depletion, Amortization": "-1.91",
"Taxes": "-2.55",
"Other Expenses": "2.05",
"General and Administrative Expense": "4.71",
"Property, Plant and Equipment": "-0.942",
"Oil and Gas Property": "3.00",
"Other Net Income": "1.66",
"Comprehensive Net Income": "26.6",
"Economic Capital Ratio": "33.0"
},
"2019": {
"Liabilities, Current": "12.3",
"Liabilities": "8.14",
"Stockholders Equity": "6.68",
"ECR before LimitedLiability": "37.6",
"Long-term Debt": "-9.24",
"Other Liabilities": "3.20",
"Revenues": "18.4",
"Net Income": "23.9",
"Other Revenues": "43.0",
"Revenue from Contract with Customer": "-19.9",
"Taxes": "-2.28",
"Expenses": "4.96",
"Other Expenses": "8.06",
"Cost of Goods and Services Sold": "3.14",
"General and Administrative Expense": "2.40",
"Operating Expenses": "-5.20",
"Oil and Gas Property": "16.0",
"Assets, Current": "-1.25",
"Property, Plant and Equipment": "-5.06",
"Comprehensive Net Income": "24.4",
"Economic Capital Ratio": "27.6"
},
"2020": {
"Property, Plant and Equipment": "-15.9",
"Assets": "-12.7",
"Stockholders Equity": "-7.48",
"ECR before LimitedLiability": "-18.4",
"Assets, Current": "-6.59",
"Oil and Gas Property": "21.1",
"Other Revenues": "14.1",
"Revenues": "1.96",
"Net Income": "-16.9",
"Revenue from Contract with Customer": "-11.2",
"Gains/Losses on Derivatives": "-0.450",
"Expenses": "-17.9",
"Operating Expenses": "-1.16",
"Cost of Goods and Services Sold": "1.87",
"General and Administrative Expense": "2.11",
"Other Expenses": "-18.4",
"Taxes": "-1.03",
"Long-term Debt": "-0.694",
"Comprehensive Net Income": "-16.8",
"Other Net Income": "0.497",
"Economic Capital Ratio": "-31.0"
},
"2021": {
"Liabilities": "15.8",
"Property, Plant and Equipment": "2.95",
"Stockholders Equity": "-7.80",
"ECR before LimitedLiability": "60.3",
"Liabilities, Current": "26.9",
"Other Liabilities": "6.71",
"Long-term Debt": "-30.5",
"Other Revenues": "89.0",
"Revenues": "58.5",
"Net Income": "62.9",
"Gains/Losses on Derivatives": "3.74",
"Revenue from Contract with Customer": "-40.5",
"Other Assets": "-10.1",
"Comprehensive Net Income": "63.4",
"Taxes": "-5.93",
"Other Expenses": "3.96",
"Cost of Goods and Services Sold": "4.65",
"Depreciation, Depletion, Amortization": "2.81",
"Other Net Income": "5.16",
"Operating Expenses": "-9.29",
"Economic Capital Ratio": "54.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001462103_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,271",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,867",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "659",
"Liabilities, Current": "373",
"Long-term Debt": "0",
"Oil and Gas Property": "49,259",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,997",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "26,515",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,378"
},
"output_variables": {
"Liabilities": "373",
"Assets": "52,530",
"Revenues": "26,515",
"Expenses": "10,902",
"Stockholders Equity": "52,158",
"Net Income": "15,613",
"Comprehensive Net Income": "15,613",
"BaseVar": "49,650",
"ECR before LimitedLiability": "172%",
"Economic Capital Ratio": "183%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,623",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,417",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "450",
"Liabilities, Current": "179",
"Long-term Debt": "0",
"Oil and Gas Property": "35,181",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "11,850",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "13,000",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "628"
},
"output_variables": {
"Liabilities": "179",
"Assets": "36,804",
"Revenues": "13,000",
"Expenses": "17,346",
"Stockholders Equity": "36,625",
"Net Income": "-4,346",
"Comprehensive Net Income": "-4,346",
"BaseVar": "37,306",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "111%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,488",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,721",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "403",
"Liabilities, Current": "257",
"Long-term Debt": "0",
"Oil and Gas Property": "30,340",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,881",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "9,759",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "406"
},
"output_variables": {
"Liabilities": "257",
"Assets": "31,829",
"Revenues": "9,759",
"Expenses": "7,412",
"Stockholders Equity": "31,571",
"Net Income": "2,347",
"Comprehensive Net Income": "2,347",
"BaseVar": "26,689",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "142%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "856",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,207",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "366",
"Liabilities, Current": "246",
"Long-term Debt": "0",
"Oil and Gas Property": "27,229",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,413",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "7,738",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "395"
},
"output_variables": {
"Liabilities": "246",
"Assets": "28,084",
"Revenues": "7,738",
"Expenses": "5,382",
"Stockholders Equity": "27,838",
"Net Income": "2,357",
"Comprehensive Net Income": "2,357",
"BaseVar": "22,300",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "144%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "450",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,409",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "184",
"Liabilities, Current": "118",
"Long-term Debt": "0",
"Oil and Gas Property": "7,545",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "17,552",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,073",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "173"
},
"output_variables": {
"Liabilities": "118",
"Assets": "7,995",
"Revenues": "3,073",
"Expenses": "19,318",
"Stockholders Equity": "7,877",
"Net Income": "-16,245",
"Comprehensive Net Income": "-16,245",
"BaseVar": "17,939",
"ECR before LimitedLiability": "-399%",
"Economic Capital Ratio": "0.0094%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "439",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "520",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "149",
"Liabilities, Current": "120",
"Long-term Debt": "0",
"Oil and Gas Property": "5,900",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,249",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,318",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "135"
},
"output_variables": {
"Liabilities": "120",
"Assets": "6,338",
"Revenues": "2,318",
"Expenses": "3,053",
"Stockholders Equity": "6,219",
"Net Income": "-735",
"Comprehensive Net Income": "-735",
"BaseVar": "6,559",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "110%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "420",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "363",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "130",
"Liabilities, Current": "119",
"Long-term Debt": "0",
"Oil and Gas Property": "5,541",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "870",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,384",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "140"
},
"output_variables": {
"Liabilities": "119",
"Assets": "5,961",
"Revenues": "2,384",
"Expenses": "1,504",
"Stockholders Equity": "5,843",
"Net Income": "880",
"Comprehensive Net Income": "880",
"BaseVar": "5,451",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "153%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "332",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "352",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "139",
"Liabilities, Current": "75",
"Long-term Debt": "1,209",
"Oil and Gas Property": "5,351",
"Operating Expenses": "832",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "48",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,399",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "147"
},
"output_variables": {
"Liabilities": "1,284",
"Assets": "5,682",
"Revenues": "2,399",
"Expenses": "1,517",
"Stockholders Equity": "4,399",
"Net Income": "882",
"Comprehensive Net Income": "882",
"BaseVar": "5,911",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "128%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "270",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "264",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "110",
"Liabilities, Current": "71",
"Long-term Debt": "1,081",
"Oil and Gas Property": "3,685",
"Operating Expenses": "743",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "43",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,606",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "101"
},
"output_variables": {
"Liabilities": "1,152",
"Assets": "3,954",
"Revenues": "1,606",
"Expenses": "1,261",
"Stockholders Equity": "2,803",
"Net Income": "345",
"Comprehensive Net Income": "345",
"BaseVar": "4,331",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "185",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "209",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "101",
"Liabilities, Current": "127",
"Long-term Debt": "1,126",
"Oil and Gas Property": "1,998",
"Operating Expenses": "598",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,550",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "905",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "60"
},
"output_variables": {
"Liabilities": "1,253",
"Assets": "2,183",
"Revenues": "905",
"Expenses": "2,518",
"Stockholders Equity": "930",
"Net Income": "-1,613",
"Comprehensive Net Income": "-1,613",
"BaseVar": "3,840",
"ECR before LimitedLiability": "-89%",
"Economic Capital Ratio": "35%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "516",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "110",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "142",
"Liabilities, Current": "117",
"Long-term Debt": "1,162",
"Oil and Gas Property": "0",
"Operating Expenses": "669",
"Other Assets": "1,886",
"Other Compr. Net Income": "0",
"Other Expenses": "46",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,405",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "165"
},
"output_variables": {
"Liabilities": "1,279",
"Assets": "2,402",
"Revenues": "2,405",
"Expenses": "1,132",
"Stockholders Equity": "1,123",
"Net Income": "1,273",
"Comprehensive Net Income": "1,273",
"BaseVar": "4,034",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "142%"
}
}
},
"top_rated": true,
"trend": 71.0,
"value": 1.4227225517866593,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001462103.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001462103.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001462103.svg"
},
{
"company_id": "0001349436",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001349436.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001349436.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001349436.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001349436_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001349436_main_keyfigs.svg",
"name": "Sandridge Energy INC",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001349436.svg",
"report_text": "The relative strengths and weaknesses of Sandridge Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Sandridge Energy INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 45% points.The greatest weakness of Sandridge Energy INC is the variable Other Revenues, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 142%, being 54% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001349436_2022_Sandridge_Energy_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-2.52",
"Stockholders Equity": "-14.6",
"ECR before LimitedLiability": "-56.1",
"Long-term Debt": "-3.82",
"Other Liabilities": "0.328",
"Other Assets": "21.1",
"Assets": "-12.0",
"Assets, Current": "-2.33",
"Property, Plant and Equipment": "-13.7",
"Oil and Gas Property": "-6.27",
"Revenues": "-6.90",
"Net Income": "-15.4",
"Other Revenues": "-6.86",
"Depreciation, Depletion, Amortization": "2.92",
"Expenses": "-9.50",
"Other Expenses": "-13.7",
"Taxes": "0.407",
"Operating Expenses": "4.00",
"Comprehensive Net Income": "-15.4",
"Other Net Income": "-4.49",
"Economic Capital Ratio": "-56.9"
},
"2010": {
"Liabilities": "-26.7",
"Stockholders Equity": "-20.5",
"ECR before LimitedLiability": "-28.7",
"Long-term Debt": "-37.8",
"Other Liabilities": "5.78",
"Liabilities, Current": "1.72",
"Assets, Current": "-3.02",
"Assets": "-2.40",
"Property, Plant and Equipment": "-16.0",
"Other Assets": "25.8",
"Oil and Gas Property": "-6.05",
"Revenues": "-7.67",
"Comprehensive Net Income": "0.587",
"Other Revenues": "-7.59",
"Operating Expenses": "6.27",
"Expenses": "21.3",
"Depreciation, Depletion, Amortization": "6.09",
"Other Expenses": "10.9",
"General and Administrative Expense": "-1.58",
"Other Net Income": "-12.1",
"Economic Capital Ratio": "-27.8"
},
"2011": {
"Liabilities": "-20.9",
"Stockholders Equity": "-14.0",
"ECR before LimitedLiability": "6.71",
"Long-term Debt": "-29.7",
"Liabilities, Current": "1.78",
"Other Liabilities": "4.70",
"Revenues": "5.35",
"Net Income": "15.4",
"Other Revenues": "5.41",
"Other Expenses": "-1.94",
"Expenses": "24.2",
"General and Administrative Expense": "7.48",
"Depreciation, Depletion, Amortization": "-1.69",
"Operating Expenses": "20.2",
"Assets, Current": "-4.10",
"Other Assets": "-1.49",
"Oil and Gas Property": "22.4",
"Property, Plant and Equipment": "-7.98",
"Comprehensive Net Income": "15.5",
"Other Net Income": "-12.3",
"Economic Capital Ratio": "-10.1"
},
"2012": {
"Other Liabilities": "6.15",
"Liabilities": "-16.5",
"Stockholders Equity": "-12.3",
"ECR before LimitedLiability": "26.1",
"Liabilities, Current": "2.68",
"Long-term Debt": "-28.2",
"Assets, Current": "-0.962",
"Assets": "-0.815",
"Oil and Gas Property": "19.2",
"Other Assets": "-2.16",
"Property, Plant and Equipment": "-9.28",
"Revenues": "12.8",
"Net Income": "26.2",
"Other Revenues": "13.0",
"Expenses": "22.6",
"Operating Expenses": "20.0",
"Other Expenses": "-12.3",
"Depreciation, Depletion, Amortization": "6.44",
"General and Administrative Expense": "8.97",
"Comprehensive Net Income": "26.2",
"Other Net Income": "-7.01",
"Economic Capital Ratio": "0.615"
},
"2013": {
"Liabilities": "-12.3",
"Assets": "-2.59",
"Stockholders Equity": "-12.5",
"Economic Capital Ratio": "-16.9",
"Liabilities, Current": "3.23",
"Long-term Debt": "-25.4",
"Other Liabilities": "6.99",
"Other Assets": "-2.09",
"Property, Plant and Equipment": "-11.4",
"Oil and Gas Property": "14.9",
"Revenues": "10.8",
"Net Income": "6.94",
"Other Revenues": "10.8",
"Expenses": "13.9",
"Operating Expenses": "14.9",
"General and Administrative Expense": "11.3",
"Cost of Goods and Services Sold": "-0.854",
"Depreciation, Depletion, Amortization": "8.04",
"Other Expenses": "-21.9",
"Comprehensive Net Income": "6.69",
"Other Net Income": "-16.1"
},
"2014": {
"Other Liabilities": "6.13",
"Liabilities": "-16.8",
"Assets": "4.15",
"Stockholders Equity": "-5.25",
"ECR before LimitedLiability": "32.5",
"Long-term Debt": "-28.3",
"Liabilities, Current": "2.50",
"Property, Plant and Equipment": "-6.83",
"Oil and Gas Property": "21.0",
"Assets, Current": "-1.30",
"Revenues": "7.46",
"Net Income": "30.5",
"Other Revenues": "8.21",
"Operating Expenses": "17.7",
"Expenses": "32.4",
"General and Administrative Expense": "7.86",
"Depreciation, Depletion, Amortization": "6.18",
"Other Expenses": "1.62",
"Comprehensive Net Income": "30.6",
"Other Net Income": "-10.4",
"Economic Capital Ratio": "7.48"
},
"2015": {
"Liabilities, Current": "-2.19",
"Liabilities": "3.74",
"Stockholders Equity": "-16.5",
"ECR before LimitedLiability": "-12.0",
"Long-term Debt": "-1.58",
"Other Liabilities": "9.46",
"Assets, Current": "-2.66",
"Assets": "-20.3",
"Other Assets": "-0.638",
"Oil and Gas Property": "-5.58",
"Property, Plant and Equipment": "-12.2",
"Revenues": "-0.646",
"Net Income": "-11.1",
"Depreciation, Depletion, Amortization": "3.12",
"Expenses": "-11.2",
"Other Expenses": "-35.0",
"Operating Expenses": "6.79",
"General and Administrative Expense": "3.51",
"Comprehensive Net Income": "-10.7",
"Other Net Income": "0.727",
"Economic Capital Ratio": "-33.7"
},
"2019": {
"Liabilities": "0.669",
"Stockholders Equity": "-5.65",
"ECR before LimitedLiability": "-39.4",
"Assets, Current": "-7.15",
"Assets": "-14.4",
"Oil and Gas Property": "3.73",
"Property, Plant and Equipment": "-12.9",
"Other Assets": "1.03",
"Revenues": "1.44",
"Net Income": "-42.3",
"Other Revenues": "-10.5",
"Revenue from Contract with Customer": "12.5",
"Taxes": "-1.24",
"Expenses": "-45.3",
"Other Expenses": "-47.1",
"Depreciation, Depletion, Amortization": "-8.95",
"Cost of Goods and Services Sold": "2.30",
"General and Administrative Expense": "4.46",
"Operating Expenses": "4.81",
"Comprehensive Net Income": "-41.5",
"Economic Capital Ratio": "-49.3"
},
"2020": {
"Liabilities": "-1.52",
"Stockholders Equity": "-7.76",
"ECR before LimitedLiability": "-35.4",
"Other Liabilities": "-0.775",
"Property, Plant and Equipment": "-14.4",
"Assets": "-22.4",
"Assets, Current": "-4.72",
"Oil and Gas Property": "-6.46",
"Other Revenues": "-8.03",
"Revenues": "0.883",
"Net Income": "-33.4",
"Revenue from Contract with Customer": "7.44",
"Depreciation, Depletion, Amortization": "-4.14",
"Expenses": "-33.7",
"Operating Expenses": "4.82",
"Cost of Goods and Services Sold": "1.73",
"General and Administrative Expense": "4.05",
"Other Expenses": "-36.0",
"Taxes": "-1.29",
"Comprehensive Net Income": "-33.3",
"Economic Capital Ratio": "-48.0"
},
"2021": {
"Liabilities": "14.5",
"Stockholders Equity": "14.9",
"ECR before LimitedLiability": "60.3",
"Liabilities, Current": "7.32",
"Other Liabilities": "5.00",
"Other Revenues": "-14.4",
"Revenues": "22.1",
"Net Income": "44.2",
"Gains/Losses on Derivatives": "2.75",
"Revenue from Contract with Customer": "33.4",
"Taxes": "-2.42",
"Expenses": "16.4",
"Other Expenses": "4.61",
"Cost of Goods and Services Sold": "3.42",
"Depreciation, Depletion, Amortization": "2.31",
"General and Administrative Expense": "6.08",
"Operating Expenses": "2.47",
"Assets, Current": "-2.98",
"Comprehensive Net Income": "44.5",
"Other Net Income": "4.74",
"Economic Capital Ratio": "54.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001349436_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "255,964",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "100,256",
"Liabilities, Current": "225,544",
"Long-term Debt": "2,750,678",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,062,492",
"Other Compr. Net Income": "0",
"Other Expenses": "2,083,086",
"Other Liabilities": "0",
"Other Net Income": "-177,024",
"Other Revenues": "591,044",
"Property, Plant and Equipment": "461,861",
"Revenue from Contract with Customer": "0",
"Taxes": "4,010"
},
"output_variables": {
"Liabilities": "2,976,222",
"Assets": "2,780,317",
"Revenues": "591,044",
"Expenses": "2,187,352",
"Stockholders Equity": "-195,905",
"Net Income": "-1,773,332",
"Comprehensive Net Income": "-1,773,332",
"BaseVar": "4,710,630",
"ECR before LimitedLiability": "-80%",
"Economic Capital Ratio": "38%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "175,590",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "179,565",
"Liabilities, Current": "544,458",
"Long-term Debt": "3,139,507",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "4,546,134",
"Other Compr. Net Income": "0",
"Other Expenses": "283,107",
"Other Liabilities": "0",
"Other Net Income": "-244,884",
"Other Revenues": "931,736",
"Property, Plant and Equipment": "509,724",
"Revenue from Contract with Customer": "0",
"Taxes": "29,170"
},
"output_variables": {
"Liabilities": "3,683,965",
"Assets": "5,231,448",
"Revenues": "931,736",
"Expenses": "491,842",
"Stockholders Equity": "1,547,483",
"Net Income": "195,010",
"Comprehensive Net Income": "195,010",
"BaseVar": "5,492,153",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "75%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "441,840",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "326,614",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "148,643",
"Liabilities, Current": "699,496",
"Long-term Debt": "2,971,163",
"Oil and Gas Property": "4,867,155",
"Operating Expenses": "0",
"Other Assets": "388,345",
"Other Compr. Net Income": "0",
"Other Expenses": "459,057",
"Other Liabilities": "0",
"Other Net Income": "-272,442",
"Other Revenues": "1,415,213",
"Property, Plant and Equipment": "522,269",
"Revenue from Contract with Customer": "0",
"Taxes": "46,069"
},
"output_variables": {
"Liabilities": "3,670,659",
"Assets": "6,219,609",
"Revenues": "1,415,213",
"Expenses": "980,383",
"Stockholders Equity": "2,548,950",
"Net Income": "162,388",
"Comprehensive Net Income": "162,388",
"BaseVar": "6,599,318",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "81%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,142,885",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "241,682",
"Liabilities, Current": "1,170,454",
"Long-term Debt": "4,757,822",
"Oil and Gas Property": "7,897,602",
"Operating Expenses": "0",
"Other Assets": "167,869",
"Other Compr. Net Income": "0",
"Other Expenses": "2,016,515",
"Other Liabilities": "0",
"Other Net Income": "-178,987",
"Other Revenues": "2,730,965",
"Property, Plant and Equipment": "582,375",
"Revenue from Contract with Customer": "0",
"Taxes": "47,210"
},
"output_variables": {
"Liabilities": "5,928,276",
"Assets": "9,790,731",
"Revenues": "2,730,965",
"Expenses": "2,305,407",
"Stockholders Equity": "3,862,455",
"Net Income": "246,571",
"Comprehensive Net Income": "246,571",
"BaseVar": "11,093,026",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,241,823",
"Cost of Goods and Services Sold": "57,118",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "933,818",
"Long-term Debt": "3,575,350",
"Oil and Gas Property": "5,741,453",
"Operating Expenses": "0",
"Other Assets": "135,297",
"Other Compr. Net Income": "0",
"Other Expenses": "2,068,663",
"Other Liabilities": "0",
"Other Net Income": "-339,794",
"Other Revenues": "1,983,388",
"Property, Plant and Equipment": "566,222",
"Revenue from Contract with Customer": "0",
"Taxes": "32,292"
},
"output_variables": {
"Liabilities": "4,509,168",
"Assets": "7,684,795",
"Revenues": "1,983,388",
"Expenses": "2,158,073",
"Stockholders Equity": "3,175,627",
"Net Income": "-514,479",
"Comprehensive Net Income": "-514,479",
"BaseVar": "8,875,360",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "69%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "831,918",
"Cost of Goods and Services Sold": "56,155",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "784,451",
"Long-term Debt": "3,264,954",
"Oil and Gas Property": "5,638,594",
"Operating Expenses": "0",
"Other Assets": "212,250",
"Other Compr. Net Income": "0",
"Other Expenses": "878,355",
"Other Liabilities": "0",
"Other Net Income": "-240,619",
"Other Revenues": "1,558,758",
"Property, Plant and Equipment": "576,463",
"Revenue from Contract with Customer": "0",
"Taxes": "31,731"
},
"output_variables": {
"Liabilities": "4,049,405",
"Assets": "7,259,225",
"Revenues": "1,558,758",
"Expenses": "966,241",
"Stockholders Equity": "3,209,820",
"Net Income": "351,898",
"Comprehensive Net Income": "351,898",
"BaseVar": "7,368,998",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "87%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "674,088",
"Cost of Goods and Services Sold": "24,394",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "1,742,942",
"Operating Expenses": "0",
"Other Assets": "82,365",
"Other Compr. Net Income": "0",
"Other Expenses": "5,371,676",
"Other Liabilities": "4,178,888",
"Other Net Income": "321,750",
"Other Revenues": "768,709",
"Property, Plant and Equipment": "491,760",
"Revenue from Contract with Customer": "0",
"Taxes": "15,440"
},
"output_variables": {
"Liabilities": "4,178,888",
"Assets": "2,991,155",
"Revenues": "768,709",
"Expenses": "5,411,510",
"Stockholders Equity": "-1,187,733",
"Net Income": "-4,321,051",
"Comprehensive Net Income": "-4,321,051",
"BaseVar": "7,616,242",
"ECR before LimitedLiability": "-166%",
"Economic Capital Ratio": "12%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "38,606",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "146,874",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "88,423",
"Long-term Debt": "116,814",
"Oil and Gas Property": "379,340",
"Operating Expenses": "90,938",
"Other Assets": "1,140",
"Other Compr. Net Income": "0",
"Other Expenses": "456,406",
"Other Liabilities": "0",
"Other Net Income": "-2,538",
"Other Revenues": "0",
"Property, Plant and Equipment": "188,603",
"Revenue from Contract with Customer": "266,845",
"Taxes": "19,394"
},
"output_variables": {
"Liabilities": "205,237",
"Assets": "607,689",
"Revenues": "266,845",
"Expenses": "713,612",
"Stockholders Equity": "402,452",
"Net Income": "-449,305",
"Comprehensive Net Income": "-449,305",
"BaseVar": "1,015,920",
"ECR before LimitedLiability": "-88%",
"Economic Capital Ratio": "36%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "50,812",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "50,349",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "68,877",
"Long-term Debt": "63,889",
"Oil and Gas Property": "106,222",
"Operating Expenses": "43,431",
"Other Assets": "680",
"Other Compr. Net Income": "0",
"Other Expenses": "284,423",
"Other Liabilities": "0",
"Other Net Income": "-4,492",
"Other Revenues": "0",
"Property, Plant and Equipment": "103,118",
"Revenue from Contract with Customer": "114,976",
"Taxes": "9,634"
},
"output_variables": {
"Liabilities": "132,766",
"Assets": "260,832",
"Revenues": "114,976",
"Expenses": "387,837",
"Stockholders Equity": "128,066",
"Net Income": "-277,353",
"Comprehensive Net Income": "-277,353",
"BaseVar": "511,328",
"ECR before LimitedLiability": "-142%",
"Economic Capital Ratio": "18%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "161,735",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "9,372",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "64,033",
"Long-term Debt": "43,557",
"Oil and Gas Property": "93,054",
"Operating Expenses": "35,999",
"Other Assets": "332",
"Other Compr. Net Income": "0",
"Other Expenses": "-494",
"Other Liabilities": "0",
"Other Net Income": "2,651",
"Other Revenues": "0",
"Property, Plant and Equipment": "97,791",
"Revenue from Contract with Customer": "168,882",
"Taxes": "9,918"
},
"output_variables": {
"Liabilities": "107,590",
"Assets": "352,912",
"Revenues": "168,882",
"Expenses": "54,795",
"Stockholders Equity": "245,322",
"Net Income": "116,738",
"Comprehensive Net Income": "116,738",
"BaseVar": "370,574",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "142%"
}
}
},
"top_rated": true,
"trend": 76.0,
"value": 1.421951257871498,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001349436.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001349436.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001349436.svg"
},
{
"company_id": "0001745797",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001745797.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001745797.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001745797.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001745797_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001745797_main_keyfigs.svg",
"name": "MNRL Sub Inc",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001745797.svg",
"report_text": "The relative strengths and weaknesses of MNRL Sub Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of MNRL Sub Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 47% points.The greatest weakness of MNRL Sub Inc is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 53% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001745797_2022_MNRL_Sub_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities, Current": "10.1",
"Liabilities": "23.7",
"Assets": "-1.82",
"Stockholders Equity": "43.6",
"ECR before LimitedLiability": "58.9",
"Long-term Debt": "12.6",
"Other Liabilities": "2.78",
"Oil and Gas Property": "-4.59",
"Revenues": "-5.28",
"Net Income": "12.5",
"Other Revenues": "9.55",
"Revenue from Contract with Customer": "-15.2",
"Taxes": "0.761",
"Expenses": "20.5",
"Other Expenses": "10.8",
"Depreciation, Depletion, Amortization": "5.68",
"Cost of Goods and Services Sold": "2.28",
"Operating Expenses": "0.938",
"Comprehensive Net Income": "12.8",
"Other Net Income": "-2.65",
"Economic Capital Ratio": "49.0"
},
"2020": {
"Liabilities, Current": "11.3",
"Liabilities": "25.8",
"Assets": "10.7",
"Stockholders Equity": "51.2",
"ECR before LimitedLiability": "62.6",
"Long-term Debt": "11.7",
"Other Liabilities": "4.44",
"Property, Plant and Equipment": "-3.31",
"Assets, Current": "-0.961",
"Oil and Gas Property": "41.4",
"Other Revenues": "12.8",
"Revenues": "-3.48",
"Net Income": "9.65",
"Revenue from Contract with Customer": "-15.1",
"Depreciation, Depletion, Amortization": "6.64",
"Expenses": "12.8",
"Operating Expenses": "-21.7",
"Cost of Goods and Services Sold": "2.38",
"Other Expenses": "26.1",
"Comprehensive Net Income": "9.85",
"Economic Capital Ratio": "50.1"
},
"2021": {
"Liabilities": "30.4",
"Assets": "-7.17",
"Stockholders Equity": "46.8",
"ECR before LimitedLiability": "59.4",
"Liabilities, Current": "17.3",
"Other Liabilities": "4.26",
"Long-term Debt": "12.3",
"Property, Plant and Equipment": "1.88",
"Oil and Gas Property": "-22.4",
"Expenses": "12.8",
"Other Revenues": "19.6",
"Net Income": "14.5",
"Other Expenses": "5.00",
"Cost of Goods and Services Sold": "2.92",
"Depreciation, Depletion, Amortization": "4.84",
"Operating Expenses": "-1.65",
"Comprehensive Net Income": "14.8",
"Gains/Losses on Derivatives": "2.34",
"Other Net Income": "2.91",
"Revenue from Contract with Customer": "-24.4",
"Economic Capital Ratio": "53.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001745797_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "83,112",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "21,963",
"Liabilities, Current": "11,533",
"Long-term Debt": "0",
"Oil and Gas Property": "679,622",
"Operating Expenses": "64,297",
"Other Assets": "21,428",
"Other Compr. Net Income": "0",
"Other Expenses": "-19,284",
"Other Liabilities": "0",
"Other Net Income": "-12,900",
"Other Revenues": "101,515",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,533",
"Assets": "784,162",
"Revenues": "101,515",
"Expenses": "66,976",
"Stockholders Equity": "772,629",
"Net Income": "21,639",
"Comprehensive Net Income": "21,639",
"BaseVar": "510,310",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "134%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "30,469",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "21,619",
"Liabilities, Current": "7,905",
"Long-term Debt": "0",
"Oil and Gas Property": "623,846",
"Operating Expenses": "162,017",
"Other Assets": "26,646",
"Other Compr. Net Income": "0",
"Other Expenses": "-34,381",
"Other Liabilities": "0",
"Other Net Income": "-462",
"Other Revenues": "91,723",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,905",
"Assets": "680,961",
"Revenues": "91,723",
"Expenses": "149,255",
"Stockholders Equity": "673,056",
"Net Income": "-57,994",
"Comprehensive Net Income": "-57,994",
"BaseVar": "494,126",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "116%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "54,703",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "22,475",
"Liabilities, Current": "21,651",
"Long-term Debt": "0",
"Oil and Gas Property": "732,139",
"Operating Expenses": "75,290",
"Other Assets": "34,035",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,222",
"Other Liabilities": "0",
"Other Net Income": "-1,648",
"Other Revenues": "161,217",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "21,651",
"Assets": "820,877",
"Revenues": "161,217",
"Expenses": "91,543",
"Stockholders Equity": "799,226",
"Net Income": "68,026",
"Comprehensive Net Income": "68,026",
"BaseVar": "578,997",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": true,
"trend": 7.0,
"value": 1.4135182042112462,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001745797.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001745797.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001745797.svg"
},
{
"company_id": "0001621434",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001621434.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001621434.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001621434.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001621434_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001621434_main_keyfigs.svg",
"name": "Black Stone Minerals L P",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001621434.svg",
"report_text": "The relative strengths and weaknesses of Black Stone Minerals L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Black Stone Minerals L P compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 34% points.The greatest weakness of Black Stone Minerals L P is the variable Gains/Losses on Derivatives, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 135%, being 47% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001621434_2022_Black_Stone_Minerals_L_P.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities, Current": "10.5",
"Liabilities": "19.7",
"Assets": "7.86",
"Stockholders Equity": "31.0",
"ECR before LimitedLiability": "76.4",
"Long-term Debt": "4.65",
"Other Liabilities": "5.90",
"Other Assets": "-14.0",
"Oil and Gas Property": "33.4",
"Property, Plant and Equipment": "43.8",
"Other Revenues": "29.9",
"Revenues": "45.9",
"Net Income": "47.8",
"Gains/Losses on Derivatives": "12.8",
"Depreciation, Depletion, Amortization": "-5.16",
"Expenses": "24.4",
"Other Expenses": "54.0",
"Operating Expenses": "-42.9",
"Comprehensive Net Income": "47.9",
"Other Net Income": "-5.76",
"Economic Capital Ratio": "54.7"
},
"2016": {
"Other Assets": "-14.0",
"Assets": "3.49",
"Stockholders Equity": "7.30",
"ECR before LimitedLiability": "43.6",
"Property, Plant and Equipment": "29.3",
"Oil and Gas Property": "28.0",
"Gains/Losses on Derivatives": "-3.84",
"Revenues": "15.7",
"Net Income": "29.1",
"Other Revenues": "20.1",
"Taxes": "-3.64",
"Expenses": "18.1",
"Depreciation, Depletion, Amortization": "-4.81",
"Operating Expenses": "-12.1",
"Other Expenses": "43.0",
"Other Liabilities": "4.47",
"Long-term Debt": "-11.7",
"Liabilities, Current": "7.14",
"Other Net Income": "-5.50",
"Comprehensive Net Income": "29.2",
"Economic Capital Ratio": "25.1"
},
"2017": {
"Long-term Debt": "-10.1",
"Liabilities": "4.57",
"Stockholders Equity": "8.59",
"ECR before LimitedLiability": "38.7",
"Other Liabilities": "3.83",
"Liabilities, Current": "9.41",
"Revenues": "17.3",
"Net Income": "24.6",
"Other Revenues": "15.6",
"Operating Expenses": "-4.98",
"Expenses": "13.3",
"Taxes": "-3.13",
"Other Expenses": "22.1",
"General and Administrative Expense": "3.28",
"Depreciation, Depletion, Amortization": "-3.29",
"Other Assets": "-7.87",
"Property, Plant and Equipment": "14.1",
"Oil and Gas Property": "15.8",
"Comprehensive Net Income": "24.6",
"Other Net Income": "-6.34",
"Economic Capital Ratio": "27.1"
},
"2018": {
"Liabilities": "5.13",
"Stockholders Equity": "7.94",
"ECR before LimitedLiability": "40.6",
"Liabilities, Current": "10.0",
"Other Liabilities": "3.68",
"Long-term Debt": "-10.5",
"Revenues": "13.1",
"Net Income": "27.1",
"Revenue from Contract with Customer": "30.0",
"Other Revenues": "-16.1",
"Expenses": "13.2",
"Depreciation, Depletion, Amortization": "-3.14",
"Taxes": "-3.79",
"Other Expenses": "22.7",
"Operating Expenses": "-4.18",
"General and Administrative Expense": "1.59",
"Other Assets": "-4.17",
"Property, Plant and Equipment": "6.24",
"Oil and Gas Property": "7.32",
"Comprehensive Net Income": "27.2",
"Economic Capital Ratio": "26.2"
},
"2019": {
"Liabilities, Current": "10.8",
"Liabilities": "4.08",
"Stockholders Equity": "10.7",
"ECR before LimitedLiability": "44.3",
"Long-term Debt": "-11.3",
"Other Liabilities": "2.35",
"Revenues": "10.3",
"Net Income": "28.9",
"Other Revenues": "-13.0",
"Revenue from Contract with Customer": "24.8",
"Taxes": "-4.11",
"Expenses": "19.4",
"Other Expenses": "29.2",
"Depreciation, Depletion, Amortization": "-2.47",
"Cost of Goods and Services Sold": "2.65",
"Operating Expenses": "-4.49",
"Oil and Gas Property": "11.3",
"Property, Plant and Equipment": "8.50",
"Other Assets": "-5.02",
"Comprehensive Net Income": "29.4",
"Economic Capital Ratio": "34.4"
},
"2020": {
"Liabilities, Current": "10.7",
"Liabilities": "16.7",
"Stockholders Equity": "27.9",
"ECR before LimitedLiability": "74.8",
"Long-term Debt": "1.58",
"Other Liabilities": "4.53",
"Other Revenues": "-9.93",
"Revenues": "13.1",
"Net Income": "40.4",
"Revenue from Contract with Customer": "18.5",
"Gains/Losses on Derivatives": "4.69",
"Depreciation, Depletion, Amortization": "-2.71",
"Expenses": "26.1",
"Operating Expenses": "-6.63",
"Cost of Goods and Services Sold": "2.40",
"Other Expenses": "37.8",
"Taxes": "-4.39",
"Property, Plant and Equipment": "3.66",
"Oil and Gas Property": "4.87",
"Comprehensive Net Income": "40.6",
"Economic Capital Ratio": "62.3"
},
"2021": {
"Liabilities": "21.4",
"Stockholders Equity": "31.1",
"ECR before LimitedLiability": "53.4",
"Liabilities, Current": "14.7",
"Other Liabilities": "3.97",
"Long-term Debt": "3.72",
"Other Revenues": "-12.8",
"Revenues": "6.45",
"Net Income": "22.3",
"Gains/Losses on Derivatives": "-14.6",
"Revenue from Contract with Customer": "34.1",
"Taxes": "-4.67",
"Expenses": "12.9",
"Other Expenses": "22.3",
"Cost of Goods and Services Sold": "3.07",
"Operating Expenses": "-5.83",
"Property, Plant and Equipment": "-4.55",
"Oil and Gas Property": "-5.59",
"Comprehensive Net Income": "22.6",
"Other Net Income": "2.80",
"Economic Capital Ratio": "47.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001621434_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "103,595",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "104,298",
"Gains/Losses on Derivatives": "90,288",
"General and Administrative Expense": "77,175",
"Liabilities, Current": "63,039",
"Long-term Debt": "76,585",
"Oil and Gas Property": "938,415",
"Operating Expenses": "488,779",
"Other Assets": "-919,168",
"Other Compr. Net Income": "0",
"Other Expenses": "-217,240",
"Other Liabilities": "11,159",
"Other Net Income": "-5,450",
"Other Revenues": "302,636",
"Property, Plant and Equipment": "938,594",
"Revenue from Contract with Customer": "0",
"Taxes": "35,767"
},
"output_variables": {
"Liabilities": "150,783",
"Assets": "1,061,436",
"Revenues": "392,924",
"Expenses": "488,779",
"Stockholders Equity": "910,653",
"Net Income": "-101,305",
"Comprehensive Net Income": "-101,305",
"BaseVar": "1,156,144",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "101%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "78,989",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "102,487",
"Gains/Losses on Derivatives": "-36,464",
"General and Administrative Expense": "73,139",
"Liabilities, Current": "71,331",
"Long-term Debt": "329,832",
"Oil and Gas Property": "1,044,143",
"Operating Expenses": "233,364",
"Other Assets": "-1,038,976",
"Other Compr. Net Income": "0",
"Other Expenses": "-211,090",
"Other Liabilities": "2,003",
"Other Net Income": "-7,281",
"Other Revenues": "297,297",
"Property, Plant and Equipment": "1,044,671",
"Revenue from Contract with Customer": "0",
"Taxes": "35,464"
},
"output_variables": {
"Liabilities": "403,166",
"Assets": "1,128,827",
"Revenues": "260,833",
"Expenses": "233,364",
"Stockholders Equity": "725,661",
"Net Income": "20,188",
"Comprehensive Net Income": "20,188",
"BaseVar": "1,076,913",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "98%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "87,643",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "114,534",
"Gains/Losses on Derivatives": "26,902",
"General and Administrative Expense": "77,574",
"Liabilities, Current": "59,734",
"Long-term Debt": "403,355",
"Oil and Gas Property": "1,480,771",
"Operating Expenses": "257,575",
"Other Assets": "-1,473,293",
"Other Compr. Net Income": "0",
"Other Expenses": "-239,582",
"Other Liabilities": "22,819",
"Other Net Income": "-14,931",
"Other Revenues": "402,757",
"Property, Plant and Equipment": "1,481,330",
"Revenue from Contract with Customer": "0",
"Taxes": "47,474"
},
"output_variables": {
"Liabilities": "485,908",
"Assets": "1,576,451",
"Revenues": "429,659",
"Expenses": "257,575",
"Stockholders Equity": "1,090,543",
"Net Income": "157,153",
"Comprehensive Net Income": "157,153",
"BaseVar": "1,466,522",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "157,533",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "122,653",
"Gains/Losses on Derivatives": "14,831",
"General and Administrative Expense": "76,712",
"Liabilities, Current": "64,766",
"Long-term Debt": "424,948",
"Oil and Gas Property": "1,575,496",
"Operating Expenses": "291,187",
"Other Assets": "-1,558,786",
"Other Compr. Net Income": "0",
"Other Expenses": "-263,729",
"Other Liabilities": "57,786",
"Other Net Income": "-22,821",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,575,881",
"Revenue from Contract with Customer": "594,737",
"Taxes": "64,364"
},
"output_variables": {
"Liabilities": "547,500",
"Assets": "1,750,124",
"Revenues": "609,568",
"Expenses": "291,187",
"Stockholders Equity": "1,202,624",
"Net Income": "295,560",
"Comprehensive Net Income": "295,560",
"BaseVar": "1,721,429",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "102,291",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "109,584",
"Gains/Losses on Derivatives": "-4,955",
"General and Administrative Expense": "63,353",
"Liabilities, Current": "29,803",
"Long-term Debt": "409,671",
"Oil and Gas Property": "1,431,928",
"Operating Expenses": "252,649",
"Other Assets": "-1,423,239",
"Other Compr. Net Income": "0",
"Other Expenses": "-233,470",
"Other Liabilities": "8,930",
"Other Net Income": "-20,804",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,434,228",
"Revenue from Contract with Customer": "492,776",
"Taxes": "60,533"
},
"output_variables": {
"Liabilities": "448,404",
"Assets": "1,545,208",
"Revenues": "487,821",
"Expenses": "252,649",
"Stockholders Equity": "1,096,804",
"Net Income": "214,368",
"Comprehensive Net Income": "214,368",
"BaseVar": "1,468,796",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "119%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "66,521",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "82,018",
"Gains/Losses on Derivatives": "46,111",
"General and Administrative Expense": "42,983",
"Liabilities, Current": "39,947",
"Long-term Debt": "140,225",
"Oil and Gas Property": "1,170,486",
"Operating Expenses": "210,642",
"Other Assets": "-1,165,165",
"Other Compr. Net Income": "0",
"Other Expenses": "-168,474",
"Other Liabilities": "4,839",
"Other Net Income": "-10,290",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,172,136",
"Revenue from Contract with Customer": "296,640",
"Taxes": "43,473"
},
"output_variables": {
"Liabilities": "185,011",
"Assets": "1,243,978",
"Revenues": "342,751",
"Expenses": "210,642",
"Stockholders Equity": "1,058,967",
"Net Income": "121,819",
"Comprehensive Net Income": "121,819",
"BaseVar": "1,063,978",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "128%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "107,974",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "61,019",
"Gains/Losses on Derivatives": "-146,474",
"General and Administrative Expense": "48,746",
"Liabilities, Current": "77,140",
"Long-term Debt": "103,562",
"Oil and Gas Property": "1,131,896",
"Operating Expenses": "171,935",
"Other Assets": "-1,125,285",
"Other Compr. Net Income": "0",
"Other Expenses": "-159,574",
"Other Liabilities": "3,590",
"Other Net Income": "-5,338",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,133,336",
"Revenue from Contract with Customer": "505,734",
"Taxes": "49,809"
},
"output_variables": {
"Liabilities": "184,292",
"Assets": "1,247,921",
"Revenues": "359,260",
"Expenses": "171,935",
"Stockholders Equity": "1,063,629",
"Net Income": "181,987",
"Comprehensive Net Income": "181,987",
"BaseVar": "1,048,757",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "135%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 1.3529384021104802,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001621434.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001621434.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001621434.svg"
},
{
"company_id": "0000732834",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000732834.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000732834.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000732834.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000732834_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000732834_main_keyfigs.svg",
"name": "Continental Resources INC",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000732834.svg",
"report_text": "The relative strengths and weaknesses of Continental Resources INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Continental Resources INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Continental Resources INC is the variable Other Revenues, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 135%, being 47% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000732834_2022_Continental_Resources_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "7.49",
"Assets": "1.89",
"Stockholders Equity": "12.1",
"ECR before LimitedLiability": "12.1",
"Long-term Debt": "8.37",
"Other Liabilities": "7.40",
"Liabilities, Current": "-9.32",
"Assets, Current": "0.938",
"Property, Plant and Equipment": "4.76",
"Oil and Gas Property": "-1.63",
"Gains/Losses on Derivatives": "-5.11",
"Revenues": "5.21",
"Net Income": "2.73",
"Other Revenues": "10.5",
"Operating Expenses": "-14.8",
"Expenses": "5.70",
"Depreciation, Depletion, Amortization": "-4.06",
"Other Expenses": "25.0",
"Comprehensive Net Income": "2.82",
"Other Net Income": "-8.00",
"Economic Capital Ratio": "13.0"
},
"2011": {
"Liabilities": "7.25",
"Assets": "1.42",
"Stockholders Equity": "11.8",
"ECR before LimitedLiability": "45.4",
"Long-term Debt": "8.73",
"Liabilities, Current": "-8.33",
"Other Liabilities": "5.95",
"Oil and Gas Property": "-2.37",
"Property, Plant and Equipment": "9.28",
"Gains/Losses on Derivatives": "-0.789",
"Revenues": "18.7",
"Net Income": "21.6",
"Other Revenues": "19.6",
"Other Expenses": "12.2",
"Expenses": "11.2",
"General and Administrative Expense": "7.80",
"Depreciation, Depletion, Amortization": "-4.84",
"Operating Expenses": "-4.48",
"Comprehensive Net Income": "21.7",
"Other Net Income": "-8.29",
"Economic Capital Ratio": "28.7"
},
"2012": {
"Other Liabilities": "7.79",
"Liabilities": "16.8",
"Assets": "0.666",
"Stockholders Equity": "23.4",
"ECR before LimitedLiability": "74.7",
"Long-term Debt": "10.2",
"Oil and Gas Property": "-0.611",
"Property, Plant and Equipment": "3.18",
"Gains/Losses on Derivatives": "2.34",
"Revenues": "20.9",
"Net Income": "32.4",
"Other Revenues": "18.5",
"Taxes": "0.561",
"Expenses": "17.0",
"Operating Expenses": "-4.48",
"Other Expenses": "18.4",
"Depreciation, Depletion, Amortization": "-5.66",
"General and Administrative Expense": "8.20",
"Comprehensive Net Income": "32.4",
"Other Net Income": "-6.29",
"Economic Capital Ratio": "49.1"
},
"2013": {
"Liabilities": "18.9",
"Assets": "1.08",
"Stockholders Equity": "23.4",
"ECR before LimitedLiability": "57.2",
"Liabilities, Current": "0.816",
"Long-term Debt": "10.6",
"Other Liabilities": "8.87",
"Property, Plant and Equipment": "6.40",
"Oil and Gas Property": "-1.27",
"Revenues": "22.2",
"Net Income": "22.7",
"Gains/Losses on Derivatives": "-2.27",
"Other Revenues": "24.7",
"Expenses": "11.7",
"Operating Expenses": "-9.81",
"General and Administrative Expense": "6.79",
"Depreciation, Depletion, Amortization": "-5.64",
"Other Expenses": "19.9",
"Comprehensive Net Income": "22.5",
"Other Net Income": "-11.2",
"Economic Capital Ratio": "40.4"
},
"2014": {
"Other Liabilities": "8.57",
"Liabilities": "17.5",
"Assets": "1.23",
"Stockholders Equity": "22.7",
"ECR before LimitedLiability": "71.7",
"Long-term Debt": "9.78",
"Property, Plant and Equipment": "6.64",
"Oil and Gas Property": "-1.24",
"Gains/Losses on Derivatives": "4.64",
"Revenues": "26.3",
"Net Income": "32.9",
"Other Revenues": "21.2",
"Operating Expenses": "-11.1",
"Expenses": "15.8",
"General and Administrative Expense": "6.08",
"Depreciation, Depletion, Amortization": "-6.79",
"Taxes": "0.646",
"Other Expenses": "27.8",
"Comprehensive Net Income": "33.0",
"Other Net Income": "-9.66",
"Economic Capital Ratio": "46.7"
},
"2015": {
"Liabilities, Current": "6.52",
"Liabilities": "19.7",
"Assets": "8.39",
"Stockholders Equity": "45.0",
"ECR before LimitedLiability": "96.0",
"Long-term Debt": "9.14",
"Other Liabilities": "5.63",
"Oil and Gas Property": "-2.13",
"Property, Plant and Equipment": "29.0",
"Other Revenues": "14.8",
"Revenues": "14.9",
"Net Income": "52.2",
"Depreciation, Depletion, Amortization": "-11.0",
"Expenses": "41.8",
"Other Expenses": "64.2",
"Operating Expenses": "-11.8",
"General and Administrative Expense": "6.23",
"Comprehensive Net Income": "52.8",
"Other Net Income": "-6.70",
"Other Compr. Net Income": "0.478",
"Economic Capital Ratio": "74.3"
},
"2016": {
"Long-term Debt": "12.7",
"Liabilities": "21.2",
"Assets": "5.68",
"Stockholders Equity": "37.1",
"ECR before LimitedLiability": "64.6",
"Other Liabilities": "4.80",
"Liabilities, Current": "5.43",
"Property, Plant and Equipment": "21.9",
"Assets, Current": "-0.767",
"Oil and Gas Property": "-2.68",
"Revenues": "7.93",
"Net Income": "16.9",
"Other Revenues": "8.33",
"Expenses": "17.1",
"General and Administrative Expense": "6.60",
"Depreciation, Depletion, Amortization": "-12.6",
"Operating Expenses": "-11.8",
"Other Expenses": "37.3",
"Other Net Income": "-7.94",
"Comprehensive Net Income": "17.1",
"Economic Capital Ratio": "46.1"
},
"2017": {
"Long-term Debt": "13.5",
"Liabilities": "21.2",
"Assets": "0.872",
"Stockholders Equity": "28.6",
"ECR before LimitedLiability": "54.5",
"Other Liabilities": "5.55",
"Liabilities, Current": "3.71",
"Property, Plant and Equipment": "3.29",
"Gains/Losses on Derivatives": "0.876",
"Revenues": "14.8",
"Net Income": "18.5",
"Other Revenues": "14.5",
"Operating Expenses": "-12.5",
"Expenses": "11.8",
"Taxes": "0.722",
"Other Expenses": "28.4",
"General and Administrative Expense": "7.37",
"Depreciation, Depletion, Amortization": "-11.7",
"Comprehensive Net Income": "18.5",
"Other Net Income": "-8.17",
"Economic Capital Ratio": "42.9"
},
"2018": {
"Liabilities": "24.3",
"Stockholders Equity": "26.6",
"ECR before LimitedLiability": "49.7",
"Liabilities, Current": "5.37",
"Other Liabilities": "7.49",
"Long-term Debt": "13.5",
"Revenues": "13.0",
"Net Income": "14.6",
"Revenue from Contract with Customer": "31.3",
"Other Revenues": "-17.1",
"Cost of Goods and Services Sold": "0.862",
"Expenses": "2.91",
"Depreciation, Depletion, Amortization": "-12.2",
"Taxes": "0.862",
"Other Expenses": "20.3",
"Operating Expenses": "-12.7",
"General and Administrative Expense": "5.83",
"Property, Plant and Equipment": "1.23",
"Other Net Income": "-1.32",
"Comprehensive Net Income": "14.6",
"Economic Capital Ratio": "35.3"
},
"2019": {
"Liabilities, Current": "5.32",
"Liabilities": "22.5",
"Stockholders Equity": "28.1",
"ECR before LimitedLiability": "53.5",
"Long-term Debt": "15.1",
"Other Liabilities": "3.34",
"Revenues": "11.5",
"Net Income": "17.8",
"Other Revenues": "-13.6",
"Revenue from Contract with Customer": "25.1",
"Taxes": "0.956",
"Expenses": "8.65",
"Other Expenses": "28.7",
"Depreciation, Depletion, Amortization": "-12.2",
"Cost of Goods and Services Sold": "2.87",
"General and Administrative Expense": "3.69",
"Operating Expenses": "-14.6",
"Property, Plant and Equipment": "2.97",
"Comprehensive Net Income": "18.2",
"Other Net Income": "-2.57",
"Economic Capital Ratio": "43.6"
},
"2020": {
"Liabilities, Current": "6.95",
"Liabilities": "22.4",
"Assets": "7.42",
"Stockholders Equity": "42.1",
"ECR before LimitedLiability": "64.3",
"Long-term Debt": "12.0",
"Other Liabilities": "4.56",
"Property, Plant and Equipment": "22.8",
"Oil and Gas Property": "-2.36",
"Depreciation, Depletion, Amortization": "-13.3",
"Expenses": "18.2",
"Net Income": "18.0",
"Revenue from Contract with Customer": "12.0",
"Operating Expenses": "-16.0",
"Cost of Goods and Services Sold": "2.41",
"General and Administrative Expense": "3.79",
"Other Expenses": "45.8",
"Comprehensive Net Income": "18.4",
"Other Revenues": "-9.30",
"Other Net Income": "-1.72",
"Economic Capital Ratio": "51.8"
},
"2021": {
"Liabilities": "29.3",
"Stockholders Equity": "37.0",
"ECR before LimitedLiability": "53.2",
"Liabilities, Current": "14.2",
"Other Liabilities": "4.68",
"Long-term Debt": "13.4",
"Other Revenues": "-13.5",
"Revenues": "8.69",
"Net Income": "15.1",
"Gains/Losses on Derivatives": "1.65",
"Revenue from Contract with Customer": "20.4",
"Expenses": "4.88",
"Other Expenses": "17.5",
"Cost of Goods and Services Sold": "3.36",
"Depreciation, Depletion, Amortization": "-10.00",
"General and Administrative Expense": "4.10",
"Operating Expenses": "-11.5",
"Property, Plant and Equipment": "-4.95",
"Comprehensive Net Income": "15.3",
"Other Net Income": "1.49",
"Economic Capital Ratio": "47.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000732834_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "582,326",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "243,601",
"Gains/Losses on Derivatives": "-130,762",
"General and Administrative Expense": "49,090",
"Liabilities, Current": "702,222",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "528,744",
"Other Assets": "27,468",
"Other Compr. Net Income": "0",
"Other Expenses": "-202,479",
"Other Liabilities": "0",
"Other Net Income": "-51,854",
"Other Revenues": "969,827",
"Property, Plant and Equipment": "2,981,991",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "702,222",
"Assets": "3,591,785",
"Revenues": "839,065",
"Expenses": "618,956",
"Stockholders Equity": "2,889,563",
"Net Income": "168,255",
"Comprehensive Net Income": "168,255",
"BaseVar": "3,083,126",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "116%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "936,373",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "390,899",
"Gains/Losses on Derivatives": "-30,049",
"General and Administrative Expense": "72,817",
"Liabilities, Current": "1,111,801",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "889,037",
"Other Assets": "27,980",
"Other Compr. Net Income": "0",
"Other Expenses": "-205,343",
"Other Liabilities": "0",
"Other Net Income": "-73,307",
"Other Revenues": "1,679,838",
"Property, Plant and Equipment": "4,681,733",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,111,801",
"Assets": "5,646,086",
"Revenues": "1,649,789",
"Expenses": "1,147,410",
"Stockholders Equity": "4,534,285",
"Net Income": "429,072",
"Comprehensive Net Income": "429,072",
"BaseVar": "5,158,657",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "120%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "946,783",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "692,118",
"Gains/Losses on Derivatives": "154,016",
"General and Administrative Expense": "121,735",
"Liabilities, Current": "1,125,865",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,279,713",
"Other Assets": "87,957",
"Other Compr. Net Income": "0",
"Other Expenses": "-398,042",
"Other Liabilities": "0",
"Other Net Income": "-137,611",
"Other Revenues": "2,418,504",
"Property, Plant and Equipment": "8,105,269",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,125,865",
"Assets": "9,140,009",
"Revenues": "2,572,520",
"Expenses": "1,695,524",
"Stockholders Equity": "8,014,144",
"Net Income": "739,385",
"Comprehensive Net Income": "739,385",
"BaseVar": "7,864,443",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "129%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,147,266",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "965,645",
"Gains/Losses on Derivatives": "-191,751",
"General and Administrative Expense": "144,379",
"Liabilities, Current": "1,473,156",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,009,383",
"Other Assets": "72,644",
"Other Compr. Net Income": "0",
"Other Expenses": "-661,194",
"Other Liabilities": "0",
"Other Net Income": "-232,718",
"Other Revenues": "3,646,901",
"Property, Plant and Equipment": "10,721,272",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,473,156",
"Assets": "11,941,182",
"Revenues": "3,455,150",
"Expenses": "2,458,213",
"Stockholders Equity": "10,468,026",
"Net Income": "764,219",
"Comprehensive Net Income": "764,219",
"BaseVar": "10,517,739",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "126%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,389,601",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,358,669",
"Gains/Losses on Derivatives": "559,759",
"General and Administrative Expense": "184,655",
"Liabilities, Current": "1,952,013",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,933,782",
"Other Assets": "119,617",
"Other Compr. Net Income": "-385",
"Other Expenses": "-958,627",
"Other Liabilities": "0",
"Other Net Income": "-305,798",
"Other Revenues": "4,241,859",
"Property, Plant and Equipment": "13,635,852",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,952,013",
"Assets": "15,145,070",
"Revenues": "4,801,618",
"Expenses": "3,518,479",
"Stockholders Equity": "13,193,057",
"Net Income": "977,341",
"Comprehensive Net Income": "976,956",
"BaseVar": "13,896,835",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "126%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "822,339",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,749,056",
"Gains/Losses on Derivatives": "91,085",
"General and Administrative Expense": "189,846",
"Liabilities, Current": "923,028",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,904,168",
"Other Assets": "34,141",
"Other Compr. Net Income": "-2,969",
"Other Expenses": "-2,120,319",
"Other Liabilities": "0",
"Other Net Income": "-311,084",
"Other Revenues": "2,589,082",
"Property, Plant and Equipment": "14,063,328",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "923,028",
"Assets": "14,919,808",
"Revenues": "2,680,167",
"Expenses": "2,722,751",
"Stockholders Equity": "13,996,780",
"Net Income": "-353,668",
"Comprehensive Net Income": "-356,637",
"BaseVar": "11,465,940",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "120%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "913,233",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,708,744",
"Gains/Losses on Derivatives": "-71,859",
"General and Administrative Expense": "169,580",
"Liabilities, Current": "932,393",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,267,807",
"Other Assets": "17,316",
"Other Compr. Net Income": "3,094",
"Other Expenses": "-2,111,099",
"Other Liabilities": "0",
"Other Net Income": "-344,920",
"Other Revenues": "2,052,132",
"Property, Plant and Equipment": "12,881,227",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "932,393",
"Assets": "13,811,776",
"Revenues": "1,980,273",
"Expenses": "2,035,032",
"Stockholders Equity": "12,879,383",
"Net Income": "-399,679",
"Comprehensive Net Income": "-396,585",
"BaseVar": "10,077,342",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "119%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,251,725",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,674,901",
"Gains/Losses on Derivatives": "91,647",
"General and Administrative Expense": "191,706",
"Liabilities, Current": "1,330,242",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,671,427",
"Other Assets": "14,137",
"Other Compr. Net Income": "567",
"Other Expenses": "-2,499,987",
"Other Liabilities": "0",
"Other Net Income": "-293,334",
"Other Revenues": "3,029,181",
"Property, Plant and Equipment": "12,933,789",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,330,242",
"Assets": "14,199,651",
"Revenues": "3,120,828",
"Expenses": "2,038,047",
"Stockholders Equity": "12,869,409",
"Net Income": "789,447",
"Comprehensive Net Income": "790,014",
"BaseVar": "11,145,668",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "129%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,412,361",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,859,327",
"Gains/Losses on Derivatives": "-23,930",
"General and Administrative Expense": "183,569",
"Liabilities, Current": "1,387,509",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "3,115,866",
"Other Assets": "15,786",
"Other Compr. Net Income": "-1,275",
"Other Expenses": "-1,735,794",
"Other Liabilities": "0",
"Other Net Income": "-296,918",
"Other Revenues": "54,794",
"Property, Plant and Equipment": "13,869,800",
"Revenue from Contract with Customer": "4,678,722",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,387,509",
"Assets": "15,297,947",
"Revenues": "4,709,586",
"Expenses": "3,422,968",
"Stockholders Equity": "13,910,438",
"Net Income": "989,700",
"Comprehensive Net Income": "988,425",
"BaseVar": "13,569,791",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "130%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,207,015",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,017,383",
"Gains/Losses on Derivatives": "49,083",
"General and Administrative Expense": "195,302",
"Liabilities, Current": "1,336,026",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "3,374,535",
"Other Assets": "23,166",
"Other Compr. Net Income": "753",
"Other Expenses": "-1,999,996",
"Other Liabilities": "0",
"Other Net Income": "-270,250",
"Other Revenues": "68,475",
"Property, Plant and Equipment": "14,497,726",
"Revenue from Contract with Customer": "4,514,389",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,336,026",
"Assets": "15,727,907",
"Revenues": "4,631,947",
"Expenses": "3,587,224",
"Stockholders Equity": "14,391,881",
"Net Income": "774,473",
"Comprehensive Net Income": "775,226",
"BaseVar": "13,795,874",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "129%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "852,545",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,880,959",
"Gains/Losses on Derivatives": "-14,658",
"General and Administrative Expense": "196,572",
"Liabilities, Current": "860,806",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "3,140,362",
"Other Assets": "43,261",
"Other Compr. Net Income": "8,692",
"Other Expenses": "-2,246,721",
"Other Liabilities": "0",
"Other Net Income": "-220,859",
"Other Revenues": "45,694",
"Property, Plant and Equipment": "13,737,292",
"Revenue from Contract with Customer": "2,555,434",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "860,806",
"Assets": "14,633,098",
"Revenues": "2,586,470",
"Expenses": "2,971,172",
"Stockholders Equity": "13,772,292",
"Net Income": "-605,561",
"Comprehensive Net Income": "-596,869",
"BaseVar": "11,335,012",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "118%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,564,390",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,898,082",
"Gains/Losses on Derivatives": "-128,864",
"General and Administrative Expense": "233,628",
"Liabilities, Current": "1,500,127",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "3,257,638",
"Other Assets": "51,256",
"Other Compr. Net Income": "-5,440",
"Other Expenses": "-1,611,980",
"Other Liabilities": "0",
"Other Net Income": "-275,542",
"Other Revenues": "54,441",
"Property, Plant and Equipment": "16,975,465",
"Revenue from Contract with Customer": "5,793,741",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,500,127",
"Assets": "18,591,111",
"Revenues": "5,719,318",
"Expenses": "3,777,368",
"Stockholders Equity": "17,090,984",
"Net Income": "1,666,408",
"Comprehensive Net Income": "1,660,968",
"BaseVar": "16,107,773",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "135%"
}
}
},
"top_rated": true,
"trend": 4.0,
"value": 1.3515631433328452,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000732834.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000732834.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000732834.svg"
},
{
"company_id": "0001090012",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001090012.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001090012.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001090012.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001090012_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001090012_main_keyfigs.svg",
"name": "Devon Energy CORP DE",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001090012.svg",
"report_text": "The relative strengths and weaknesses of Devon Energy CORP DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Devon Energy CORP DE compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 65% points.The greatest weakness of Devon Energy CORP DE is the variable Other Expenses, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 134%, being 46% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001090012_2022_Devon_Energy_CORP_DE.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "15.0",
"Assets": "0.931",
"Stockholders Equity": "13.0",
"ECR before LimitedLiability": "14.6",
"Liabilities, Current": "-3.22",
"Long-term Debt": "12.4",
"Other Liabilities": "6.08",
"Other Assets": "3.80",
"Property, Plant and Equipment": "0.839",
"Oil and Gas Property": "-2.72",
"Revenues": "6.06",
"Net Income": "-6.57",
"Other Revenues": "6.18",
"Depreciation, Depletion, Amortization": "6.51",
"Expenses": "-9.13",
"Other Expenses": "-22.3",
"Operating Expenses": "8.96",
"Comprehensive Net Income": "-0.827",
"Other Compr. Net Income": "5.94",
"Other Net Income": "-3.30",
"Economic Capital Ratio": "13.8"
},
"2010": {
"Liabilities": "16.9",
"Stockholders Equity": "12.0",
"ECR before LimitedLiability": "31.1",
"Long-term Debt": "10.7",
"Other Liabilities": "9.47",
"Liabilities, Current": "-2.56",
"Revenues": "12.4",
"Net Income": "15.5",
"Other Revenues": "12.5",
"Operating Expenses": "6.23",
"Expenses": "0.345",
"Taxes": "-0.893",
"Depreciation, Depletion, Amortization": "6.06",
"Other Expenses": "-11.6",
"General and Administrative Expense": "0.345",
"Assets, Current": "-0.229",
"Other Assets": "-0.532",
"Oil and Gas Property": "0.447",
"Comprehensive Net Income": "15.6",
"Other Net Income": "2.81",
"Economic Capital Ratio": "32.0"
},
"2011": {
"Liabilities": "11.6",
"Stockholders Equity": "12.9",
"ECR before LimitedLiability": "53.6",
"Long-term Debt": "9.61",
"Liabilities, Current": "-4.72",
"Other Liabilities": "6.57",
"Gains/Losses on Derivatives": "2.95",
"Revenues": "16.1",
"Net Income": "27.7",
"Other Revenues": "13.1",
"Other Expenses": "-21.4",
"Expenses": "8.95",
"General and Administrative Expense": "7.93",
"Depreciation, Depletion, Amortization": "4.88",
"Operating Expenses": "18.2",
"Taxes": "-0.807",
"Oil and Gas Property": "-0.677",
"Property, Plant and Equipment": "1.08",
"Comprehensive Net Income": "27.1",
"Other Net Income": "1.92",
"Economic Capital Ratio": "36.9"
},
"2012": {
"Other Liabilities": "7.04",
"Liabilities": "13.9",
"Assets": "4.33",
"Stockholders Equity": "24.1",
"ECR before LimitedLiability": "61.2",
"Liabilities, Current": "-2.00",
"Long-term Debt": "9.25",
"Oil and Gas Property": "-3.64",
"Property, Plant and Equipment": "7.66",
"Gains/Losses on Derivatives": "2.25",
"Revenues": "12.3",
"Net Income": "19.4",
"Other Revenues": "9.92",
"Expenses": "11.0",
"Operating Expenses": "16.4",
"Other Expenses": "-7.77",
"Depreciation, Depletion, Amortization": "-4.18",
"General and Administrative Expense": "7.84",
"Comprehensive Net Income": "20.1",
"Other Net Income": "-4.12",
"Economic Capital Ratio": "35.6"
},
"2013": {
"Liabilities": "15.0",
"Assets": "4.01",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "42.7",
"Liabilities, Current": "-2.44",
"Long-term Debt": "9.69",
"Other Liabilities": "8.11",
"Other Assets": "1.96",
"Property, Plant and Equipment": "10.4",
"Oil and Gas Property": "-4.83",
"Revenues": "15.4",
"Net Income": "13.3",
"Other Revenues": "16.1",
"Expenses": "6.61",
"Operating Expenses": "-18.1",
"General and Administrative Expense": "6.65",
"Depreciation, Depletion, Amortization": "-3.29",
"Other Expenses": "24.2",
"Comprehensive Net Income": "11.2",
"Other Net Income": "-8.36",
"Economic Capital Ratio": "26.0"
},
"2014": {
"Other Liabilities": "9.34",
"Liabilities": "21.3",
"Stockholders Equity": "20.5",
"ECR before LimitedLiability": "66.8",
"Long-term Debt": "10.7",
"Liabilities, Current": "3.02",
"Gains/Losses on Derivatives": "4.99",
"Revenues": "36.4",
"Net Income": "31.8",
"Other Revenues": "30.5",
"Operating Expenses": "19.7",
"Expenses": "4.18",
"General and Administrative Expense": "6.48",
"Depreciation, Depletion, Amortization": "-2.62",
"Other Expenses": "-17.8",
"Property, Plant and Equipment": "5.72",
"Oil and Gas Property": "-2.54",
"Comprehensive Net Income": "29.9",
"Other Net Income": "-7.94",
"Other Compr. Net Income": "-1.60",
"Economic Capital Ratio": "41.8"
},
"2015": {
"Liabilities, Current": "1.24",
"Liabilities": "3.68",
"Stockholders Equity": "7.50",
"ECR before LimitedLiability": "26.9",
"Long-term Debt": "1.70",
"Other Liabilities": "1.04",
"Other Revenues": "17.9",
"Revenues": "18.5",
"Net Income": "3.69",
"Depreciation, Depletion, Amortization": "-0.792",
"Expenses": "-7.12",
"Other Expenses": "-54.9",
"Operating Expenses": "13.3",
"General and Administrative Expense": "3.37",
"Assets, Current": "-0.989",
"Other Assets": "6.59",
"Oil and Gas Property": "-8.26",
"Property, Plant and Equipment": "12.3",
"Comprehensive Net Income": "4.44",
"Other Net Income": "-1.54",
"Economic Capital Ratio": "5.18"
},
"2019": {
"Liabilities, Current": "3.81",
"Liabilities": "24.2",
"Stockholders Equity": "14.9",
"ECR before LimitedLiability": "23.4",
"Long-term Debt": "17.3",
"Other Liabilities": "3.79",
"Revenues": "27.3",
"Net Income": "11.0",
"Other Revenues": "19.8",
"Revenue from Contract with Customer": "6.19",
"Expenses": "-10.6",
"Other Expenses": "9.82",
"Depreciation, Depletion, Amortization": "-6.90",
"Cost of Goods and Services Sold": "-26.8",
"Operating Expenses": "11.8",
"Oil and Gas Property": "5.76",
"Assets, Current": "3.77",
"Property, Plant and Equipment": "4.18",
"Other Assets": "-9.72",
"Economic Capital Ratio": "13.4",
"Other Compr. Net Income": "-12.4"
},
"2020": {
"Liabilities, Current": "6.06",
"Liabilities": "15.6",
"Stockholders Equity": "15.3",
"ECR before LimitedLiability": "15.8",
"Long-term Debt": "15.2",
"Other Liabilities": "6.36",
"Property, Plant and Equipment": "2.49",
"Assets": "-5.96",
"Expenses": "-34.3",
"Assets, Current": "9.43",
"Other Assets": "-16.0",
"Oil and Gas Property": "4.89",
"Other Revenues": "-20.0",
"Revenues": "17.3",
"Revenue from Contract with Customer": "21.7",
"Depreciation, Depletion, Amortization": "-10.9",
"Operating Expenses": "12.9",
"Cost of Goods and Services Sold": "5.33",
"General and Administrative Expense": "6.23",
"Other Expenses": "-44.7",
"Economic Capital Ratio": "3.25"
},
"2021": {
"Liabilities": "33.9",
"Stockholders Equity": "22.6",
"ECR before LimitedLiability": "51.7",
"Liabilities, Current": "14.9",
"Other Liabilities": "6.02",
"Long-term Debt": "17.0",
"Other Revenues": "-18.5",
"Revenues": "33.9",
"Net Income": "21.3",
"Gains/Losses on Derivatives": "-6.96",
"Revenue from Contract with Customer": "64.8",
"Taxes": "1.52",
"Expenses": "-17.0",
"Other Expenses": "-27.0",
"Cost of Goods and Services Sold": "4.42",
"Depreciation, Depletion, Amortization": "-7.33",
"General and Administrative Expense": "5.24",
"Operating Expenses": "5.41",
"Comprehensive Net Income": "21.6",
"Other Net Income": "4.90",
"Economic Capital Ratio": "45.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001090012_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "2,992,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "648,000",
"Liabilities, Current": "3,802,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,927,000",
"Other Compr. Net Income": "1,002,000",
"Other Expenses": "9,806,000",
"Other Liabilities": "0",
"Other Net Income": "274,000",
"Other Revenues": "8,015,000",
"Property, Plant and Equipment": "18,767,000",
"Revenue from Contract with Customer": "0",
"Taxes": "314,000"
},
"output_variables": {
"Liabilities": "3,802,000",
"Assets": "29,686,000",
"Revenues": "8,015,000",
"Expenses": "10,768,000",
"Stockholders Equity": "25,884,000",
"Net Income": "-2,479,000",
"Comprehensive Net Income": "-1,477,000",
"BaseVar": "29,180,580",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "109%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "5,555,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "563,000",
"Liabilities, Current": "4,583,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,720,000",
"Other Compr. Net Income": "0",
"Other Expenses": "6,664,000",
"Other Liabilities": "0",
"Other Net Income": "2,217,000",
"Other Revenues": "9,940,000",
"Property, Plant and Equipment": "19,652,000",
"Revenue from Contract with Customer": "0",
"Taxes": "380,000"
},
"output_variables": {
"Liabilities": "4,583,000",
"Assets": "32,927,000",
"Revenues": "9,940,000",
"Expenses": "7,607,000",
"Stockholders Equity": "28,344,000",
"Net Income": "4,550,000",
"Comprehensive Net Income": "4,550,000",
"BaseVar": "31,008,680",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "135%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "9,305,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "881,000",
"General and Administrative Expense": "585,000",
"Liabilities, Current": "6,738,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,038,000",
"Other Compr. Net Income": "-185,000",
"Other Expenses": "8,311,000",
"Other Liabilities": "0",
"Other Net Income": "2,570,000",
"Other Revenues": "10,573,000",
"Property, Plant and Equipment": "24,774,000",
"Revenue from Contract with Customer": "0",
"Taxes": "424,000"
},
"output_variables": {
"Liabilities": "6,738,000",
"Assets": "41,117,000",
"Revenues": "11,454,000",
"Expenses": "9,320,000",
"Stockholders Equity": "34,379,000",
"Net Income": "4,704,000",
"Comprehensive Net Income": "4,519,000",
"BaseVar": "38,515,480",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "128%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "8,971,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,811,000",
"Gains/Losses on Derivatives": "693,000",
"General and Administrative Expense": "692,000",
"Liabilities, Current": "6,003,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,039,000",
"Other Compr. Net Income": "196,000",
"Other Expenses": "5,770,000",
"Other Liabilities": "0",
"Other Net Income": "-21,000",
"Other Revenues": "8,809,000",
"Property, Plant and Equipment": "27,316,000",
"Revenue from Contract with Customer": "0",
"Taxes": "414,000"
},
"output_variables": {
"Liabilities": "6,003,000",
"Assets": "43,326,000",
"Revenues": "9,502,000",
"Expenses": "9,687,000",
"Stockholders Equity": "37,323,000",
"Net Income": "-206,000",
"Comprehensive Net Income": "-10,000",
"BaseVar": "36,696,220",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "115%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "8,005,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,780,000",
"Gains/Losses on Derivatives": "-191,000",
"General and Administrative Expense": "617,000",
"Liabilities, Current": "6,655,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "9,776,000",
"Other Assets": "6,425,000",
"Other Compr. Net Income": "-503,000",
"Other Expenses": "-3,218,000",
"Other Liabilities": "0",
"Other Net Income": "-1,000",
"Other Revenues": "10,588,000",
"Property, Plant and Equipment": "28,447,000",
"Revenue from Contract with Customer": "0",
"Taxes": "461,000"
},
"output_variables": {
"Liabilities": "6,655,000",
"Assets": "42,877,000",
"Revenues": "10,397,000",
"Expenses": "10,416,000",
"Stockholders Equity": "36,222,000",
"Net Income": "-20,000",
"Comprehensive Net Income": "-523,000",
"BaseVar": "37,982,540",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "112%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6,498,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,319,000",
"Gains/Losses on Derivatives": "1,989,000",
"General and Administrative Expense": "847,000",
"Liabilities, Current": "5,935,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "93,000",
"Other Assets": "7,843,000",
"Other Compr. Net Income": "-573,000",
"Other Expenses": "12,968,000",
"Other Liabilities": "0",
"Other Net Income": "-113,000",
"Other Revenues": "17,577,000",
"Property, Plant and Equipment": "36,296,000",
"Revenue from Contract with Customer": "0",
"Taxes": "535,000"
},
"output_variables": {
"Liabilities": "5,935,000",
"Assets": "50,637,000",
"Revenues": "19,566,000",
"Expenses": "17,762,000",
"Stockholders Equity": "44,702,000",
"Net Income": "1,691,000",
"Comprehensive Net Income": "1,118,000",
"BaseVar": "51,854,680",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "4,026,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,129,000",
"Gains/Losses on Derivatives": "503,000",
"General and Administrative Expense": "855,000",
"Liabilities, Current": "3,295,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "78,000",
"Other Assets": "6,438,000",
"Other Compr. Net Income": "200,000",
"Other Expenses": "23,874,000",
"Other Liabilities": "0",
"Other Net Income": "-24,000",
"Other Revenues": "12,642,000",
"Property, Plant and Equipment": "19,068,000",
"Revenue from Contract with Customer": "0",
"Taxes": "388,000"
},
"output_variables": {
"Liabilities": "3,295,000",
"Assets": "29,532,000",
"Revenues": "13,145,000",
"Expenses": "28,324,000",
"Stockholders Equity": "26,237,000",
"Net Income": "-15,203,000",
"Comprehensive Net Income": "-15,003,000",
"BaseVar": "42,263,160",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "51%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,851,000",
"Cost of Goods and Services Sold": "2,812,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,497,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "475,000",
"Liabilities, Current": "1,927,000",
"Long-term Debt": "0",
"Oil and Gas Property": "7,558,000",
"Operating Expenses": "1,255,000",
"Other Assets": "-6,285,000",
"Other Compr. Net Income": "-1,148,000",
"Other Expenses": "260,000",
"Other Liabilities": "0",
"Other Net Income": "-274,000",
"Other Revenues": "3,355,000",
"Property, Plant and Equipment": "8,593,000",
"Revenue from Contract with Customer": "2,865,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,927,000",
"Assets": "13,717,000",
"Revenues": "6,220,000",
"Expenses": "6,299,000",
"Stockholders Equity": "11,790,000",
"Net Income": "-353,000",
"Comprehensive Net Income": "-1,501,000",
"BaseVar": "16,465,420",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "98%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "3,260,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,300,000",
"Gains/Losses on Derivatives": "155,000",
"General and Administrative Expense": "338,000",
"Liabilities, Current": "1,440,000",
"Long-term Debt": "0",
"Oil and Gas Property": "4,436,000",
"Operating Expenses": "1,290,000",
"Other Assets": "-3,177,000",
"Other Compr. Net Income": "-17,000",
"Other Expenses": "4,443,000",
"Other Liabilities": "0",
"Other Net Income": "-128,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,393,000",
"Revenue from Contract with Customer": "4,673,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,440,000",
"Assets": "9,912,000",
"Revenues": "4,828,000",
"Expenses": "7,371,000",
"Stockholders Equity": "8,472,000",
"Net Income": "-2,671,000",
"Comprehensive Net Income": "-2,688,000",
"BaseVar": "13,329,280",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "69%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "4,249,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,158,000",
"Gains/Losses on Derivatives": "-1,544,000",
"General and Administrative Expense": "391,000",
"Liabilities, Current": "3,087,000",
"Long-term Debt": "0",
"Oil and Gas Property": "13,536,000",
"Operating Expenses": "2,145,000",
"Other Assets": "-11,768,000",
"Other Compr. Net Income": "-25,000",
"Other Expenses": "4,679,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "15,008,000",
"Revenue from Contract with Customer": "13,750,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,087,000",
"Assets": "21,025,000",
"Revenues": "12,206,000",
"Expenses": "9,373,000",
"Stockholders Equity": "17,938,000",
"Net Income": "2,833,000",
"Comprehensive Net Income": "2,808,000",
"BaseVar": "25,450,480",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "134%"
}
}
},
"top_rated": true,
"trend": 26.0,
"value": 1.3364168432086663,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001090012.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001090012.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001090012.svg"
},
{
"company_id": "0001609253",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001609253.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001609253.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001609253.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001609253_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001609253_main_keyfigs.svg",
"name": "California Resources Corp",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001609253.svg",
"report_text": "The relative strengths and weaknesses of California Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of California Resources Corp compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 41% points.The greatest weakness of California Resources Corp is the variable Gains/Losses on Derivatives, reducing the Economic Capital Ratio by 21% points.
The company's Economic Capital Ratio, given in the ranking table, is 132%, being 44% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001609253_2022_California_Resources_Corp.pdf",
"shrinked_graph_json": {
"2014": {
"Other Liabilities": "9.14",
"Liabilities": "24.7",
"Assets": "3.27",
"Stockholders Equity": "27.4",
"ECR before LimitedLiability": "50.5",
"Long-term Debt": "10.5",
"Liabilities, Current": "7.37",
"Property, Plant and Equipment": "42.8",
"Oil and Gas Property": "-6.86",
"Assets, Current": "-2.41",
"Revenues": "32.0",
"Net Income": "8.88",
"Other Revenues": "33.1",
"Operating Expenses": "16.0",
"Expenses": "-11.3",
"General and Administrative Expense": "10.2",
"Depreciation, Depletion, Amortization": "-7.76",
"Other Expenses": "-25.4",
"Comprehensive Net Income": "8.95",
"Other Net Income": "-8.33",
"Economic Capital Ratio": "25.4"
},
"2015": {
"Liabilities, Current": "1.26",
"Liabilities": "3.50",
"Assets": "1.96",
"Stockholders Equity": "9.75",
"ECR before LimitedLiability": "27.4",
"Long-term Debt": "1.52",
"Other Liabilities": "0.925",
"Assets, Current": "-1.53",
"Oil and Gas Property": "-7.42",
"Property, Plant and Equipment": "41.2",
"Other Revenues": "12.5",
"Revenues": "11.8",
"Net Income": "0.944",
"Depreciation, Depletion, Amortization": "-1.98",
"Expenses": "-3.48",
"Other Expenses": "-33.0",
"Operating Expenses": "7.77",
"General and Administrative Expense": "4.33",
"Comprehensive Net Income": "1.25",
"Other Net Income": "-1.28",
"Economic Capital Ratio": "5.68"
},
"2016": {
"Long-term Debt": "16.6",
"Liabilities": "25.6",
"Stockholders Equity": "21.5",
"ECR before LimitedLiability": "70.3",
"Other Liabilities": "6.41",
"Liabilities, Current": "4.96",
"Gains/Losses on Derivatives": "-4.20",
"Revenues": "17.6",
"Net Income": "35.8",
"Other Revenues": "22.1",
"Taxes": "-2.68",
"Expenses": "2.28",
"General and Administrative Expense": "5.18",
"Depreciation, Depletion, Amortization": "-4.53",
"Operating Expenses": "17.4",
"Other Expenses": "-12.8",
"Oil and Gas Property": "-1.81",
"Property, Plant and Equipment": "7.05",
"Other Net Income": "14.2",
"Comprehensive Net Income": "36.0",
"Economic Capital Ratio": "51.8"
},
"2017": {
"Long-term Debt": "2.45",
"Liabilities": "2.49",
"Assets": "-53.9",
"Stockholders Equity": "-91.3",
"ECR before LimitedLiability": "-34.4",
"Other Liabilities": "1.16",
"Liabilities, Current": "-1.56",
"Oil and Gas Property": "-28.4",
"Property, Plant and Equipment": "-32.2",
"Gains/Losses on Derivatives": "-5.77",
"Revenues": "39.6",
"Net Income": "1.05",
"Other Revenues": "39.6",
"Revenue from Contract with Customer": "-1.05",
"Operating Expenses": "-31.1",
"Expenses": "-168",
"Taxes": "-7.07",
"Other Expenses": "-24.9",
"Depreciation, Depletion, Amortization": "-15.7",
"Other Net Income": "-7.16",
"Economic Capital Ratio": "-46.0"
},
"2018": {
"Liabilities": "29.8",
"Stockholders Equity": "21.4",
"ECR before LimitedLiability": "47.9",
"Liabilities, Current": "8.72",
"Other Liabilities": "8.75",
"Long-term Debt": "15.6",
"Revenues": "25.5",
"Net Income": "14.9",
"Revenue from Contract with Customer": "38.1",
"Other Revenues": "-10.9",
"Expenses": "-13.3",
"Depreciation, Depletion, Amortization": "-3.30",
"Taxes": "-2.10",
"Other Expenses": "-13.3",
"Operating Expenses": "1.54",
"General and Administrative Expense": "2.82",
"Property, Plant and Equipment": "2.24",
"Other Net Income": "3.20",
"Comprehensive Net Income": "13.2",
"Other Compr. Net Income": "-1.70",
"Economic Capital Ratio": "33.5"
},
"2019": {
"Liabilities, Current": "5.79",
"Liabilities": "24.8",
"Stockholders Equity": "21.6",
"ECR before LimitedLiability": "43.2",
"Long-term Debt": "16.6",
"Other Liabilities": "3.66",
"Revenues": "18.4",
"Net Income": "14.6",
"Other Revenues": "-7.75",
"Revenue from Contract with Customer": "28.5",
"Taxes": "-2.24",
"Expenses": "-6.24",
"Other Expenses": "-7.39",
"Depreciation, Depletion, Amortization": "-1.63",
"Cost of Goods and Services Sold": "3.44",
"Oil and Gas Property": "-3.16",
"Property, Plant and Equipment": "10.1",
"Comprehensive Net Income": "11.8",
"Other Net Income": "2.75",
"Other Compr. Net Income": "-2.64",
"Economic Capital Ratio": "33.3"
},
"2021": {
"Deferred Tax Liab., Net": "1.11",
"Liabilities": "25.1",
"Stockholders Equity": "17.9",
"ECR before LimitedLiability": "49.7",
"Liabilities, Current": "5.96",
"Other Liabilities": "5.39",
"Long-term Debt": "15.4",
"Other Revenues": "1.61",
"Revenues": "20.8",
"Net Income": "23.9",
"Gains/Losses on Derivatives": "-20.7",
"Revenue from Contract with Customer": "41.4",
"Taxes": "-3.67",
"Expenses": "-5.71",
"Other Expenses": "1.17",
"Cost of Goods and Services Sold": "4.01",
"Operating Expenses": "-6.69",
"Other Compr. Net Income": "2.67",
"Comprehensive Net Income": "26.8",
"Other Net Income": "8.68",
"Economic Capital Ratio": "43.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001609253_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "701,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,198,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "906,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "475,000",
"Other Assets": "111,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,717,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,173,000",
"Property, Plant and Equipment": "11,685,000",
"Revenue from Contract with Customer": "0",
"Taxes": "217,000"
},
"output_variables": {
"Liabilities": "906,000",
"Assets": "12,497,000",
"Revenues": "4,173,000",
"Expenses": "5,607,000",
"Stockholders Equity": "11,591,000",
"Net Income": "-1,434,000",
"Comprehensive Net Income": "-1,434,000",
"BaseVar": "12,765,100",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "105%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "497,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,004,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "605,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "390,000",
"Other Assets": "244,000",
"Other Compr. Net Income": "9,000",
"Other Expenses": "4,383,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,403,000",
"Property, Plant and Equipment": "6,312,000",
"Revenue from Contract with Customer": "0",
"Taxes": "180,000"
},
"output_variables": {
"Liabilities": "605,000",
"Assets": "7,053,000",
"Revenues": "2,403,000",
"Expenses": "5,957,000",
"Stockholders Equity": "6,448,000",
"Net Income": "-3,554,000",
"Comprehensive Net Income": "-3,545,000",
"BaseVar": "9,017,780",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "51%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "425,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "559,000",
"Gains/Losses on Derivatives": "-206,000",
"General and Administrative Expense": "248,000",
"Liabilities, Current": "726,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "23,000",
"Other Assets": "44,000",
"Other Compr. Net Income": "1,000",
"Other Expenses": "1,129,000",
"Other Liabilities": "0",
"Other Net Income": "835,000",
"Other Revenues": "1,753,000",
"Property, Plant and Equipment": "5,885,000",
"Revenue from Contract with Customer": "0",
"Taxes": "144,000"
},
"output_variables": {
"Liabilities": "726,000",
"Assets": "6,354,000",
"Revenues": "1,547,000",
"Expenses": "2,103,000",
"Stockholders Equity": "5,628,000",
"Net Income": "279,000",
"Comprehensive Net Income": "280,000",
"BaseVar": "6,321,320",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "124%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "483,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "544,000",
"Gains/Losses on Derivatives": "-90,000",
"General and Administrative Expense": "259,000",
"Liabilities, Current": "732,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "898,000",
"Other Assets": "0",
"Other Compr. Net Income": "-9,000",
"Other Expenses": "456,000",
"Other Liabilities": "0",
"Other Net Income": "25,000",
"Other Revenues": "2,096,000",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "136,000"
},
"output_variables": {
"Liabilities": "732,000",
"Assets": "483,000",
"Revenues": "2,006,000",
"Expenses": "2,293,000",
"Stockholders Equity": "-249,000",
"Net Income": "-262,000",
"Comprehensive Net Income": "-271,000",
"BaseVar": "3,293,960",
"ECR before LimitedLiability": "-76%",
"Economic Capital Ratio": "40%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "640,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "502,000",
"Gains/Losses on Derivatives": "1,000",
"General and Administrative Expense": "299,000",
"Liabilities, Current": "607,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "946,000",
"Other Assets": "63,000",
"Other Compr. Net Income": "-84,000",
"Other Expenses": "801,000",
"Other Liabilities": "0",
"Other Net Income": "62,000",
"Other Revenues": "473,000",
"Property, Plant and Equipment": "6,455,000",
"Revenue from Contract with Customer": "2,590,000",
"Taxes": "149,000"
},
"output_variables": {
"Liabilities": "607,000",
"Assets": "7,158,000",
"Revenues": "3,064,000",
"Expenses": "2,697,000",
"Stockholders Equity": "6,551,000",
"Net Income": "429,000",
"Comprehensive Net Income": "345,000",
"BaseVar": "7,544,840",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "128%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "491,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "471,000",
"Gains/Losses on Derivatives": "-59,000",
"General and Administrative Expense": "290,000",
"Liabilities, Current": "709,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "924,000",
"Other Assets": "115,000",
"Other Compr. Net Income": "-144,000",
"Other Expenses": "819,000",
"Other Liabilities": "0",
"Other Net Income": "126,000",
"Other Revenues": "423,000",
"Property, Plant and Equipment": "6,352,000",
"Revenue from Contract with Customer": "2,270,000",
"Taxes": "157,000"
},
"output_variables": {
"Liabilities": "709,000",
"Assets": "6,958,000",
"Revenues": "2,634,000",
"Expenses": "2,661,000",
"Stockholders Equity": "6,249,000",
"Net Income": "99,000",
"Comprehensive Net Income": "-45,000",
"BaseVar": "7,283,800",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "753,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "213,000",
"Gains/Losses on Derivatives": "-676,000",
"General and Administrative Expense": "200,000",
"Liabilities, Current": "854,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "712,000",
"Other Assets": "494,000",
"Other Compr. Net Income": "67,000",
"Other Expenses": "116,000",
"Other Liabilities": "0",
"Other Net Income": "122,000",
"Other Revenues": "517,000",
"Property, Plant and Equipment": "2,599,000",
"Revenue from Contract with Customer": "2,048,000",
"Taxes": "145,000"
},
"output_variables": {
"Liabilities": "854,000",
"Assets": "3,846,000",
"Revenues": "1,889,000",
"Expenses": "1,386,000",
"Stockholders Equity": "2,992,000",
"Net Income": "625,000",
"Comprehensive Net Income": "692,000",
"BaseVar": "4,497,680",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "132%"
}
}
},
"top_rated": true,
"trend": null,
"value": 1.315973371460894,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001609253.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001609253.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001609253.svg"
},
{
"company_id": "0001698990",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001698990.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001698990.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001698990.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001698990_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001698990_main_keyfigs.svg",
"name": "Magnolia Oil Gas Corp",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001698990.svg",
"report_text": "The relative strengths and weaknesses of Magnolia Oil Gas Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Magnolia Oil Gas Corp compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 64% points.The greatest weakness of Magnolia Oil Gas Corp is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 131%, being 43% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001698990_2022_Magnolia_Oil_Gas_Corp.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities, Current": "8.07",
"Liabilities": "10.2",
"Assets": "3.62",
"Stockholders Equity": "17.4",
"ECR before LimitedLiability": "36.4",
"Other Liabilities": "2.87",
"Deferred Tax Liab., Net": "-1.50",
"Oil and Gas Property": "21.0",
"Property, Plant and Equipment": "-4.98",
"Revenues": "5.61",
"Net Income": "13.9",
"Other Revenues": "25.7",
"Revenue from Contract with Customer": "-18.0",
"Expenses": "9.15",
"Other Expenses": "38.2",
"Depreciation, Depletion, Amortization": "-13.8",
"Cost of Goods and Services Sold": "2.84",
"General and Administrative Expense": "2.67",
"Operating Expenses": "-14.8",
"Comprehensive Net Income": "14.3",
"Economic Capital Ratio": "26.4"
},
"2020": {
"Liabilities, Current": "-2.13",
"Liabilities": "-2.85",
"Stockholders Equity": "-4.21",
"ECR before LimitedLiability": "-44.8",
"Other Liabilities": "-1.04",
"Property, Plant and Equipment": "-27.4",
"Assets": "-23.2",
"Assets, Current": "-3.98",
"Oil and Gas Property": "6.33",
"Other Revenues": "4.76",
"Revenues": "-1.76",
"Net Income": "-43.4",
"Revenue from Contract with Customer": "-10.1",
"Depreciation, Depletion, Amortization": "-2.93",
"Expenses": "-41.6",
"Operating Expenses": "-97.5",
"Cost of Goods and Services Sold": "1.12",
"General and Administrative Expense": "1.36",
"Other Expenses": "8.05",
"Comprehensive Net Income": "-43.3",
"Economic Capital Ratio": "-57.4"
},
"2021": {
"Liabilities": "12.2",
"Stockholders Equity": "5.30",
"ECR before LimitedLiability": "49.1",
"Liabilities, Current": "14.9",
"Other Liabilities": "5.09",
"Long-term Debt": "-10.4",
"Other Revenues": "63.8",
"Revenues": "30.2",
"Net Income": "41.3",
"Gains/Losses on Derivatives": "3.04",
"Revenue from Contract with Customer": "-31.4",
"Taxes": "-2.42",
"Expenses": "7.81",
"Other Expenses": "26.2",
"Cost of Goods and Services Sold": "3.79",
"Depreciation, Depletion, Amortization": "-6.24",
"General and Administrative Expense": "1.73",
"Operating Expenses": "-14.8",
"Comprehensive Net Income": "41.7",
"Other Net Income": "1.93",
"Economic Capital Ratio": "43.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001698990_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "293,218",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "77,834",
"Depreciation, Depletion, Amortization": "523,572",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "69,432",
"Liabilities, Current": "175,208",
"Long-term Debt": "484,835",
"Oil and Gas Property": "3,116,757",
"Operating Expenses": "808,640",
"Other Assets": "56,431",
"Other Compr. Net Income": "0",
"Other Expenses": "-631,972",
"Other Liabilities": "0",
"Other Net Income": "-27,737",
"Other Revenues": "936,142",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "53,728"
},
"output_variables": {
"Liabilities": "737,877",
"Assets": "3,466,406",
"Revenues": "936,142",
"Expenses": "823,400",
"Stockholders Equity": "2,728,529",
"Net Income": "85,005",
"Comprehensive Net Income": "85,005",
"BaseVar": "3,210,254",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "111%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "281,526",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "283,353",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "68,918",
"Liabilities, Current": "128,949",
"Long-term Debt": "485,049",
"Oil and Gas Property": "1,149,527",
"Operating Expenses": "2,460,172",
"Other Assets": "22,367",
"Other Compr. Net Income": "0",
"Other Expenses": "-462,861",
"Other Liabilities": "0",
"Other Net Income": "-22,657",
"Other Revenues": "534,506",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "31,250"
},
"output_variables": {
"Liabilities": "613,998",
"Assets": "1,453,420",
"Revenues": "534,506",
"Expenses": "2,380,832",
"Stockholders Equity": "839,422",
"Net Income": "-1,868,983",
"Comprehensive Net Income": "-1,868,983",
"BaseVar": "2,855,266",
"ECR before LimitedLiability": "-184%",
"Economic Capital Ratio": "8.7%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "518,793",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "187,688",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "75,279",
"Liabilities, Current": "218,545",
"Long-term Debt": "482,948",
"Oil and Gas Property": "1,216,087",
"Operating Expenses": "475,757",
"Other Assets": "11,862",
"Other Compr. Net Income": "0",
"Other Expenses": "-309,950",
"Other Liabilities": "0",
"Other Net Income": "-34,027",
"Other Revenues": "1,078,351",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "55,834"
},
"output_variables": {
"Liabilities": "701,493",
"Assets": "1,746,742",
"Revenues": "1,078,351",
"Expenses": "484,608",
"Stockholders Equity": "1,045,249",
"Net Income": "559,716",
"Comprehensive Net Income": "559,716",
"BaseVar": "2,214,249",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "131%"
}
}
},
"top_rated": true,
"trend": 74.0,
"value": 1.3108264122089461,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001698990.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001698990.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001698990.svg"
},
{
"company_id": "0001581552",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001581552.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001581552.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001581552.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001581552_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001581552_main_keyfigs.svg",
"name": "Energy 11 L P",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001581552.svg",
"report_text": "The relative strengths and weaknesses of Energy 11 L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Energy 11 L P compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Energy 11 L P is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 131%, being 43% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001581552_2022_Energy_11_L_P.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities, Current": "-35.6",
"Liabilities": "-22.2",
"Assets": "25.7",
"Stockholders Equity": "8.68",
"ECR before LimitedLiability": "55.8",
"Long-term Debt": "5.84",
"Other Liabilities": "3.56",
"Assets, Current": "-2.39",
"Oil and Gas Property": "29.1",
"Property, Plant and Equipment": "-6.74",
"Other Revenues": "-10.7",
"Revenues": "-11.3",
"Net Income": "27.2",
"Depreciation, Depletion, Amortization": "6.12",
"Expenses": "30.1",
"Other Expenses": "25.9",
"Operating Expenses": "15.5",
"General and Administrative Expense": "6.76",
"Comprehensive Net Income": "27.2",
"Other Net Income": "-2.76",
"Economic Capital Ratio": "34.1"
},
"2016": {
"Long-term Debt": "11.4",
"Liabilities": "23.2",
"Assets": "3.91",
"Stockholders Equity": "48.4",
"ECR before LimitedLiability": "72.6",
"Other Liabilities": "4.31",
"Liabilities, Current": "9.81",
"Property, Plant and Equipment": "-0.849",
"Assets, Current": "1.90",
"Oil and Gas Property": "2.82",
"Revenues": "-12.1",
"Net Income": "14.4",
"Other Revenues": "-12.5",
"Taxes": "-0.784",
"Expenses": "21.1",
"General and Administrative Expense": "6.28",
"Operating Expenses": "11.5",
"Other Expenses": "4.28",
"Other Net Income": "5.69",
"Comprehensive Net Income": "14.5",
"Economic Capital Ratio": "54.1"
},
"2017": {
"Long-term Debt": "11.3",
"Liabilities": "19.0",
"Assets": "2.80",
"Stockholders Equity": "35.8",
"ECR before LimitedLiability": "52.0",
"Other Liabilities": "-2.05",
"Liabilities, Current": "10.4",
"Oil and Gas Property": "9.93",
"Property, Plant and Equipment": "-1.15",
"Revenues": "-15.8",
"Net Income": "12.2",
"Other Revenues": "-15.2",
"Operating Expenses": "13.7",
"Expenses": "14.8",
"Taxes": "-0.902",
"Other Expenses": "-4.41",
"General and Administrative Expense": "7.74",
"Depreciation, Depletion, Amortization": "-1.64",
"Comprehensive Net Income": "12.2",
"Other Net Income": "13.4",
"Economic Capital Ratio": "40.4"
},
"2018": {
"Liabilities": "22.4",
"Stockholders Equity": "36.7",
"ECR before LimitedLiability": "53.1",
"Liabilities, Current": "7.04",
"Other Liabilities": "6.35",
"Long-term Debt": "11.0",
"Assets": "-1.11",
"Oil and Gas Property": "-4.48",
"Revenues": "-0.909",
"Net Income": "12.9",
"Revenue from Contract with Customer": "-12.9",
"Other Revenues": "12.0",
"Cost of Goods and Services Sold": "-4.98",
"Expenses": "13.7",
"Depreciation, Depletion, Amortization": "-2.68",
"Taxes": "-1.44",
"Other Expenses": "2.49",
"Operating Expenses": "14.7",
"General and Administrative Expense": "5.58",
"Comprehensive Net Income": "12.9",
"Economic Capital Ratio": "38.7"
},
"2019": {
"Liabilities, Current": "4.42",
"Liabilities": "10.4",
"Assets": "6.55",
"Stockholders Equity": "31.4",
"ECR before LimitedLiability": "44.2",
"Long-term Debt": "10.6",
"Other Liabilities": "-5.47",
"Assets, Current": "-0.804",
"Oil and Gas Property": "25.7",
"Property, Plant and Equipment": "-2.50",
"Revenues": "-9.06",
"Net Income": "11.6",
"Other Revenues": "5.00",
"Revenue from Contract with Customer": "-14.1",
"Expenses": "21.9",
"Other Expenses": "6.56",
"Cost of Goods and Services Sold": "-2.13",
"General and Administrative Expense": "3.65",
"Operating Expenses": "13.8",
"Comprehensive Net Income": "11.9",
"Economic Capital Ratio": "34.3"
},
"2020": {
"Liabilities, Current": "-3.74",
"Liabilities": "10.6",
"Assets": "11.2",
"Stockholders Equity": "34.2",
"ECR before LimitedLiability": "58.9",
"Long-term Debt": "9.72",
"Other Liabilities": "3.80",
"Property, Plant and Equipment": "-3.70",
"Oil and Gas Property": "45.0",
"Other Revenues": "7.68",
"Revenues": "-6.44",
"Net Income": "20.6",
"Revenue from Contract with Customer": "-13.3",
"Depreciation, Depletion, Amortization": "-4.19",
"Expenses": "28.7",
"Operating Expenses": "15.7",
"Cost of Goods and Services Sold": "-2.25",
"General and Administrative Expense": "4.45",
"Other Expenses": "14.8",
"Comprehensive Net Income": "20.8",
"Economic Capital Ratio": "46.3"
},
"2021": {
"Liabilities": "22.3",
"Stockholders Equity": "37.1",
"Oil and Gas Property": "1.57",
"ECR before LimitedLiability": "48.8",
"Liabilities, Current": "15.9",
"Other Liabilities": "-4.01",
"Long-term Debt": "10.6",
"Taxes": "-1.46",
"Expenses": "13.2",
"Other Revenues": "20.3",
"Net Income": "13.5",
"Other Expenses": "3.78",
"Cost of Goods and Services Sold": "-2.09",
"Depreciation, Depletion, Amortization": "-4.85",
"General and Administrative Expense": "4.55",
"Operating Expenses": "13.2",
"Comprehensive Net Income": "13.7",
"Gains/Losses on Derivatives": "2.34",
"Other Net Income": "1.19",
"Revenue from Contract with Customer": "-23.9",
"Economic Capital Ratio": "42.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001581552_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "6,261",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "392",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "746",
"Liabilities, Current": "89,878",
"Long-term Debt": "0",
"Oil and Gas Property": "158,895",
"Operating Expenses": "1,946",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,212",
"Other Liabilities": "0",
"Other Net Income": "383",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "74"
},
"output_variables": {
"Liabilities": "89,878",
"Assets": "165,157",
"Revenues": "0",
"Expenses": "1,946",
"Stockholders Equity": "75,279",
"Net Income": "-1,563",
"Comprehensive Net Income": "-1,563",
"BaseVar": "128,961",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "99,557",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "9,527",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,291",
"Liabilities, Current": "2,693",
"Long-term Debt": "0",
"Oil and Gas Property": "151,555",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,775",
"Other Liabilities": "0",
"Other Net Income": "14,233",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,870"
},
"output_variables": {
"Liabilities": "2,693",
"Assets": "251,112",
"Revenues": "0",
"Expenses": "19,463",
"Stockholders Equity": "248,419",
"Net Income": "-5,231",
"Comprehensive Net Income": "-5,231",
"BaseVar": "147,794",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "127%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "17,473",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "15,085",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "909",
"Liabilities, Current": "3,760",
"Long-term Debt": "1,227",
"Oil and Gas Property": "321,767",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "12,035",
"Other Liabilities": "20,000",
"Other Net Income": "39,331",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "3,406"
},
"output_variables": {
"Liabilities": "24,987",
"Assets": "339,240",
"Revenues": "0",
"Expenses": "31,435",
"Stockholders Equity": "314,253",
"Net Income": "7,896",
"Comprehensive Net Income": "7,896",
"BaseVar": "225,988",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "126%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "10,153",
"Cost of Goods and Services Sold": "11,810",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "15,939",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,365",
"Liabilities, Current": "16,231",
"Long-term Debt": "1,294",
"Oil and Gas Property": "313,117",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,512",
"Other Revenues": "54,732",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,468"
},
"output_variables": {
"Liabilities": "17,525",
"Assets": "323,270",
"Revenues": "54,732",
"Expenses": "33,582",
"Stockholders Equity": "305,746",
"Net Income": "18,638",
"Comprehensive Net Income": "18,638",
"BaseVar": "226,710",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "134%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,491",
"Cost of Goods and Services Sold": "9,874",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "12,451",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,304",
"Liabilities, Current": "20,061",
"Long-term Debt": "1,453",
"Oil and Gas Property": "326,759",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "24,000",
"Other Net Income": "-1,049",
"Other Revenues": "36,020",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,862"
},
"output_variables": {
"Liabilities": "45,514",
"Assets": "333,250",
"Revenues": "36,020",
"Expenses": "26,491",
"Stockholders Equity": "287,736",
"Net Income": "8,480",
"Comprehensive Net Income": "8,480",
"BaseVar": "228,788",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "119%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,612",
"Cost of Goods and Services Sold": "9,840",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "22,655",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,577",
"Liabilities, Current": "49,903",
"Long-term Debt": "1,564",
"Oil and Gas Property": "323,200",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,181",
"Other Revenues": "36,522",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "3,075"
},
"output_variables": {
"Liabilities": "51,467",
"Assets": "331,812",
"Revenues": "36,522",
"Expenses": "37,147",
"Stockholders Equity": "280,346",
"Net Income": "-2,805",
"Comprehensive Net Income": "-2,805",
"BaseVar": "238,666",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "112%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "16,349",
"Cost of Goods and Services Sold": "11,619",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "22,473",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,516",
"Liabilities, Current": "11,113",
"Long-term Debt": "2,891",
"Oil and Gas Property": "325,032",
"Operating Expenses": "0",
"Other Assets": "166",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "23,000",
"Other Net Income": "-4,739",
"Other Revenues": "74,098",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "5,701"
},
"output_variables": {
"Liabilities": "37,004",
"Assets": "341,547",
"Revenues": "74,098",
"Expenses": "41,310",
"Stockholders Equity": "304,543",
"Net Income": "28,050",
"Comprehensive Net Income": "28,050",
"BaseVar": "263,766",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "131%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 1.307102629072475,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001581552.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001581552.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001581552.svg"
},
{
"company_id": "0001038357",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001038357.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001038357.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001038357.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001038357_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001038357_main_keyfigs.svg",
"name": "Pioneer Natural Resources Co",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001038357.svg",
"report_text": "The relative strengths and weaknesses of Pioneer Natural Resources Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Pioneer Natural Resources Co compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 45% points.The greatest weakness of Pioneer Natural Resources Co is the variable Other Expenses, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 127%, being 39% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001038357_2022_Pioneer_Natural_Resources_Co.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "17.2",
"Assets": "2.63",
"Stockholders Equity": "26.1",
"ECR before LimitedLiability": "27.6",
"Liabilities, Current": "1.56",
"Long-term Debt": "11.2",
"Other Liabilities": "5.51",
"Property, Plant and Equipment": "-2.92",
"Oil and Gas Property": "21.7",
"Revenues": "1.16",
"Net Income": "4.20",
"Other Revenues": "1.25",
"Depreciation, Depletion, Amortization": "-6.11",
"Expenses": "5.34",
"Other Expenses": "5.57",
"Taxes": "-0.873",
"Operating Expenses": "7.17",
"General and Administrative Expense": "-0.336",
"Comprehensive Net Income": "4.05",
"Other Net Income": "-2.28",
"Economic Capital Ratio": "26.8"
},
"2010": {
"Liabilities": "19.7",
"Stockholders Equity": "21.0",
"ECR before LimitedLiability": "26.4",
"Long-term Debt": "9.73",
"Other Liabilities": "8.62",
"Liabilities, Current": "3.02",
"Gains/Losses on Derivatives": "6.93",
"Revenues": "9.65",
"Net Income": "6.06",
"Other Revenues": "2.70",
"Operating Expenses": "5.84",
"Expenses": "0.823",
"Taxes": "-1.03",
"Depreciation, Depletion, Amortization": "-3.30",
"Other Expenses": "-0.723",
"Property, Plant and Equipment": "-0.305",
"Oil and Gas Property": "1.36",
"Comprehensive Net Income": "4.84",
"Other Net Income": "-4.40",
"Other Compr. Net Income": "-1.22",
"Economic Capital Ratio": "27.3"
},
"2011": {
"Liabilities": "17.4",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "56.8",
"Long-term Debt": "9.50",
"Liabilities, Current": "2.71",
"Other Liabilities": "6.50",
"Gains/Losses on Derivatives": "5.06",
"Revenues": "14.0",
"Net Income": "22.1",
"Other Revenues": "8.87",
"Other Expenses": "-11.0",
"Expenses": "8.99",
"General and Administrative Expense": "7.04",
"Depreciation, Depletion, Amortization": "-3.21",
"Operating Expenses": "17.5",
"Taxes": "-1.31",
"Oil and Gas Property": "-0.0753",
"Comprehensive Net Income": "21.4",
"Other Net Income": "-1.10",
"Other Compr. Net Income": "-0.667",
"Economic Capital Ratio": "40.1"
},
"2012": {
"Other Liabilities": "7.69",
"Liabilities": "20.4",
"Assets": "2.13",
"Stockholders Equity": "28.6",
"ECR before LimitedLiability": "69.9",
"Liabilities, Current": "4.43",
"Long-term Debt": "10.1",
"Oil and Gas Property": "5.25",
"Gains/Losses on Derivatives": "3.73",
"Revenues": "17.1",
"Net Income": "23.4",
"Other Revenues": "13.2",
"Taxes": "-1.60",
"Expenses": "9.49",
"Operating Expenses": "16.6",
"Other Expenses": "-8.80",
"Depreciation, Depletion, Amortization": "-3.93",
"General and Administrative Expense": "7.50",
"Comprehensive Net Income": "22.7",
"Other Net Income": "-3.54",
"Economic Capital Ratio": "44.4"
},
"2013": {
"Liabilities": "22.5",
"Assets": "2.74",
"Stockholders Equity": "24.5",
"ECR before LimitedLiability": "39.7",
"Liabilities, Current": "4.27",
"Long-term Debt": "10.9",
"Other Liabilities": "9.15",
"Other Assets": "2.50",
"Property, Plant and Equipment": "-5.01",
"Oil and Gas Property": "8.92",
"Revenues": "24.9",
"Net Income": "4.91",
"Other Revenues": "24.8",
"Expenses": "-2.64",
"Operating Expenses": "18.3",
"General and Administrative Expense": "6.42",
"Depreciation, Depletion, Amortization": "-4.26",
"Other Expenses": "-19.7",
"Comprehensive Net Income": "4.19",
"Other Net Income": "-15.1",
"Economic Capital Ratio": "23.0"
},
"2014": {
"Other Liabilities": "9.01",
"Liabilities": "20.5",
"Stockholders Equity": "23.9",
"ECR before LimitedLiability": "74.0",
"Long-term Debt": "10.3",
"Liabilities, Current": "3.04",
"Gains/Losses on Derivatives": "6.30",
"Revenues": "29.7",
"Net Income": "33.4",
"Other Revenues": "22.8",
"Operating Expenses": "17.9",
"Expenses": "11.4",
"General and Administrative Expense": "4.84",
"Depreciation, Depletion, Amortization": "-3.92",
"Taxes": "-1.50",
"Other Expenses": "-5.73",
"Property, Plant and Equipment": "-0.726",
"Oil and Gas Property": "1.76",
"Comprehensive Net Income": "33.5",
"Other Net Income": "-8.11",
"Economic Capital Ratio": "49.0"
},
"2015": {
"Liabilities, Current": "5.71",
"Liabilities": "21.3",
"Assets": "5.82",
"Stockholders Equity": "36.0",
"ECR before LimitedLiability": "93.1",
"Long-term Debt": "10.7",
"Other Liabilities": "6.62",
"Oil and Gas Property": "7.19",
"Property, Plant and Equipment": "-1.66",
"Other Revenues": "25.9",
"Revenues": "35.2",
"Net Income": "63.1",
"Gains/Losses on Derivatives": "7.89",
"Depreciation, Depletion, Amortization": "-5.17",
"Expenses": "31.5",
"Other Expenses": "6.28",
"Operating Expenses": "23.5",
"General and Administrative Expense": "6.69",
"Comprehensive Net Income": "63.2",
"Other Net Income": "-4.29",
"Economic Capital Ratio": "71.4"
},
"2016": {
"Long-term Debt": "14.1",
"Liabilities": "22.3",
"Assets": "3.97",
"Stockholders Equity": "29.7",
"ECR before LimitedLiability": "60.7",
"Other Liabilities": "5.37",
"Liabilities, Current": "4.48",
"Other Assets": "1.03",
"Property, Plant and Equipment": "-2.88",
"Oil and Gas Property": "7.33",
"Revenues": "19.8",
"Net Income": "20.0",
"Other Revenues": "20.9",
"Expenses": "4.98",
"General and Administrative Expense": "6.85",
"Depreciation, Depletion, Amortization": "-6.17",
"Operating Expenses": "16.3",
"Other Expenses": "-10.6",
"Other Net Income": "-4.76",
"Comprehensive Net Income": "20.1",
"Economic Capital Ratio": "42.2"
},
"2017": {
"Long-term Debt": "15.0",
"Liabilities": "22.3",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "49.9",
"Other Liabilities": "6.17",
"Liabilities, Current": "2.64",
"Gains/Losses on Derivatives": "-0.956",
"Revenues": "26.9",
"Net Income": "19.1",
"Other Revenues": "28.8",
"Operating Expenses": "18.6",
"Expenses": "-1.30",
"Taxes": "-1.00",
"Other Expenses": "-21.7",
"General and Administrative Expense": "8.10",
"Depreciation, Depletion, Amortization": "-5.13",
"Property, Plant and Equipment": "-1.57",
"Oil and Gas Property": "3.14",
"Comprehensive Net Income": "19.1",
"Other Net Income": "-5.84",
"Economic Capital Ratio": "38.3"
},
"2018": {
"Liabilities": "31.4",
"Stockholders Equity": "16.1",
"ECR before LimitedLiability": "46.9",
"Liabilities, Current": "8.66",
"Other Liabilities": "9.44",
"Long-term Debt": "16.8",
"Gains/Losses on Derivatives": "-2.65",
"Revenues": "36.8",
"Net Income": "14.5",
"Revenue from Contract with Customer": "66.7",
"Other Revenues": "-20.3",
"Expenses": "-22.7",
"Depreciation, Depletion, Amortization": "-4.78",
"Taxes": "1.13",
"Other Expenses": "-53.7",
"Operating Expenses": "24.1",
"General and Administrative Expense": "6.81",
"Oil and Gas Property": "1.71",
"Other Net Income": "2.07",
"Comprehensive Net Income": "14.6",
"Economic Capital Ratio": "32.5"
},
"2019": {
"Liabilities, Current": "4.33",
"Liabilities": "25.1",
"Stockholders Equity": "15.5",
"ECR before LimitedLiability": "46.9",
"Long-term Debt": "17.8",
"Other Liabilities": "3.98",
"Revenues": "31.4",
"Net Income": "19.1",
"Other Revenues": "-21.0",
"Revenue from Contract with Customer": "58.0",
"Taxes": "1.21",
"Expenses": "-10.9",
"Other Expenses": "-39.7",
"Depreciation, Depletion, Amortization": "-3.99",
"Cost of Goods and Services Sold": "3.63",
"General and Administrative Expense": "4.56",
"Operating Expenses": "23.5",
"Oil and Gas Property": "4.87",
"Property, Plant and Equipment": "-2.50",
"Comprehensive Net Income": "19.6",
"Economic Capital Ratio": "36.9"
},
"2020": {
"Liabilities, Current": "6.06",
"Liabilities": "24.9",
"Stockholders Equity": "30.2",
"ECR before LimitedLiability": "64.5",
"Long-term Debt": "14.6",
"Other Liabilities": "5.56",
"Assets": "2.92",
"Oil and Gas Property": "10.5",
"Other Revenues": "-12.4",
"Revenues": "21.4",
"Net Income": "29.8",
"Revenue from Contract with Customer": "39.9",
"Gains/Losses on Derivatives": "-2.90",
"Depreciation, Depletion, Amortization": "-4.67",
"Expenses": "6.53",
"Operating Expenses": "22.5",
"Cost of Goods and Services Sold": "2.96",
"General and Administrative Expense": "5.34",
"Other Expenses": "-18.9",
"Comprehensive Net Income": "30.1",
"Economic Capital Ratio": "51.9"
},
"2021": {
"Liabilities": "30.1",
"Stockholders Equity": "31.2",
"ECR before LimitedLiability": "44.9",
"Liabilities, Current": "13.6",
"Other Liabilities": "4.98",
"Long-term Debt": "14.3",
"Other Revenues": "-20.0",
"Revenues": "15.7",
"Net Income": "10.2",
"Gains/Losses on Derivatives": "-5.65",
"Revenue from Contract with Customer": "44.6",
"Expenses": "-9.57",
"Other Expenses": "-32.2",
"Cost of Goods and Services Sold": "3.83",
"Depreciation, Depletion, Amortization": "-3.63",
"General and Administrative Expense": "5.66",
"Operating Expenses": "17.5",
"Oil and Gas Property": "3.71",
"Comprehensive Net Income": "10.6",
"Other Net Income": "4.24",
"Economic Capital Ratio": "38.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001038357_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "616,118",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "651,560",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "140,323",
"Liabilities, Current": "571,191",
"Long-term Debt": "0",
"Oil and Gas Property": "7,566,856",
"Operating Expenses": "0",
"Other Assets": "684,291",
"Other Compr. Net Income": "-41,774",
"Other Expenses": "953,609",
"Other Liabilities": "0",
"Other Net Income": "90,080",
"Other Revenues": "1,711,516",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "98,371"
},
"output_variables": {
"Liabilities": "571,191",
"Assets": "8,867,265",
"Revenues": "1,711,516",
"Expenses": "1,843,863",
"Stockholders Equity": "8,296,074",
"Net Income": "-42,267",
"Comprehensive Net Income": "-84,041",
"BaseVar": "7,005,312",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "122%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "1,197,183",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "574,170",
"Gains/Losses on Derivatives": "448,434",
"General and Administrative Expense": "165,301",
"Liabilities, Current": "769,220",
"Long-term Debt": "0",
"Oil and Gas Property": "7,563,786",
"Operating Expenses": "0",
"Other Assets": "918,133",
"Other Compr. Net Income": "-84,435",
"Other Expenses": "1,103,812",
"Other Liabilities": "0",
"Other Net Income": "129,829",
"Other Revenues": "2,023,156",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "112,141"
},
"output_variables": {
"Liabilities": "769,220",
"Assets": "9,679,102",
"Revenues": "2,471,590",
"Expenses": "1,955,424",
"Stockholders Equity": "8,909,882",
"Net Income": "645,995",
"Comprehensive Net Income": "561,560",
"BaseVar": "8,101,753",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "131%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,479,297",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "607,405",
"Gains/Losses on Derivatives": "392,752",
"General and Administrative Expense": "193,215",
"Liabilities, Current": "1,011,798",
"Long-term Debt": "0",
"Oil and Gas Property": "8,600,867",
"Operating Expenses": "0",
"Other Assets": "1,443,997",
"Other Compr. Net Income": "-57,916",
"Other Expenses": "1,379,539",
"Other Liabilities": "0",
"Other Net Income": "423,152",
"Other Revenues": "2,393,833",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "147,664"
},
"output_variables": {
"Liabilities": "1,011,798",
"Assets": "11,524,161",
"Revenues": "2,786,585",
"Expenses": "2,327,823",
"Stockholders Equity": "10,512,363",
"Net Income": "881,914",
"Comprehensive Net Income": "823,998",
"BaseVar": "9,737,175",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "132%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,050,355",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "810,191",
"Gains/Losses on Derivatives": "330,251",
"General and Administrative Expense": "248,282",
"Liabilities, Current": "1,034,790",
"Long-term Debt": "0",
"Oil and Gas Property": "10,078,350",
"Operating Expenses": "0",
"Other Assets": "1,940,325",
"Other Compr. Net Income": "-47,407",
"Other Expenses": "1,794,405",
"Other Liabilities": "0",
"Other Net Income": "55,149",
"Other Revenues": "2,898,057",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "187,757"
},
"output_variables": {
"Liabilities": "1,034,790",
"Assets": "13,069,030",
"Revenues": "3,228,308",
"Expenses": "3,040,635",
"Stockholders Equity": "12,034,240",
"Net Income": "242,822",
"Comprehensive Net Income": "195,415",
"BaseVar": "11,002,239",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "124%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,728,434",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "907,077",
"Gains/Losses on Derivatives": "4,010",
"General and Administrative Expense": "295,868",
"Liabilities, Current": "1,250,106",
"Long-term Debt": "0",
"Oil and Gas Property": "8,626,395",
"Operating Expenses": "0",
"Other Assets": "1,937,959",
"Other Compr. Net Income": "-38,865",
"Other Expenses": "2,665,323",
"Other Liabilities": "0",
"Other Net Income": "-449,605",
"Other Revenues": "3,715,500",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "201,186"
},
"output_variables": {
"Liabilities": "1,250,106",
"Assets": "12,292,788",
"Revenues": "3,719,510",
"Expenses": "4,069,454",
"Stockholders Equity": "11,042,682",
"Net Income": "-799,549",
"Comprehensive Net Income": "-838,414",
"BaseVar": "11,903,456",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "109%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,359,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,047,000",
"Gains/Losses on Derivatives": "712,000",
"General and Administrative Expense": "333,000",
"Liabilities, Current": "1,580,000",
"Long-term Debt": "0",
"Oil and Gas Property": "10,390,000",
"Operating Expenses": "0",
"Other Assets": "2,177,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,414,000",
"Other Liabilities": "0",
"Other Net Income": "-111,000",
"Other Revenues": "4,343,000",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "220,000"
},
"output_variables": {
"Liabilities": "1,580,000",
"Assets": "14,926,000",
"Revenues": "5,055,000",
"Expenses": "4,014,000",
"Stockholders Equity": "13,346,000",
"Net Income": "930,000",
"Comprehensive Net Income": "930,000",
"BaseVar": "13,944,600",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "128%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,194,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,385,000",
"Gains/Losses on Derivatives": "879,000",
"General and Administrative Expense": "327,000",
"Liabilities, Current": "1,462,000",
"Long-term Debt": "0",
"Oil and Gas Property": "10,022,000",
"Operating Expenses": "0",
"Other Assets": "415,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,234,000",
"Other Liabilities": "0",
"Other Net Income": "-7,000",
"Other Revenues": "3,946,000",
"Property, Plant and Equipment": "1,523,000",
"Revenue from Contract with Customer": "0",
"Taxes": "145,000"
},
"output_variables": {
"Liabilities": "1,462,000",
"Assets": "15,154,000",
"Revenues": "4,825,000",
"Expenses": "5,091,000",
"Stockholders Equity": "13,692,000",
"Net Income": "-273,000",
"Comprehensive Net Income": "-273,000",
"BaseVar": "14,460,260",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "117%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,298,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,480,000",
"Gains/Losses on Derivatives": "-161,000",
"General and Administrative Expense": "325,000",
"Liabilities, Current": "1,566,000",
"Long-term Debt": "0",
"Oil and Gas Property": "10,841,000",
"Operating Expenses": "0",
"Other Assets": "791,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,439,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,985,000",
"Property, Plant and Equipment": "1,529,000",
"Revenue from Contract with Customer": "0",
"Taxes": "136,000"
},
"output_variables": {
"Liabilities": "1,566,000",
"Assets": "16,459,000",
"Revenues": "3,824,000",
"Expenses": "4,380,000",
"Stockholders Equity": "14,893,000",
"Net Income": "-556,000",
"Comprehensive Net Income": "-556,000",
"BaseVar": "14,098,980",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,010,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,400,000",
"Gains/Losses on Derivatives": "-100,000",
"General and Administrative Expense": "326,000",
"Liabilities, Current": "2,128,000",
"Long-term Debt": "0",
"Oil and Gas Property": "11,766,000",
"Operating Expenses": "0",
"Other Assets": "468,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,681,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,555,000",
"Property, Plant and Equipment": "1,759,000",
"Revenue from Contract with Customer": "0",
"Taxes": "215,000"
},
"output_variables": {
"Liabilities": "2,128,000",
"Assets": "17,003,000",
"Revenues": "5,455,000",
"Expenses": "4,622,000",
"Stockholders Equity": "14,875,000",
"Net Income": "833,000",
"Comprehensive Net Income": "833,000",
"BaseVar": "15,813,240",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "124%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,580,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,534,000",
"Gains/Losses on Derivatives": "-292,000",
"General and Administrative Expense": "381,000",
"Liabilities, Current": "1,818,000",
"Long-term Debt": "0",
"Oil and Gas Property": "13,548,000",
"Operating Expenses": "0",
"Other Assets": "484,000",
"Other Compr. Net Income": "0",
"Other Expenses": "6,525,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "328,000",
"Property, Plant and Equipment": "1,291,000",
"Revenue from Contract with Customer": "9,379,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,818,000",
"Assets": "17,903,000",
"Revenues": "9,415,000",
"Expenses": "8,440,000",
"Stockholders Equity": "16,085,000",
"Net Income": "975,000",
"Comprehensive Net Income": "975,000",
"BaseVar": "20,930,600",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "127%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,191,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,711,000",
"Gains/Losses on Derivatives": "34,000",
"General and Administrative Expense": "324,000",
"Liabilities, Current": "2,496,000",
"Long-term Debt": "0",
"Oil and Gas Property": "14,445,000",
"Operating Expenses": "0",
"Other Assets": "799,000",
"Other Compr. Net Income": "0",
"Other Expenses": "6,513,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "-401,000",
"Property, Plant and Equipment": "1,632,000",
"Revenue from Contract with Customer": "9,671,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,496,000",
"Assets": "19,067,000",
"Revenues": "9,304,000",
"Expenses": "8,548,000",
"Stockholders Equity": "16,571,000",
"Net Income": "756,000",
"Comprehensive Net Income": "756,000",
"BaseVar": "21,849,740",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "122%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,595,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,639,000",
"Gains/Losses on Derivatives": "-281,000",
"General and Administrative Expense": "244,000",
"Liabilities, Current": "1,906,000",
"Long-term Debt": "0",
"Oil and Gas Property": "14,439,000",
"Operating Expenses": "0",
"Other Assets": "611,000",
"Other Compr. Net Income": "0",
"Other Expenses": "5,002,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "-58,000",
"Property, Plant and Equipment": "1,584,000",
"Revenue from Contract with Customer": "7,024,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,906,000",
"Assets": "19,229,000",
"Revenues": "6,685,000",
"Expenses": "6,885,000",
"Stockholders Equity": "17,323,000",
"Net Income": "-200,000",
"Comprehensive Net Income": "-200,000",
"BaseVar": "18,980,900",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "6,173,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,498,000",
"Gains/Losses on Derivatives": "-2,183,000",
"General and Administrative Expense": "292,000",
"Liabilities, Current": "4,073,000",
"Long-term Debt": "0",
"Oil and Gas Property": "28,182,000",
"Operating Expenses": "0",
"Other Assets": "762,000",
"Other Compr. Net Income": "0",
"Other Expenses": "9,084,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "-1,044,000",
"Property, Plant and Equipment": "1,694,000",
"Revenue from Contract with Customer": "17,870,000",
"Taxes": "651,000"
},
"output_variables": {
"Liabilities": "4,073,000",
"Assets": "36,811,000",
"Revenues": "14,643,000",
"Expenses": "12,525,000",
"Stockholders Equity": "32,738,000",
"Net Income": "2,118,000",
"Comprehensive Net Income": "2,118,000",
"BaseVar": "37,286,160",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "127%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 1.2682661670440585,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001038357.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001038357.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001038357.svg"
},
{
"company_id": "0001703785",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001703785.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001703785.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001703785.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001703785_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001703785_main_keyfigs.svg",
"name": "STR Sub Inc",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001703785.svg",
"report_text": "The relative strengths and weaknesses of STR Sub Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of STR Sub Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 29% points.The greatest weakness of STR Sub Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 126%, being 38% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001703785_2022_STR_Sub_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities": "38.3",
"Assets": "-9.61",
"Stockholders Equity": "29.6",
"ECR before LimitedLiability": "97.9",
"Liabilities, Current": "22.8",
"Other Liabilities": "12.1",
"Long-term Debt": "10.1",
"Other Assets": "-14.2",
"Property, Plant and Equipment": "13.2",
"Oil and Gas Property": "-30.4",
"Revenues": "18.4",
"Net Income": "61.1",
"Revenue from Contract with Customer": "-20.1",
"Other Revenues": "36.5",
"Expenses": "21.0",
"Depreciation, Depletion, Amortization": "7.40",
"Other Expenses": "10.6",
"General and Administrative Expense": "3.50",
"Other Net Income": "26.0",
"Comprehensive Net Income": "61.2",
"Economic Capital Ratio": "83.6"
},
"2019": {
"Liabilities, Current": "12.3",
"Liabilities": "12.9",
"Assets": "0.890",
"Stockholders Equity": "24.3",
"ECR before LimitedLiability": "53.7",
"Long-term Debt": "-2.02",
"Other Liabilities": "2.07",
"Oil and Gas Property": "1.98",
"Revenues": "5.04",
"Net Income": "24.4",
"Other Revenues": "-12.3",
"Revenue from Contract with Customer": "17.4",
"Taxes": "-1.25",
"Expenses": "20.2",
"Other Expenses": "13.5",
"Depreciation, Depletion, Amortization": "6.17",
"Cost of Goods and Services Sold": "2.47",
"General and Administrative Expense": "-1.01",
"Comprehensive Net Income": "24.7",
"Other Net Income": "-1.12",
"Economic Capital Ratio": "43.8"
},
"2020": {
"Liabilities, Current": "10.2",
"Liabilities": "11.1",
"Assets": "8.17",
"Stockholders Equity": "32.3",
"ECR before LimitedLiability": "62.6",
"Long-term Debt": "-3.91",
"Other Liabilities": "3.97",
"Property, Plant and Equipment": "-3.02",
"Other Assets": "3.50",
"Oil and Gas Property": "14.2",
"Other Revenues": "-8.60",
"Revenues": "-2.64",
"Expenses": "29.1",
"Net Income": "25.3",
"Revenue from Contract with Customer": "7.29",
"Gains/Losses on Derivatives": "-1.13",
"Depreciation, Depletion, Amortization": "5.92",
"Cost of Goods and Services Sold": "2.12",
"Other Expenses": "23.1",
"Comprehensive Net Income": "25.5",
"Economic Capital Ratio": "50.0"
},
"2021": {
"Liabilities": "17.2",
"Assets": "2.05",
"Stockholders Equity": "28.8",
"ECR before LimitedLiability": "43.8",
"Liabilities, Current": "17.6",
"Other Liabilities": "2.74",
"Long-term Debt": "-4.25",
"Oil and Gas Property": "4.38",
"Other Revenues": "-12.3",
"Revenues": "2.07",
"Net Income": "16.1",
"Revenue from Contract with Customer": "14.7",
"Expenses": "11.3",
"Other Expenses": "11.4",
"Cost of Goods and Services Sold": "3.01",
"Depreciation, Depletion, Amortization": "5.01",
"General and Administrative Expense": "-2.10",
"Operating Expenses": "-4.94",
"Comprehensive Net Income": "16.4",
"Other Net Income": "2.59",
"Economic Capital Ratio": "37.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001703785_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "20,112",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-1,456",
"General and Administrative Expense": "9,544",
"Liabilities, Current": "521",
"Long-term Debt": "21,000",
"Oil and Gas Property": "209,168",
"Operating Expenses": "34,017",
"Other Assets": "61,955",
"Other Compr. Net Income": "0",
"Other Expenses": "-11,395",
"Other Liabilities": "0",
"Other Net Income": "41,217",
"Other Revenues": "98,655",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "5,143"
},
"output_variables": {
"Liabilities": "21,521",
"Assets": "291,235",
"Revenues": "97,199",
"Expenses": "37,309",
"Stockholders Equity": "269,714",
"Net Income": "101,107",
"Comprehensive Net Income": "101,107",
"BaseVar": "265,328",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "178%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "11,614",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,912",
"Liabilities, Current": "0",
"Long-term Debt": "42,973",
"Oil and Gas Property": "219,192",
"Operating Expenses": "31,307",
"Other Assets": "58,882",
"Other Compr. Net Income": "0",
"Other Expenses": "-12,256",
"Other Liabilities": "2,206",
"Other Net Income": "-2,324",
"Other Revenues": "0",
"Property, Plant and Equipment": "517",
"Revenue from Contract with Customer": "68,463",
"Taxes": "4,262"
},
"output_variables": {
"Liabilities": "45,179",
"Assets": "290,205",
"Revenues": "68,463",
"Expenses": "35,225",
"Stockholders Equity": "245,026",
"Net Income": "30,914",
"Comprehensive Net Income": "30,914",
"BaseVar": "233,419",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "129%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,909",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-1,200",
"General and Administrative Expense": "11,997",
"Liabilities, Current": "3,097",
"Long-term Debt": "40,628",
"Oil and Gas Property": "207,505",
"Operating Expenses": "30,900",
"Other Assets": "58,788",
"Other Compr. Net Income": "0",
"Other Expenses": "-14,215",
"Other Liabilities": "0",
"Other Net Income": "-2,072",
"Other Revenues": "0",
"Property, Plant and Equipment": "427",
"Revenue from Contract with Customer": "40,081",
"Taxes": "2,807"
},
"output_variables": {
"Liabilities": "43,725",
"Assets": "275,629",
"Revenues": "38,881",
"Expenses": "31,489",
"Stockholders Equity": "231,904",
"Net Income": "5,320",
"Comprehensive Net Income": "5,320",
"BaseVar": "204,591",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "116%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "14,006",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-4,830",
"General and Administrative Expense": "14,130",
"Liabilities, Current": "3,973",
"Long-term Debt": "40,576",
"Oil and Gas Property": "193,544",
"Operating Expenses": "35,050",
"Other Assets": "53,969",
"Other Compr. Net Income": "0",
"Other Expenses": "-14,006",
"Other Liabilities": "3,036",
"Other Net Income": "-1,407",
"Other Revenues": "0",
"Property, Plant and Equipment": "322",
"Revenue from Contract with Customer": "72,838",
"Taxes": "3,935"
},
"output_variables": {
"Liabilities": "47,585",
"Assets": "261,841",
"Revenues": "68,008",
"Expenses": "39,109",
"Stockholders Equity": "214,256",
"Net Income": "27,492",
"Comprehensive Net Income": "27,492",
"BaseVar": "221,998",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "126%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 1.2574321373299018,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001703785.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001703785.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001703785.svg"
},
{
"company_id": "0000894627",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000894627.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000894627.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000894627.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000894627_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000894627_main_keyfigs.svg",
"name": "Vaalco Energy INC DE",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000894627.svg",
"report_text": "The relative strengths and weaknesses of Vaalco Energy INC DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Vaalco Energy INC DE compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 72% points.The greatest weakness of Vaalco Energy INC DE is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 126%, being 38% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000894627_2022_Vaalco_Energy_INC_DE.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "26.5",
"Assets": "0.841",
"Stockholders Equity": "-5.24",
"ECR before LimitedLiability": "60.2",
"Long-term Debt": "9.05",
"Liabilities, Current": "10.5",
"Other Liabilities": "10.4",
"Assets, Current": "-1.40",
"Oil and Gas Property": "1.05",
"Revenues": "-38.5",
"Net Income": "38.9",
"Other Revenues": "-38.4",
"Other Expenses": "-62.3",
"Expenses": "-26.1",
"General and Administrative Expense": "10.0",
"Depreciation, Depletion, Amortization": "-5.66",
"Operating Expenses": "25.2",
"Taxes": "0.995",
"Comprehensive Net Income": "39.1",
"Other Net Income": "86.3",
"Economic Capital Ratio": "43.4"
},
"2012": {
"Other Liabilities": "11.3",
"Liabilities": "24.7",
"Assets": "-4.61",
"Stockholders Equity": "-3.05",
"ECR before LimitedLiability": "57.2",
"Liabilities, Current": "4.06",
"Long-term Debt": "11.5",
"Assets, Current": "9.28",
"Oil and Gas Property": "-6.61",
"Property, Plant and Equipment": "-1.34",
"Revenues": "-33.4",
"Net Income": "40.0",
"Other Revenues": "-33.2",
"Expenses": "-25.5",
"Operating Expenses": "5.25",
"Other Expenses": "-41.1",
"Depreciation, Depletion, Amortization": "-1.44",
"General and Administrative Expense": "11.2",
"Comprehensive Net Income": "39.9",
"Other Net Income": "70.0",
"Economic Capital Ratio": "31.7"
},
"2013": {
"Liabilities": "22.3",
"Stockholders Equity": "8.60",
"ECR before LimitedLiability": "60.9",
"Liabilities, Current": "2.94",
"Long-term Debt": "10.1",
"Other Liabilities": "11.4",
"Revenues": "-26.9",
"Net Income": "37.3",
"Other Revenues": "-26.9",
"Taxes": "0.904",
"Expenses": "-3.36",
"Operating Expenses": "6.54",
"General and Administrative Expense": "5.85",
"Other Expenses": "-17.3",
"Other Assets": "0.692",
"Property, Plant and Equipment": "-0.335",
"Assets, Current": "0.685",
"Oil and Gas Property": "-0.412",
"Comprehensive Net Income": "37.0",
"Other Net Income": "75.9",
"Economic Capital Ratio": "44.2"
},
"2014": {
"Other Liabilities": "0.429",
"Liabilities": "0.857",
"Stockholders Equity": "-1.18",
"Long-term Debt": "0.0636",
"Liabilities, Current": "0.128",
"Other Assets": "0.0718",
"Assets": "-14.1",
"Property, Plant and Equipment": "-0.0384",
"Oil and Gas Property": "-23.7",
"Assets, Current": "2.00",
"Revenues": "-36.0",
"Net Income": "-9.97",
"Other Revenues": "-34.7",
"Operating Expenses": "2.23",
"Expenses": "-43.8",
"General and Administrative Expense": "0.219",
"Other Expenses": "-64.1",
"ECR before LimitedLiability": "0.0836",
"Comprehensive Net Income": "-9.86",
"Other Net Income": "18.7",
"Economic Capital Ratio": "-25.0"
},
"2015": {
"Assets, Current": "5.74",
"Assets": "-24.2",
"Stockholders Equity": "-11.2",
"Liabilities, Current": "1.27",
"ECR before LimitedLiability": "-11.9",
"Other Assets": "4.98",
"Oil and Gas Property": "-24.3",
"Property, Plant and Equipment": "-12.0",
"Other Revenues": "-9.46",
"Revenues": "-10.2",
"Net Income": "-9.88",
"Gains/Losses on Derivatives": "-0.533",
"Depreciation, Depletion, Amortization": "-3.99",
"Expenses": "-22.5",
"Other Expenses": "-18.7",
"Operating Expenses": "-0.641",
"General and Administrative Expense": "1.41",
"Other Liabilities": "-1.25",
"Comprehensive Net Income": "-9.43",
"Other Net Income": "9.95",
"Economic Capital Ratio": "-33.6"
},
"2016": {
"Liabilities": "-1.75",
"Stockholders Equity": "-15.2",
"ECR before LimitedLiability": "-4.67",
"Other Liabilities": "0.729",
"Liabilities, Current": "-2.56",
"Other Assets": "4.21",
"Assets": "-4.66",
"Property, Plant and Equipment": "-3.64",
"Assets, Current": "2.19",
"Oil and Gas Property": "-4.65",
"Revenues": "-4.34",
"Net Income": "0.732",
"Other Revenues": "-4.39",
"Expenses": "-4.27",
"General and Administrative Expense": "0.701",
"Depreciation, Depletion, Amortization": "0.687",
"Operating Expenses": "7.14",
"Other Expenses": "-25.6",
"Other Net Income": "19.1",
"Comprehensive Net Income": "0.786",
"Economic Capital Ratio": "-23.2"
},
"2017": {
"Long-term Debt": "2.69",
"Liabilities": "-4.20",
"Stockholders Equity": "-41.9",
"Economic Capital Ratio": "-10.0",
"Other Liabilities": "7.08",
"Liabilities, Current": "-15.8",
"Other Assets": "11.3",
"Assets": "-21.2",
"Assets, Current": "6.31",
"Oil and Gas Property": "-18.7",
"Property, Plant and Equipment": "-15.2",
"Revenues": "-32.7",
"Net Income": "22.2",
"Other Revenues": "-31.6",
"Operating Expenses": "21.9",
"Expenses": "-27.5",
"Other Expenses": "-58.3",
"General and Administrative Expense": "4.02",
"Depreciation, Depletion, Amortization": "2.68",
"Comprehensive Net Income": "22.2",
"Other Net Income": "41.9"
},
"2018": {
"Liabilities": "10.9",
"Stockholders Equity": "3.21",
"ECR before LimitedLiability": "91.9",
"Liabilities, Current": "-11.8",
"Other Liabilities": "11.3",
"Long-term Debt": "8.84",
"Revenues": "45.3",
"Net Income": "81.4",
"Revenue from Contract with Customer": "-19.2",
"Other Revenues": "61.7",
"Expenses": "31.7",
"Depreciation, Depletion, Amortization": "2.44",
"Other Expenses": "39.6",
"Operating Expenses": "-13.3",
"Other Assets": "-16.0",
"Property, Plant and Equipment": "4.47",
"Assets, Current": "-7.70",
"Oil and Gas Property": "10.3",
"Other Net Income": "5.26",
"Comprehensive Net Income": "81.5",
"Economic Capital Ratio": "77.6"
},
"2019": {
"Liabilities, Current": "-9.01",
"Liabilities": "-3.51",
"Stockholders Equity": "-7.30",
"ECR before LimitedLiability": "12.2",
"Other Liabilities": "2.95",
"Assets, Current": "5.87",
"Assets": "-2.92",
"Oil and Gas Property": "-10.4",
"Property, Plant and Equipment": "-5.85",
"Other Assets": "17.3",
"Revenues": "12.9",
"Net Income": "15.0",
"Other Revenues": "33.3",
"Revenue from Contract with Customer": "-21.8",
"Comprehensive Net Income": "15.6",
"Other Expenses": "-3.85",
"Depreciation, Depletion, Amortization": "4.54",
"Operating Expenses": "-1.56",
"General and Administrative Expense": "-2.42",
"Cost of Goods and Services Sold": "3.63",
"Economic Capital Ratio": "2.29"
},
"2020": {
"Property, Plant and Equipment": "-1.96",
"Assets": "-1.94",
"Stockholders Equity": "-1.82",
"Other Liabilities": "0.618",
"ECR before LimitedLiability": "-1.34",
"Assets, Current": "3.67",
"Other Assets": "5.84",
"Oil and Gas Property": "-4.38",
"Other Revenues": "14.1",
"Revenues": "3.93",
"Net Income": "-0.470",
"Revenue from Contract with Customer": "-8.80",
"Depreciation, Depletion, Amortization": "0.571",
"Expenses": "-6.04",
"Operating Expenses": "-0.658",
"Cost of Goods and Services Sold": "0.826",
"Other Expenses": "-11.4",
"Liabilities, Current": "-0.768",
"Comprehensive Net Income": "-0.416",
"Other Net Income": "1.18",
"Economic Capital Ratio": "-13.9"
},
"2021": {
"Liabilities": "14.2",
"ECR before LimitedLiability": "43.6",
"Liabilities, Current": "2.71",
"Other Liabilities": "5.46",
"Long-term Debt": "5.86",
"Other Revenues": "71.8",
"Revenues": "40.5",
"Net Income": "39.9",
"Gains/Losses on Derivatives": "3.41",
"Revenue from Contract with Customer": "-34.9",
"Taxes": "1.46",
"Expenses": "3.34",
"Other Expenses": "14.2",
"Cost of Goods and Services Sold": "4.26",
"Depreciation, Depletion, Amortization": "-1.95",
"Operating Expenses": "-15.7",
"Comprehensive Net Income": "40.4",
"Other Net Income": "-3.78",
"Economic Capital Ratio": "37.6",
"Other Assets": "1.29",
"Oil and Gas Property": "-1.28"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000894627_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "162,923",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,596",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,417",
"Liabilities, Current": "25,090",
"Long-term Debt": "16,858",
"Oil and Gas Property": "0",
"Operating Expenses": "5,708",
"Other Assets": "12,244",
"Other Compr. Net Income": "0",
"Other Expenses": "129,622",
"Other Liabilities": "0",
"Other Net Income": "211,905",
"Other Revenues": "0",
"Property, Plant and Equipment": "99,848",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "41,948",
"Assets": "275,015",
"Revenues": "0",
"Expenses": "171,343",
"Stockholders Equity": "233,067",
"Net Income": "40,562",
"Comprehensive Net Income": "40,562",
"BaseVar": "396,095",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "135%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "149,125",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "19,913",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,779",
"Liabilities, Current": "45,063",
"Long-term Debt": "10,368",
"Oil and Gas Property": "0",
"Operating Expenses": "41,037",
"Other Assets": "12,223",
"Other Compr. Net Income": "0",
"Other Expenses": "117,778",
"Other Liabilities": "0",
"Other Net Income": "195,846",
"Other Revenues": "0",
"Property, Plant and Equipment": "106,608",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "55,431",
"Assets": "267,956",
"Revenues": "0",
"Expenses": "190,507",
"Stockholders Equity": "212,525",
"Net Income": "5,339",
"Comprehensive Net Income": "5,339",
"BaseVar": "401,232",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "111%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "167,464",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "16,929",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,254",
"Liabilities, Current": "45,829",
"Long-term Debt": "11,464",
"Oil and Gas Property": "0",
"Operating Expenses": "27,254",
"Other Assets": "140,703",
"Other Compr. Net Income": "0",
"Other Expenses": "70,730",
"Other Liabilities": "0",
"Other Net Income": "169,239",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57,293",
"Assets": "308,167",
"Revenues": "0",
"Expenses": "126,167",
"Stockholders Equity": "250,874",
"Net Income": "43,072",
"Comprehensive Net Income": "43,072",
"BaseVar": "365,882",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "130%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "113,050",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "20,086",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,194",
"Liabilities, Current": "38,540",
"Long-term Debt": "29,846",
"Oil and Gas Property": "0",
"Operating Expenses": "15,358",
"Other Assets": "27,675",
"Other Compr. Net Income": "0",
"Other Expenses": "154,945",
"Other Liabilities": "0",
"Other Net Income": "127,033",
"Other Revenues": "0",
"Property, Plant and Equipment": "108,124",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "68,386",
"Assets": "248,849",
"Revenues": "0",
"Expenses": "204,583",
"Stockholders Equity": "180,463",
"Net Income": "-77,550",
"Comprehensive Net Income": "-77,550",
"BaseVar": "364,219",
"ECR before LimitedLiability": "-3.7%",
"Economic Capital Ratio": "54%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "63,742",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "33,010",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,829",
"Liabilities, Current": "66,716",
"Long-term Debt": "31,166",
"Oil and Gas Property": "0",
"Operating Expenses": "49,421",
"Other Assets": "26,843",
"Other Compr. Net Income": "0",
"Other Expenses": "138,377",
"Other Liabilities": "0",
"Other Net Income": "76,981",
"Other Revenues": "0",
"Property, Plant and Equipment": "33,373",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "97,882",
"Assets": "123,958",
"Revenues": "0",
"Expenses": "235,637",
"Stockholders Equity": "26,076",
"Net Income": "-158,656",
"Comprehensive Net Income": "-158,656",
"BaseVar": "304,743",
"ECR before LimitedLiability": "-166%",
"Economic Capital Ratio": "12%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "38,475",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,926",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,561",
"Liabilities, Current": "55,554",
"Long-term Debt": "25,836",
"Oil and Gas Property": "0",
"Operating Expenses": "1,227",
"Other Assets": "14,538",
"Other Compr. Net Income": "0",
"Other Expenses": "55,443",
"Other Liabilities": "0",
"Other Net Income": "46,607",
"Other Revenues": "0",
"Property, Plant and Equipment": "28,019",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "81,390",
"Assets": "81,032",
"Revenues": "0",
"Expenses": "73,157",
"Stockholders Equity": "-358",
"Net Income": "-26,550",
"Comprehensive Net Income": "-26,550",
"BaseVar": "155,465",
"ECR before LimitedLiability": "-41%",
"Economic Capital Ratio": "49%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "36,452",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,457",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,377",
"Liabilities, Current": "46,588",
"Long-term Debt": "22,756",
"Oil and Gas Property": "0",
"Operating Expenses": "459",
"Other Assets": "19,960",
"Other Compr. Net Income": "0",
"Other Expenses": "50,075",
"Other Liabilities": "0",
"Other Net Income": "77,019",
"Other Revenues": "0",
"Property, Plant and Equipment": "23,221",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "69,344",
"Assets": "79,633",
"Revenues": "0",
"Expenses": "67,368",
"Stockholders Equity": "10,289",
"Net Income": "9,651",
"Comprehensive Net Income": "9,651",
"BaseVar": "164,008",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "76%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "58,794",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,596",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,398",
"Liabilities, Current": "41,044",
"Long-term Debt": "15,441",
"Oil and Gas Property": "0",
"Operating Expenses": "40,352",
"Other Assets": "54,794",
"Other Compr. Net Income": "0",
"Other Expenses": "-46,579",
"Other Liabilities": "0",
"Other Net Income": "4,056",
"Other Revenues": "104,943",
"Property, Plant and Equipment": "52,724",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "56,485",
"Assets": "166,312",
"Revenues": "104,943",
"Expenses": "10,767",
"Stockholders Equity": "109,827",
"Net Income": "98,232",
"Comprehensive Net Income": "98,232",
"BaseVar": "185,653",
"ECR before LimitedLiability": "159%",
"Economic Capital Ratio": "172%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "69,758",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "7,083",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,855",
"Liabilities, Current": "63,750",
"Long-term Debt": "38,067",
"Oil and Gas Property": "0",
"Operating Expenses": "37,689",
"Other Assets": "73,521",
"Other Compr. Net Income": "0",
"Other Expenses": "23,170",
"Other Liabilities": "0",
"Other Net Income": "839",
"Other Revenues": "84,521",
"Property, Plant and Equipment": "68,258",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "101,817",
"Assets": "211,537",
"Revenues": "84,521",
"Expenses": "82,797",
"Stockholders Equity": "109,720",
"Net Income": "2,563",
"Comprehensive Net Income": "2,563",
"BaseVar": "260,934",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "87%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "63,978",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "9,382",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,695",
"Liabilities, Current": "52,576",
"Long-term Debt": "27,198",
"Oil and Gas Property": "0",
"Operating Expenses": "37,315",
"Other Assets": "40,218",
"Other Compr. Net Income": "0",
"Other Expenses": "63,059",
"Other Liabilities": "0",
"Other Net Income": "5,094",
"Other Revenues": "67,176",
"Property, Plant and Equipment": "37,036",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "79,774",
"Assets": "141,232",
"Revenues": "67,176",
"Expenses": "120,451",
"Stockholders Equity": "61,458",
"Net Income": "-48,181",
"Comprehensive Net Income": "-48,181",
"BaseVar": "229,990",
"ECR before LimitedLiability": "-26%",
"Economic Capital Ratio": "52%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "88,289",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,060",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,766",
"Liabilities, Current": "84,257",
"Long-term Debt": "34,536",
"Oil and Gas Property": "0",
"Operating Expenses": "81,255",
"Other Assets": "80,477",
"Other Compr. Net Income": "0",
"Other Expenses": "-19,702",
"Other Liabilities": "0",
"Other Net Income": "-19,860",
"Other Revenues": "199,075",
"Property, Plant and Equipment": "94,324",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "118,793",
"Assets": "263,090",
"Revenues": "199,075",
"Expenses": "97,379",
"Stockholders Equity": "144,297",
"Net Income": "81,836",
"Comprehensive Net Income": "81,836",
"BaseVar": "387,056",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "126%"
}
}
},
"top_rated": true,
"trend": 37.0,
"value": 1.2551504834416125,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000894627.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000894627.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000894627.svg"
},
{
"company_id": "0001726126",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001726126.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001726126.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001726126.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001726126_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001726126_main_keyfigs.svg",
"name": "Epsilon Energy Ltd",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001726126.svg",
"report_text": "The relative strengths and weaknesses of Epsilon Energy Ltd are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Epsilon Energy Ltd compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 30% points.The greatest weakness of Epsilon Energy Ltd is the variable Other Expenses, reducing the Economic Capital Ratio by 21% points.
The company's Economic Capital Ratio, given in the ranking table, is 125%, being 37% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001726126_2022_Epsilon_Energy_Ltd.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities, Current": "6.23",
"Liabilities": "10.7",
"Stockholders Equity": "15.5",
"ECR before LimitedLiability": "44.7",
"Long-term Debt": "12.7",
"Deferred Tax Liab., Net": "-13.1",
"Revenues": "5.10",
"Net Income": "23.0",
"Other Revenues": "-13.7",
"Revenue from Contract with Customer": "19.5",
"Expenses": "11.0",
"Other Expenses": "-10.4",
"Depreciation, Depletion, Amortization": "-3.27",
"General and Administrative Expense": "5.45",
"Operating Expenses": "15.9",
"Oil and Gas Property": "6.87",
"Property, Plant and Equipment": "5.03",
"Other Assets": "-4.43",
"Comprehensive Net Income": "23.4",
"Other Net Income": "6.02",
"Economic Capital Ratio": "34.8"
},
"2020": {
"Liabilities, Current": "9.42",
"Liabilities": "14.1",
"Stockholders Equity": "21.9",
"ECR before LimitedLiability": "56.8",
"Long-term Debt": "10.0",
"Other Liabilities": "4.90",
"Deferred Tax Liab., Net": "-11.0",
"Other Revenues": "-11.1",
"Revenues": "10.4",
"Net Income": "31.7",
"Revenue from Contract with Customer": "23.7",
"Depreciation, Depletion, Amortization": "-7.89",
"Expenses": "14.5",
"Operating Expenses": "20.4",
"General and Administrative Expense": "6.85",
"Other Expenses": "-7.31",
"Property, Plant and Equipment": "12.0",
"Oil and Gas Property": "16.3",
"Other Assets": "-8.41",
"Comprehensive Net Income": "32.0",
"Economic Capital Ratio": "44.2"
},
"2021": {
"Deferred Tax Liab., Net": "-10.2",
"Liabilities": "22.4",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "43.2",
"Liabilities, Current": "16.4",
"Other Liabilities": "4.75",
"Long-term Debt": "11.3",
"Other Revenues": "-15.1",
"Revenues": "16.8",
"Net Income": "17.9",
"Gains/Losses on Derivatives": "2.96",
"Revenue from Contract with Customer": "30.0",
"Expenses": "3.22",
"Other Expenses": "-21.2",
"Cost of Goods and Services Sold": "3.70",
"Depreciation, Depletion, Amortization": "-2.93",
"General and Administrative Expense": "6.61",
"Operating Expenses": "15.9",
"Oil and Gas Property": "2.96",
"Comprehensive Net Income": "18.3",
"Economic Capital Ratio": "37.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001726126_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "22,424",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "12,401",
"Depreciation, Depletion, Amortization": "7,388",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,499",
"Long-term Debt": "1,406",
"Oil and Gas Property": "74,095",
"Operating Expenses": "1,337",
"Other Assets": "-73,533",
"Other Compr. Net Income": "13",
"Other Expenses": "13,558",
"Other Liabilities": "0",
"Other Net Income": "4,290",
"Other Revenues": "0",
"Property, Plant and Equipment": "74,682",
"Revenue from Contract with Customer": "26,690",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "21,306",
"Assets": "97,669",
"Revenues": "26,690",
"Expenses": "22,283",
"Stockholders Equity": "76,363",
"Net Income": "8,698",
"Comprehensive Net Income": "8,711",
"BaseVar": "92,519",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "120%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "17,778",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "10,103",
"Depreciation, Depletion, Amortization": "9,558",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "4,510",
"Long-term Debt": "3,044",
"Oil and Gas Property": "67,356",
"Operating Expenses": "430",
"Other Assets": "-66,789",
"Other Compr. Net Income": "10",
"Other Expenses": "15,991",
"Other Liabilities": "0",
"Other Net Income": "2,428",
"Other Revenues": "0",
"Property, Plant and Equipment": "68,332",
"Revenue from Contract with Customer": "24,425",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,657",
"Assets": "86,676",
"Revenues": "24,425",
"Expenses": "25,978",
"Stockholders Equity": "69,019",
"Net Income": "875",
"Comprehensive Net Income": "885",
"BaseVar": "84,929",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "110%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "31,664",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "9,905",
"Depreciation, Depletion, Amortization": "6,627",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,545",
"Long-term Debt": "2,748",
"Oil and Gas Property": "66,284",
"Operating Expenses": "727",
"Other Assets": "-65,715",
"Other Compr. Net Income": "-2.0",
"Other Expenses": "18,879",
"Other Liabilities": "0",
"Other Net Income": "-4,544",
"Other Revenues": "0",
"Property, Plant and Equipment": "67,230",
"Revenue from Contract with Customer": "42,404",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "20,199",
"Assets": "99,463",
"Revenues": "42,404",
"Expenses": "26,232",
"Stockholders Equity": "79,263",
"Net Income": "11,628",
"Comprehensive Net Income": "11,625",
"BaseVar": "105,204",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "125%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 1.2512119039014733,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001726126.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001726126.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001726126.svg"
},
{
"company_id": "0000083350",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000083350.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000083350.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000083350.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000083350_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000083350_main_keyfigs.svg",
"name": "Reserve Petroleum CO",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000083350.svg",
"report_text": "The relative strengths and weaknesses of Reserve Petroleum CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Reserve Petroleum CO compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 35% points.The greatest weakness of Reserve Petroleum CO is the variable Other Revenues, reducing the Economic Capital Ratio by 13% points.
The company's Economic Capital Ratio, given in the ranking table, is 124%, being 36% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000083350_2022_Reserve_Petroleum_CO.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "13.4",
"Stockholders Equity": "9.82",
"ECR before LimitedLiability": "59.6",
"Long-term Debt": "10.7",
"Liabilities, Current": "12.0",
"Other Liabilities": "-10.8",
"Revenues": "29.7",
"Net Income": "34.4",
"Other Revenues": "29.7",
"Other Expenses": "6.13",
"Expenses": "7.06",
"General and Administrative Expense": "4.70",
"Depreciation, Depletion, Amortization": "5.22",
"Operating Expenses": "-9.86",
"Taxes": "0.684",
"Assets, Current": "-1.53",
"Other Assets": "0.770",
"Property, Plant and Equipment": "-0.125",
"Comprehensive Net Income": "34.5",
"Other Net Income": "-2.79",
"Economic Capital Ratio": "42.8"
},
"2016": {
"Long-term Debt": "12.8",
"Liabilities": "16.9",
"Assets": "4.96",
"Stockholders Equity": "29.0",
"ECR before LimitedLiability": "62.1",
"Other Liabilities": "-8.32",
"Liabilities, Current": "11.9",
"Other Assets": "-2.36",
"Assets, Current": "12.0",
"Revenues": "-14.6",
"Net Income": "22.3",
"Other Revenues": "-15.0",
"Taxes": "0.512",
"Expenses": "14.2",
"General and Administrative Expense": "2.36",
"Depreciation, Depletion, Amortization": "6.77",
"Operating Expenses": "-13.4",
"Other Expenses": "18.4",
"Other Net Income": "23.5",
"Comprehensive Net Income": "22.4",
"Economic Capital Ratio": "43.6"
},
"2017": {
"Long-term Debt": "12.7",
"Liabilities": "18.2",
"Assets": "3.17",
"Stockholders Equity": "27.7",
"ECR before LimitedLiability": "46.6",
"Other Liabilities": "-6.76",
"Liabilities, Current": "11.9",
"Other Assets": "-1.75",
"Assets, Current": "9.70",
"Revenues": "-17.8",
"Net Income": "12.8",
"Other Revenues": "-17.2",
"Operating Expenses": "-12.2",
"Expenses": "7.34",
"Taxes": "0.713",
"Other Expenses": "10.2",
"General and Administrative Expense": "2.66",
"Depreciation, Depletion, Amortization": "5.89",
"Comprehensive Net Income": "12.8",
"Other Net Income": "24.4",
"Economic Capital Ratio": "35.0"
},
"2018": {
"Liabilities": "19.0",
"Assets": "1.37",
"Stockholders Equity": "27.2",
"ECR before LimitedLiability": "46.3",
"Liabilities, Current": "12.2",
"Other Liabilities": "-5.38",
"Long-term Debt": "12.0",
"Assets, Current": "4.14",
"Revenues": "2.26",
"Net Income": "13.4",
"Revenue from Contract with Customer": "16.2",
"Other Revenues": "-13.6",
"Cost of Goods and Services Sold": "-8.45",
"Expenses": "6.73",
"Depreciation, Depletion, Amortization": "5.48",
"Taxes": "0.776",
"Other Expenses": "17.2",
"Operating Expenses": "-8.42",
"Other Net Income": "4.31",
"Comprehensive Net Income": "13.5",
"Economic Capital Ratio": "31.9"
},
"2019": {
"Liabilities, Current": "11.7",
"Liabilities": "17.7",
"Assets": "4.78",
"Stockholders Equity": "30.8",
"ECR before LimitedLiability": "43.2",
"Long-term Debt": "13.0",
"Other Liabilities": "-4.92",
"Deferred Tax Liab., Net": "-2.18",
"Assets, Current": "12.4",
"Revenues": "-2.16",
"Net Income": "8.24",
"Other Revenues": "-12.3",
"Revenue from Contract with Customer": "10.3",
"Expenses": "8.22",
"Other Expenses": "-3.26",
"Depreciation, Depletion, Amortization": "6.63",
"Cost of Goods and Services Sold": "-7.15",
"Operating Expenses": "13.7",
"Comprehensive Net Income": "8.61",
"Other Net Income": "2.19",
"Economic Capital Ratio": "33.3"
},
"2020": {
"Liabilities, Current": "11.3",
"Liabilities": "18.9",
"Assets": "11.1",
"Stockholders Equity": "41.0",
"ECR before LimitedLiability": "58.2",
"Long-term Debt": "11.3",
"Assets, Current": "22.4",
"Other Assets": "-2.19",
"Other Revenues": "-9.14",
"Revenues": "-5.74",
"Net Income": "14.5",
"Revenue from Contract with Customer": "4.10",
"Depreciation, Depletion, Amortization": "6.65",
"Expenses": "16.6",
"Operating Expenses": "17.1",
"Cost of Goods and Services Sold": "-6.68",
"General and Administrative Expense": "-2.95",
"Other Expenses": "2.18",
"Comprehensive Net Income": "14.7",
"Other Net Income": "3.90",
"Economic Capital Ratio": "45.6"
},
"2021": {
"Liabilities": "26.0",
"Assets": "2.38",
"Stockholders Equity": "35.3",
"ECR before LimitedLiability": "42.4",
"Liabilities, Current": "19.4",
"Other Liabilities": "-4.00",
"Long-term Debt": "12.6",
"Assets, Current": "5.75",
"Other Revenues": "-13.4",
"Revenues": "2.45",
"Net Income": "7.10",
"Gains/Losses on Derivatives": "2.71",
"Revenue from Contract with Customer": "13.4",
"Comprehensive Net Income": "7.40",
"Other Expenses": "-7.58",
"Cost of Goods and Services Sold": "-8.68",
"Depreciation, Depletion, Amortization": "5.63",
"Other Net Income": "6.24",
"General and Administrative Expense": "-4.22",
"Operating Expenses": "12.3",
"Economic Capital Ratio": "36.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000083350_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "19,925",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,418",
"Liabilities, Current": "568",
"Long-term Debt": "0",
"Oil and Gas Property": "12,444",
"Operating Expenses": "6,962",
"Other Assets": "-11,408",
"Other Compr. Net Income": "0",
"Other Expenses": "397",
"Other Liabilities": "5,137",
"Other Net Income": "1,094",
"Other Revenues": "12,963",
"Property, Plant and Equipment": "12,633",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,705",
"Assets": "33,593",
"Revenues": "12,963",
"Expenses": "8,778",
"Stockholders Equity": "27,888",
"Net Income": "5,279",
"Comprehensive Net Income": "5,279",
"BaseVar": "33,807",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "134%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "23,291",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,581",
"Liabilities, Current": "187",
"Long-term Debt": "0",
"Oil and Gas Property": "10,754",
"Operating Expenses": "6,871",
"Other Assets": "-8,025",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,754",
"Other Liabilities": "4,500",
"Other Net Income": "6,614",
"Other Revenues": "0",
"Property, Plant and Equipment": "10,928",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,687",
"Assets": "36,949",
"Revenues": "0",
"Expenses": "6,698",
"Stockholders Equity": "32,261",
"Net Income": "-84",
"Comprehensive Net Income": "-84",
"BaseVar": "29,071",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "116%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "23,031",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,621",
"Liabilities, Current": "260",
"Long-term Debt": "0",
"Oil and Gas Property": "10,497",
"Operating Expenses": "6,828",
"Other Assets": "-7,873",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,204",
"Other Liabilities": "3,921",
"Other Net Income": "6,931",
"Other Revenues": "0",
"Property, Plant and Equipment": "10,648",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,182",
"Assets": "36,304",
"Revenues": "0",
"Expenses": "6,245",
"Stockholders Equity": "32,122",
"Net Income": "686",
"Comprehensive Net Income": "686",
"BaseVar": "28,412",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "24,213",
"Cost of Goods and Services Sold": "2,392",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,680",
"Liabilities, Current": "344",
"Long-term Debt": "0",
"Oil and Gas Property": "11,030",
"Operating Expenses": "6,370",
"Other Assets": "-8,459",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,683",
"Other Liabilities": "4,042",
"Other Net Income": "744",
"Other Revenues": "562",
"Property, Plant and Equipment": "11,185",
"Revenue from Contract with Customer": "7,765",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,385",
"Assets": "37,969",
"Revenues": "8,327",
"Expenses": "6,758",
"Stockholders Equity": "33,583",
"Net Income": "2,314",
"Comprehensive Net Income": "2,314",
"BaseVar": "30,992",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "127%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "22,880",
"Cost of Goods and Services Sold": "2,334",
"Deferred Tax Liab., Net": "917",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,722",
"Liabilities, Current": "182",
"Long-term Debt": "0",
"Oil and Gas Property": "9,328",
"Operating Expenses": "710",
"Other Assets": "-5,997",
"Other Compr. Net Income": "0",
"Other Expenses": "2,645",
"Other Liabilities": "2,498",
"Other Net Income": "516",
"Other Revenues": "137",
"Property, Plant and Equipment": "9,514",
"Revenue from Contract with Customer": "6,491",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,597",
"Assets": "35,724",
"Revenues": "6,628",
"Expenses": "7,411",
"Stockholders Equity": "32,127",
"Net Income": "-267",
"Comprehensive Net Income": "-267",
"BaseVar": "28,685",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "21,530",
"Cost of Goods and Services Sold": "1,878",
"Deferred Tax Liab., Net": "569",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,799",
"Liabilities, Current": "263",
"Long-term Debt": "0",
"Oil and Gas Property": "7,294",
"Operating Expenses": "161",
"Other Assets": "-4,154",
"Other Compr. Net Income": "0",
"Other Expenses": "2,865",
"Other Liabilities": "1,930",
"Other Net Income": "665",
"Other Revenues": "87",
"Property, Plant and Equipment": "7,477",
"Revenue from Contract with Customer": "3,995",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,762",
"Assets": "32,148",
"Revenues": "4,082",
"Expenses": "6,704",
"Stockholders Equity": "29,385",
"Net Income": "-1,956",
"Comprehensive Net Income": "-1,956",
"BaseVar": "24,555",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "112%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "21,458",
"Cost of Goods and Services Sold": "2,722",
"Deferred Tax Liab., Net": "551",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,311",
"Liabilities, Current": "524",
"Long-term Debt": "0",
"Oil and Gas Property": "7,024",
"Operating Expenses": "688",
"Other Assets": "-2,694",
"Other Compr. Net Income": "0",
"Other Expenses": "2,700",
"Other Liabilities": "2,472",
"Other Net Income": "556",
"Other Revenues": "82",
"Property, Plant and Equipment": "7,558",
"Revenue from Contract with Customer": "9,035",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,547",
"Assets": "33,346",
"Revenues": "9,116",
"Expenses": "8,421",
"Stockholders Equity": "29,799",
"Net Income": "1,251",
"Comprehensive Net Income": "1,251",
"BaseVar": "29,664",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "124%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 1.2436196801682229,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000083350.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000083350.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000083350.svg"
},
{
"company_id": "0000797468",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000797468.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000797468.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000797468.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000797468_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000797468_main_keyfigs.svg",
"name": "Occidental Petroleum CORP DE",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000797468.svg",
"report_text": "The relative strengths and weaknesses of Occidental Petroleum CORP DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Occidental Petroleum CORP DE compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 40% points.The greatest weakness of Occidental Petroleum CORP DE is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 123%, being 35% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000797468_2022_Occidental_Petroleum_CORP_DE.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "14.6",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "30.4",
"Liabilities, Current": "-4.77",
"Long-term Debt": "12.9",
"Other Liabilities": "6.40",
"Revenues": "18.1",
"Net Income": "15.6",
"Other Revenues": "18.2",
"Depreciation, Depletion, Amortization": "-4.17",
"Expenses": "1.25",
"Other Expenses": "0.577",
"Taxes": "-0.449",
"Operating Expenses": "2.89",
"General and Administrative Expense": "2.41",
"Assets, Current": "0.510",
"Oil and Gas Property": "-0.765",
"Property, Plant and Equipment": "1.21",
"Comprehensive Net Income": "15.9",
"Other Net Income": "-3.67",
"Economic Capital Ratio": "29.6"
},
"2010": {
"Liabilities": "16.1",
"Stockholders Equity": "9.92",
"ECR before LimitedLiability": "22.7",
"Long-term Debt": "10.4",
"Other Liabilities": "9.18",
"Liabilities, Current": "-2.99",
"Revenues": "20.5",
"Net Income": "8.08",
"Other Revenues": "20.6",
"Operating Expenses": "1.99",
"Expenses": "-5.61",
"Taxes": "-0.523",
"Depreciation, Depletion, Amortization": "-2.31",
"Other Expenses": "-7.65",
"General and Administrative Expense": "2.88",
"Assets, Current": "0.653",
"Property, Plant and Equipment": "0.296",
"Oil and Gas Property": "-0.569",
"Comprehensive Net Income": "8.18",
"Other Net Income": "-6.41",
"Economic Capital Ratio": "23.6"
},
"2011": {
"Liabilities": "17.1",
"Stockholders Equity": "12.4",
"ECR before LimitedLiability": "57.7",
"Long-term Debt": "10.8",
"Liabilities, Current": "-0.0829",
"Other Liabilities": "7.43",
"Revenues": "33.4",
"Net Income": "28.7",
"Other Revenues": "33.5",
"Other Expenses": "-21.0",
"Expenses": "2.03",
"General and Administrative Expense": "10.9",
"Depreciation, Depletion, Amortization": "-3.25",
"Operating Expenses": "15.6",
"Taxes": "-0.749",
"Oil and Gas Property": "0.227",
"Property, Plant and Equipment": "-0.604",
"Comprehensive Net Income": "28.9",
"Other Net Income": "-6.32",
"Other Compr. Net Income": "0.199",
"Economic Capital Ratio": "40.9"
},
"2012": {
"Other Liabilities": "8.92",
"Liabilities": "21.6",
"Assets": "0.323",
"Stockholders Equity": "19.7",
"ECR before LimitedLiability": "74.4",
"Liabilities, Current": "2.92",
"Long-term Debt": "11.6",
"Oil and Gas Property": "-0.756",
"Property, Plant and Equipment": "2.36",
"Revenues": "33.3",
"Net Income": "34.5",
"Other Revenues": "33.5",
"Taxes": "-0.902",
"Expenses": "5.03",
"Operating Expenses": "14.0",
"Other Expenses": "-15.8",
"Depreciation, Depletion, Amortization": "-4.11",
"General and Administrative Expense": "11.8",
"Comprehensive Net Income": "34.4",
"Other Net Income": "-4.00",
"Economic Capital Ratio": "48.8"
},
"2013": {
"Liabilities": "22.5",
"Stockholders Equity": "20.0",
"ECR before LimitedLiability": "60.8",
"Liabilities, Current": "2.65",
"Long-term Debt": "11.9",
"Other Liabilities": "10.0",
"Revenues": "29.8",
"Net Income": "27.2",
"Other Revenues": "29.7",
"Taxes": "-0.784",
"Expenses": "3.71",
"Operating Expenses": "12.0",
"General and Administrative Expense": "9.48",
"Depreciation, Depletion, Amortization": "-4.44",
"Other Expenses": "-12.8",
"Property, Plant and Equipment": "1.17",
"Oil and Gas Property": "-0.390",
"Comprehensive Net Income": "27.4",
"Other Net Income": "-6.04",
"Other Compr. Net Income": "0.217",
"Economic Capital Ratio": "44.1"
},
"2014": {
"Other Liabilities": "9.33",
"Liabilities": "19.4",
"Stockholders Equity": "16.8",
"ECR before LimitedLiability": "62.0",
"Long-term Debt": "10.7",
"Assets": "0.916",
"Property, Plant and Equipment": "7.35",
"Oil and Gas Property": "-3.80",
"Assets, Current": "1.22",
"Gains/Losses on Derivatives": "-0.852",
"Revenues": "27.9",
"Net Income": "29.4",
"Other Revenues": "28.9",
"Operating Expenses": "16.3",
"Comprehensive Net Income": "29.3",
"General and Administrative Expense": "9.40",
"Other Net Income": "1.36",
"Depreciation, Depletion, Amortization": "-3.71",
"Taxes": "-0.660",
"Other Expenses": "-20.3",
"Economic Capital Ratio": "36.9"
},
"2015": {
"Liabilities": "17.1",
"Stockholders Equity": "31.1",
"ECR before LimitedLiability": "61.1",
"Long-term Debt": "10.5",
"Other Liabilities": "6.46",
"Assets, Current": "3.84",
"Assets": "13.8",
"Other Assets": "1.55",
"Oil and Gas Property": "-11.5",
"Property, Plant and Equipment": "31.2",
"Other Revenues": "-18.2",
"Revenues": "-19.4",
"Net Income": "32.4",
"Depreciation, Depletion, Amortization": "-6.90",
"Expenses": "19.8",
"Other Expenses": "-9.59",
"Operating Expenses": "25.5",
"General and Administrative Expense": "13.3",
"Comprehensive Net Income": "32.5",
"Other Net Income": "32.7",
"Economic Capital Ratio": "39.4"
},
"2016": {
"Long-term Debt": "14.0",
"Liabilities": "18.4",
"Stockholders Equity": "23.4",
"ECR before LimitedLiability": "58.5",
"Other Liabilities": "5.33",
"Other Assets": "1.26",
"Assets": "3.33",
"Property, Plant and Equipment": "11.3",
"Assets, Current": "0.531",
"Oil and Gas Property": "-4.46",
"Revenues": "18.9",
"Net Income": "24.0",
"Other Revenues": "18.4",
"Expenses": "6.66",
"General and Administrative Expense": "10.1",
"Depreciation, Depletion, Amortization": "-6.89",
"Operating Expenses": "16.3",
"Other Expenses": "-11.6",
"Other Net Income": "-2.07",
"Comprehensive Net Income": "24.3",
"Economic Capital Ratio": "39.9"
},
"2017": {
"Long-term Debt": "14.5",
"Liabilities": "18.1",
"Assets": "0.993",
"Stockholders Equity": "16.0",
"ECR before LimitedLiability": "42.0",
"Other Liabilities": "5.92",
"Liabilities, Current": "-2.05",
"Other Assets": "0.944",
"Oil and Gas Property": "-3.79",
"Property, Plant and Equipment": "6.08",
"Revenues": "22.4",
"Net Income": "16.7",
"Other Revenues": "23.3",
"Operating Expenses": "19.0",
"Expenses": "-2.64",
"Other Expenses": "-25.0",
"General and Administrative Expense": "11.3",
"Depreciation, Depletion, Amortization": "-6.48",
"Comprehensive Net Income": "16.7",
"Other Net Income": "-2.49",
"Economic Capital Ratio": "30.4"
},
"2018": {
"Deferred Tax Liab., Net": "0.633",
"Liabilities": "21.7",
"Stockholders Equity": "14.3",
"ECR before LimitedLiability": "45.5",
"Other Liabilities": "8.17",
"Long-term Debt": "14.7",
"Revenues": "20.3",
"Net Income": "19.0",
"Revenue from Contract with Customer": "42.7",
"Other Revenues": "-19.4",
"Cost of Goods and Services Sold": "0.974",
"Expenses": "-7.12",
"Depreciation, Depletion, Amortization": "-5.81",
"Other Expenses": "-31.1",
"Operating Expenses": "20.4",
"General and Administrative Expense": "8.66",
"Property, Plant and Equipment": "1.61",
"Oil and Gas Property": "-1.37",
"Other Net Income": "5.97",
"Comprehensive Net Income": "19.6",
"Economic Capital Ratio": "31.1"
},
"2019": {
"Liabilities": "14.4",
"Stockholders Equity": "27.3",
"ECR before LimitedLiability": "39.5",
"Long-term Debt": "12.7",
"Other Liabilities": "2.75",
"Assets": "5.53",
"Oil and Gas Property": "-3.29",
"Property, Plant and Equipment": "9.13",
"Other Assets": "1.71",
"Revenues": "-2.30",
"Net Income": "8.72",
"Other Revenues": "15.3",
"Revenue from Contract with Customer": "-16.9",
"Expenses": "9.40",
"Other Expenses": "-2.01",
"Depreciation, Depletion, Amortization": "-1.50",
"General and Administrative Expense": "5.15",
"Operating Expenses": "9.03",
"Comprehensive Net Income": "8.82",
"Other Net Income": "1.66",
"Economic Capital Ratio": "29.6"
},
"2020": {
"Liabilities, Current": "4.60",
"Liabilities": "21.8",
"Assets": "13.0",
"Expenses": "2.15",
"Stockholders Equity": "35.2",
"ECR before LimitedLiability": "35.8",
"Long-term Debt": "13.0",
"Other Liabilities": "4.90",
"Property, Plant and Equipment": "35.2",
"Other Assets": "2.94",
"Oil and Gas Property": "-8.97",
"Other Revenues": "28.8",
"Revenues": "3.76",
"Revenue from Contract with Customer": "-20.1",
"Depreciation, Depletion, Amortization": "-8.48",
"Operating Expenses": "11.9",
"Cost of Goods and Services Sold": "-2.00",
"General and Administrative Expense": "6.32",
"Other Expenses": "-4.07",
"Economic Capital Ratio": "23.2",
"Other Net Income": "-5.67"
},
"2021": {
"Liabilities": "28.4",
"Assets": "1.93",
"Stockholders Equity": "32.7",
"ECR before LimitedLiability": "41.1",
"Liabilities, Current": "12.5",
"Other Liabilities": "4.69",
"Long-term Debt": "13.6",
"Property, Plant and Equipment": "6.18",
"Other Revenues": "39.6",
"Revenues": "9.89",
"Net Income": "6.26",
"Gains/Losses on Derivatives": "2.97",
"Revenue from Contract with Customer": "-29.9",
"Expenses": "-8.55",
"Other Expenses": "-5.60",
"Depreciation, Depletion, Amortization": "-10.4",
"General and Administrative Expense": "4.92",
"Operating Expenses": "5.09",
"Comprehensive Net Income": "6.74",
"Other Net Income": "5.06",
"Economic Capital Ratio": "35.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000797468_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "8,086,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,117,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,092,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,617,000",
"Other Assets": "2,498,000",
"Other Compr. Net Income": "-95,000",
"Other Expenses": "7,613,000",
"Other Liabilities": "0",
"Other Net Income": "225,000",
"Other Revenues": "15,521,000",
"Property, Plant and Equipment": "33,645,000",
"Revenue from Contract with Customer": "0",
"Taxes": "433,000"
},
"output_variables": {
"Liabilities": "6,092,000",
"Assets": "44,229,000",
"Revenues": "15,521,000",
"Expenses": "12,780,000",
"Stockholders Equity": "38,137,000",
"Net Income": "2,966,000",
"Comprehensive Net Income": "2,871,000",
"BaseVar": "42,905,520",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "125%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "13,059,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,153,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,825,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,633,000",
"Other Assets": "2,837,000",
"Other Compr. Net Income": "0",
"Other Expenses": "9,523,000",
"Other Liabilities": "0",
"Other Net Income": "239,000",
"Other Revenues": "19,156,000",
"Property, Plant and Equipment": "36,536,000",
"Revenue from Contract with Customer": "0",
"Taxes": "484,000"
},
"output_variables": {
"Liabilities": "7,825,000",
"Assets": "52,432,000",
"Revenues": "19,156,000",
"Expenses": "14,793,000",
"Stockholders Equity": "44,607,000",
"Net Income": "4,602,000",
"Comprehensive Net Income": "4,602,000",
"BaseVar": "51,325,060",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "127%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "11,542,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,591,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,947,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,781,000",
"Other Assets": "2,818,000",
"Other Compr. Net Income": "41,000",
"Other Expenses": "11,884,000",
"Other Liabilities": "0",
"Other Net Income": "528,000",
"Other Revenues": "24,104,000",
"Property, Plant and Equipment": "45,684,000",
"Revenue from Contract with Customer": "0",
"Taxes": "605,000"
},
"output_variables": {
"Liabilities": "7,947,000",
"Assets": "60,044,000",
"Revenues": "24,104,000",
"Expenses": "17,861,000",
"Stockholders Equity": "52,097,000",
"Net Income": "6,771,000",
"Comprehensive Net Income": "6,812,000",
"BaseVar": "60,366,580",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "132%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "9,492,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,511,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,290,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,947,000",
"Other Assets": "2,654,000",
"Other Compr. Net Income": "-19,000",
"Other Expenses": "12,843,000",
"Other Liabilities": "0",
"Other Net Income": "326,000",
"Other Revenues": "24,253,000",
"Property, Plant and Equipment": "52,064,000",
"Revenue from Contract with Customer": "0",
"Taxes": "680,000"
},
"output_variables": {
"Liabilities": "7,290,000",
"Assets": "64,210,000",
"Revenues": "24,253,000",
"Expenses": "19,981,000",
"Stockholders Equity": "56,920,000",
"Net Income": "4,598,000",
"Comprehensive Net Income": "4,579,000",
"BaseVar": "63,388,980",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "129%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "11,323,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,347,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "8,434,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,057,000",
"Other Assets": "2,299,000",
"Other Compr. Net Income": "199,000",
"Other Expenses": "12,056,000",
"Other Liabilities": "0",
"Other Net Income": "1,551,000",
"Other Revenues": "24,561,000",
"Property, Plant and Equipment": "55,821,000",
"Revenue from Contract with Customer": "0",
"Taxes": "749,000"
},
"output_variables": {
"Liabilities": "8,434,000",
"Assets": "69,443,000",
"Revenues": "24,561,000",
"Expenses": "20,209,000",
"Stockholders Equity": "61,009,000",
"Net Income": "5,903,000",
"Comprehensive Net Income": "6,102,000",
"BaseVar": "67,780,900",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "130%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "13,873,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,261,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "8,244,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,653,000",
"Other Assets": "2,656,000",
"Other Compr. Net Income": "-68,000",
"Other Expenses": "15,944,000",
"Other Liabilities": "0",
"Other Net Income": "3,596,000",
"Other Revenues": "19,442,000",
"Property, Plant and Equipment": "39,730,000",
"Revenue from Contract with Customer": "0",
"Taxes": "550,000"
},
"output_variables": {
"Liabilities": "8,244,000",
"Assets": "56,259,000",
"Revenues": "19,442,000",
"Expenses": "22,408,000",
"Stockholders Equity": "48,015,000",
"Net Income": "630,000",
"Comprehensive Net Income": "562,000",
"BaseVar": "60,470,180",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "116%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,402,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,544,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,842,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,306,000",
"Other Assets": "2,396,000",
"Other Compr. Net Income": "50,000",
"Other Expenses": "14,860,000",
"Other Liabilities": "0",
"Other Net Income": "13,224,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "31,639,000",
"Revenue from Contract with Customer": "0",
"Taxes": "343,000"
},
"output_variables": {
"Liabilities": "6,842,000",
"Assets": "43,437,000",
"Revenues": "0",
"Expenses": "21,053,000",
"Stockholders Equity": "36,595,000",
"Net Income": "-7,829,000",
"Comprehensive Net Income": "-7,779,000",
"BaseVar": "46,422,240",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "85%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "8,428,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,268,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,362,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "62,000",
"Other Assets": "2,344,000",
"Other Compr. Net Income": "41,000",
"Other Expenses": "6,974,000",
"Other Liabilities": "0",
"Other Net Income": "811,000",
"Other Revenues": "10,196,000",
"Property, Plant and Equipment": "32,337,000",
"Revenue from Contract with Customer": "0",
"Taxes": "277,000"
},
"output_variables": {
"Liabilities": "6,362,000",
"Assets": "43,109,000",
"Revenues": "10,196,000",
"Expenses": "11,581,000",
"Stockholders Equity": "36,747,000",
"Net Income": "-574,000",
"Comprehensive Net Income": "-533,000",
"BaseVar": "38,765,480",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "8,270,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,002,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,400,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "82,000",
"Other Assets": "2,582,000",
"Other Compr. Net Income": "8,000",
"Other Expenses": "7,925,000",
"Other Liabilities": "0",
"Other Net Income": "1,024,000",
"Other Revenues": "12,607,000",
"Property, Plant and Equipment": "31,174,000",
"Revenue from Contract with Customer": "0",
"Taxes": "311,000"
},
"output_variables": {
"Liabilities": "7,400,000",
"Assets": "42,026,000",
"Revenues": "12,607,000",
"Expenses": "12,320,000",
"Stockholders Equity": "34,626,000",
"Net Income": "1,311,000",
"Comprehensive Net Income": "1,319,000",
"BaseVar": "40,807,580",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "116%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "9,932,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,977,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,412,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "110,000",
"Other Assets": "2,485,000",
"Other Compr. Net Income": "144,000",
"Other Expenses": "10,608,000",
"Other Liabilities": "0",
"Other Net Income": "1,305,000",
"Other Revenues": "136,000",
"Property, Plant and Equipment": "31,437,000",
"Revenue from Contract with Customer": "17,824,000",
"Taxes": "439,000"
},
"output_variables": {
"Liabilities": "7,412,000",
"Assets": "43,854,000",
"Revenues": "17,960,000",
"Expenses": "15,134,000",
"Stockholders Equity": "36,442,000",
"Net Income": "4,131,000",
"Comprehensive Net Income": "4,275,000",
"BaseVar": "47,049,660",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "126%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "18,681,000",
"Cost of Goods and Services Sold": "2,791,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,981,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "14,949,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "5,538,000",
"Other Assets": "10,180,000",
"Other Compr. Net Income": "-194,000",
"Other Expenses": "7,328,000",
"Other Liabilities": "0",
"Other Net Income": "1,213,000",
"Other Revenues": "20,610,000",
"Property, Plant and Equipment": "80,469,000",
"Revenue from Contract with Customer": "0",
"Taxes": "707,000"
},
"output_variables": {
"Liabilities": "14,949,000",
"Assets": "109,330,000",
"Revenues": "20,610,000",
"Expenses": "22,345,000",
"Stockholders Equity": "94,381,000",
"Net Income": "-522,000",
"Comprehensive Net Income": "-716,000",
"BaseVar": "89,643,940",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,819,000",
"Cost of Goods and Services Sold": "2,408,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8,097,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "864,000",
"Liabilities, Current": "8,223,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "5,681,000",
"Other Assets": "5,356,000",
"Other Compr. Net Income": "-67,000",
"Other Expenses": "12,069,000",
"Other Liabilities": "0",
"Other Net Income": "-3,017,000",
"Other Revenues": "17,927,000",
"Property, Plant and Equipment": "65,889,000",
"Revenue from Contract with Customer": "0",
"Taxes": "622,000"
},
"output_variables": {
"Liabilities": "8,223,000",
"Assets": "80,064,000",
"Revenues": "17,927,000",
"Expenses": "29,741,000",
"Stockholders Equity": "71,841,000",
"Net Income": "-14,831,000",
"Comprehensive Net Income": "-14,898,000",
"BaseVar": "75,609,740",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "89%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "10,211,000",
"Cost of Goods and Services Sold": "2,772,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8,447,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "863,000",
"Liabilities, Current": "8,324,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "5,896,000",
"Other Assets": "4,895,000",
"Other Compr. Net Income": "80,000",
"Other Expenses": "5,294,000",
"Other Liabilities": "0",
"Other Net Income": "477,000",
"Other Revenues": "26,122,000",
"Property, Plant and Equipment": "59,930,000",
"Revenue from Contract with Customer": "0",
"Taxes": "1,005,000"
},
"output_variables": {
"Liabilities": "8,324,000",
"Assets": "75,036,000",
"Revenues": "26,122,000",
"Expenses": "24,277,000",
"Stockholders Equity": "66,712,000",
"Net Income": "2,322,000",
"Comprehensive Net Income": "2,402,000",
"BaseVar": "73,272,720",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "123%"
}
}
},
"top_rated": true,
"trend": 6.0,
"value": 1.2303714868669218,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000797468.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000797468.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000797468.svg"
},
{
"company_id": "0001255474",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001255474.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001255474.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001255474.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001255474_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001255474_main_keyfigs.svg",
"name": "Whiting Holdings LLC",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001255474.svg",
"report_text": "The relative strengths and weaknesses of Whiting Holdings 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 Whiting Holdings LLC compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 50% points.The greatest weakness of Whiting Holdings LLC is the variable Other Expenses, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 121%, being 33% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001255474_2022_Whiting_Holdings_LLC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "-8.66",
"Stockholders Equity": "-10.4",
"ECR before LimitedLiability": "-7.02",
"Long-term Debt": "-5.10",
"Other Liabilities": "-6.40",
"Liabilities, Current": "2.84",
"Assets, Current": "-1.67",
"Assets": "-2.42",
"Property, Plant and Equipment": "7.56",
"Other Assets": "-2.25",
"Oil and Gas Property": "-4.04",
"Revenues": "10.1",
"Net Income": "4.87",
"Other Revenues": "10.2",
"Operating Expenses": "6.51",
"Expenses": "2.01",
"Taxes": "-2.04",
"Depreciation, Depletion, Amortization": "-4.50",
"Comprehensive Net Income": "4.98",
"Other Net Income": "-6.84",
"Economic Capital Ratio": "-6.12"
},
"2011": {
"Liabilities": "-14.0",
"Stockholders Equity": "-10.1",
"ECR before LimitedLiability": "20.2",
"Long-term Debt": "-9.66",
"Liabilities, Current": "3.54",
"Other Liabilities": "-7.72",
"Revenues": "16.2",
"Net Income": "23.1",
"Other Revenues": "16.2",
"Other Expenses": "-7.09",
"Expenses": "13.7",
"General and Administrative Expense": "8.77",
"Depreciation, Depletion, Amortization": "-4.56",
"Operating Expenses": "20.0",
"Assets, Current": "-3.58",
"Other Assets": "-2.24",
"Oil and Gas Property": "-7.82",
"Property, Plant and Equipment": "27.9",
"Comprehensive Net Income": "23.2",
"Other Net Income": "-6.93",
"Economic Capital Ratio": "3.44"
},
"2012": {
"Other Liabilities": "-7.08",
"Liabilities": "-12.0",
"Stockholders Equity": "-7.32",
"ECR before LimitedLiability": "35.8",
"Liabilities, Current": "4.73",
"Long-term Debt": "-9.78",
"Revenues": "16.2",
"Net Income": "32.3",
"Other Revenues": "16.3",
"Taxes": "-2.36",
"Expenses": "19.4",
"Operating Expenses": "19.0",
"Depreciation, Depletion, Amortization": "-5.88",
"General and Administrative Expense": "9.74",
"Oil and Gas Property": "-9.80",
"Other Assets": "-1.70",
"Property, Plant and Equipment": "31.7",
"Assets, Current": "-2.46",
"Comprehensive Net Income": "32.2",
"Other Net Income": "-4.51",
"Economic Capital Ratio": "10.3"
},
"2013": {
"Liabilities": "-11.2",
"Assets": "-1.80",
"Stockholders Equity": "-10.3",
"ECR before LimitedLiability": "16.0",
"Liabilities, Current": "5.61",
"Long-term Debt": "-12.5",
"Other Liabilities": "-4.75",
"Other Assets": "-1.42",
"Property, Plant and Equipment": "27.2",
"Oil and Gas Property": "-12.0",
"Revenues": "18.6",
"Net Income": "21.6",
"Other Revenues": "18.6",
"Taxes": "-2.44",
"Expenses": "12.9",
"Operating Expenses": "18.1",
"General and Administrative Expense": "8.10",
"Depreciation, Depletion, Amortization": "-5.77",
"Other Expenses": "-4.33",
"Comprehensive Net Income": "21.4",
"Other Net Income": "-9.35",
"Economic Capital Ratio": "-0.753"
},
"2014": {
"Liabilities": "-17.6",
"Stockholders Equity": "-8.65",
"ECR before LimitedLiability": "24.4",
"Long-term Debt": "-22.4",
"Liabilities, Current": "4.30",
"Assets": "2.92",
"Property, Plant and Equipment": "24.6",
"Oil and Gas Property": "-11.2",
"Assets, Current": "-3.76",
"Gains/Losses on Derivatives": "-0.769",
"Revenues": "7.37",
"Net Income": "24.3",
"Other Revenues": "8.19",
"Operating Expenses": "19.3",
"Expenses": "24.3",
"General and Administrative Expense": "6.82",
"Depreciation, Depletion, Amortization": "-3.66",
"Taxes": "-1.69",
"Other Expenses": "4.49",
"Comprehensive Net Income": "24.3",
"Other Net Income": "-6.99",
"Economic Capital Ratio": "-0.659"
},
"2015": {
"Liabilities, Current": "0.320",
"Liabilities": "-9.61",
"Stockholders Equity": "-0.0265",
"Long-term Debt": "-20.2",
"Assets, Current": "-2.17",
"Assets": "0.850",
"Oil and Gas Property": "-14.5",
"Property, Plant and Equipment": "15.1",
"Other Revenues": "0.497",
"Revenues": "0.403",
"Net Income": "6.03",
"Depreciation, Depletion, Amortization": "-2.38",
"Expenses": "5.30",
"Other Expenses": "0.590",
"Operating Expenses": "2.79",
"Taxes": "-0.0350",
"General and Administrative Expense": "0.515",
"ECR before LimitedLiability": "30.0",
"Comprehensive Net Income": "6.22",
"Other Net Income": "-1.14",
"Economic Capital Ratio": "8.32"
},
"2016": {
"Long-term Debt": "-16.2",
"Liabilities": "-9.36",
"Stockholders Equity": "2.06",
"ECR before LimitedLiability": "12.1",
"Liabilities, Current": "6.62",
"Other Assets": "1.50",
"Assets": "10.0",
"Property, Plant and Equipment": "17.7",
"Assets, Current": "-5.22",
"Oil and Gas Property": "-14.8",
"Revenues": "-17.0",
"Net Income": "5.08",
"Other Revenues": "-17.4",
"Expenses": "12.2",
"General and Administrative Expense": "8.46",
"Depreciation, Depletion, Amortization": "-9.98",
"Operating Expenses": "12.2",
"Other Expenses": "3.46",
"Other Net Income": "5.73",
"Comprehensive Net Income": "5.23",
"Economic Capital Ratio": "-6.45"
},
"2017": {
"Long-term Debt": "-11.8",
"Liabilities": "-8.97",
"Stockholders Equity": "-8.01",
"ECR before LimitedLiability": "-13.4",
"Other Liabilities": "3.29",
"Liabilities, Current": "-1.10",
"Revenues": "-23.3",
"Net Income": "-8.90",
"Other Revenues": "-22.6",
"Revenue from Contract with Customer": "-0.788",
"Operating Expenses": "7.22",
"Expenses": "-0.688",
"Taxes": "-1.27",
"Other Expenses": "-21.4",
"General and Administrative Expense": "6.53",
"Depreciation, Depletion, Amortization": "-9.04",
"Property, Plant and Equipment": "8.57",
"Oil and Gas Property": "-17.8",
"Comprehensive Net Income": "-8.90",
"Other Net Income": "6.81",
"Economic Capital Ratio": "-25.0"
},
"2018": {
"Liabilities": "-4.88",
"Assets": "1.67",
"ECR before LimitedLiability": "13.4",
"Liabilities, Current": "6.67",
"Other Liabilities": "4.48",
"Long-term Debt": "-18.5",
"Property, Plant and Equipment": "24.8",
"Assets, Current": "-2.55",
"Oil and Gas Property": "-8.36",
"Revenues": "1.43",
"Net Income": "11.0",
"Revenue from Contract with Customer": "20.7",
"Other Revenues": "-16.7",
"Expenses": "11.9",
"Depreciation, Depletion, Amortization": "-6.82",
"Taxes": "-2.00",
"Other Expenses": "-3.40",
"Operating Expenses": "18.5",
"General and Administrative Expense": "5.75",
"Other Net Income": "-2.17",
"Comprehensive Net Income": "11.1",
"Economic Capital Ratio": "-0.997"
},
"2019": {
"Liabilities, Current": "5.67",
"Liabilities": "-9.00",
"ECR before LimitedLiability": "6.87",
"Long-term Debt": "-16.9",
"Assets, Current": "-3.70",
"Assets": "4.47",
"Oil and Gas Property": "-10.2",
"Property, Plant and Equipment": "28.0",
"Revenues": "-6.27",
"Net Income": "6.56",
"Other Revenues": "-14.4",
"Revenue from Contract with Customer": "8.91",
"Taxes": "-1.50",
"Expenses": "17.1",
"Depreciation, Depletion, Amortization": "-7.08",
"Cost of Goods and Services Sold": "3.10",
"General and Administrative Expense": "3.57",
"Operating Expenses": "19.6",
"Comprehensive Net Income": "7.00",
"Other Net Income": "-3.26",
"Economic Capital Ratio": "-3.07"
},
"2021": {
"Liabilities": "20.0",
"Stockholders Equity": "8.56",
"ECR before LimitedLiability": "38.8",
"Liabilities, Current": "5.18",
"Long-term Debt": "14.7",
"Other Revenues": "-17.2",
"Revenues": "32.2",
"Net Income": "24.8",
"Gains/Losses on Derivatives": "3.41",
"Revenue from Contract with Customer": "49.8",
"Taxes": "-4.12",
"Expenses": "-10.4",
"Other Expenses": "-29.9",
"Cost of Goods and Services Sold": "4.26",
"Depreciation, Depletion, Amortization": "-3.40",
"General and Administrative Expense": "5.08",
"Operating Expenses": "18.2",
"Property, Plant and Equipment": "4.62",
"Comprehensive Net Income": "25.2",
"Other Net Income": "4.07",
"Economic Capital Ratio": "32.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001255474_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "233,543",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "393,897",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "64,694",
"Liabilities, Current": "459,205",
"Long-term Debt": "823,952",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "60,011",
"Other Compr. Net Income": "0",
"Other Expenses": "616,975",
"Other Liabilities": "834,305",
"Other Net Income": "0",
"Other Revenues": "1,516,099",
"Property, Plant and Equipment": "4,355,223",
"Revenue from Contract with Customer": "0",
"Taxes": "103,880"
},
"output_variables": {
"Liabilities": "2,117,462",
"Assets": "4,648,777",
"Revenues": "1,516,099",
"Expenses": "1,179,446",
"Stockholders Equity": "2,531,315",
"Net Income": "336,653",
"Comprehensive Net Income": "336,653",
"BaseVar": "5,054,357",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "97%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "298,703",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "468,203",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "84,985",
"Liabilities, Current": "567,034",
"Long-term Debt": "1,405,776",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "108,166",
"Other Compr. Net Income": "0",
"Other Expenses": "715,616",
"Other Liabilities": "1,043,668",
"Other Net Income": "0",
"Other Revenues": "1,899,622",
"Property, Plant and Equipment": "5,638,740",
"Revenue from Contract with Customer": "0",
"Taxes": "139,190"
},
"output_variables": {
"Liabilities": "3,016,478",
"Assets": "6,045,609",
"Revenues": "1,899,622",
"Expenses": "1,407,994",
"Stockholders Equity": "3,029,131",
"Net Income": "491,628",
"Comprehensive Net Income": "491,628",
"BaseVar": "6,581,765",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "95%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "384,412",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "684,724",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "108,573",
"Liabilities, Current": "636,979",
"Long-term Debt": "1,825,852",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "124,474",
"Other Compr. Net Income": "-1,386",
"Other Expenses": "794,431",
"Other Liabilities": "1,356,416",
"Other Net Income": "0",
"Other Revenues": "2,173,452",
"Property, Plant and Equipment": "6,763,533",
"Revenue from Contract with Customer": "0",
"Taxes": "171,625"
},
"output_variables": {
"Liabilities": "3,819,247",
"Assets": "7,272,419",
"Revenues": "2,173,452",
"Expenses": "1,759,353",
"Stockholders Equity": "3,453,172",
"Net Income": "414,099",
"Comprehensive Net Income": "412,713",
"BaseVar": "7,985,031",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "90%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,069,618",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "891,516",
"Gains/Losses on Derivatives": "-1,958",
"General and Administrative Expense": "137,994",
"Liabilities, Current": "777,685",
"Long-term Debt": "2,658,046",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "168,807",
"Other Compr. Net Income": "1,288",
"Other Expenses": "1,207,469",
"Other Liabilities": "1,561,040",
"Other Net Income": "0",
"Other Revenues": "2,830,343",
"Property, Plant and Equipment": "7,595,045",
"Revenue from Contract with Customer": "0",
"Taxes": "225,403"
},
"output_variables": {
"Liabilities": "4,996,771",
"Assets": "8,833,470",
"Revenues": "2,828,385",
"Expenses": "2,462,382",
"Stockholders Equity": "3,836,699",
"Net Income": "366,003",
"Comprehensive Net Income": "367,291",
"BaseVar": "10,196,195",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "85%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "842,999",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,089,545",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "177,211",
"Liabilities, Current": "1,208,516",
"Long-term Debt": "5,649,268",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,033,793",
"Other Compr. Net Income": "62",
"Other Expenses": "1,500,588",
"Other Liabilities": "1,458,676",
"Other Net Income": "0",
"Other Revenues": "3,085,097",
"Property, Plant and Equipment": "12,142,712",
"Revenue from Contract with Customer": "0",
"Taxes": "253,008"
},
"output_variables": {
"Liabilities": "8,316,460",
"Assets": "14,019,504",
"Revenues": "3,085,097",
"Expenses": "3,020,352",
"Stockholders Equity": "5,703,044",
"Net Income": "64,745",
"Comprehensive Net Income": "64,807",
"BaseVar": "14,953,399",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "535,190",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,243,293",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "172,616",
"Liabilities, Current": "599,813",
"Long-term Debt": "5,232,368",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "104,195",
"Other Compr. Net Income": "86",
"Other Expenses": "2,671,122",
"Other Liabilities": "798,316",
"Other Net Income": "0",
"Other Revenues": "2,050,798",
"Property, Plant and Equipment": "10,749,700",
"Revenue from Contract with Customer": "0",
"Taxes": "183,035"
},
"output_variables": {
"Liabilities": "6,630,497",
"Assets": "11,389,085",
"Revenues": "2,050,798",
"Expenses": "4,270,066",
"Stockholders Equity": "4,758,588",
"Net Income": "-2,219,268",
"Comprehensive Net Income": "-2,219,182",
"BaseVar": "12,928,780",
"ECR before LimitedLiability": "-4.1%",
"Economic Capital Ratio": "54%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "622,602",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,171,582",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "146,878",
"Liabilities, Current": "478,331",
"Long-term Debt": "3,569,002",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "110,122",
"Other Compr. Net Income": "0",
"Other Expenses": "598,367",
"Other Liabilities": "679,617",
"Other Net Income": "686,418",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,143,418",
"Revenue from Contract with Customer": "0",
"Taxes": "108,715"
},
"output_variables": {
"Liabilities": "4,726,950",
"Assets": "9,876,142",
"Revenues": "0",
"Expenses": "2,025,542",
"Stockholders Equity": "5,149,192",
"Net Income": "-1,339,124",
"Comprehensive Net Income": "-1,339,124",
"BaseVar": "8,982,961",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "66%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,189,628",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "948,939",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "124,288",
"Liabilities, Current": "1,553,328",
"Long-term Debt": "2,801,358",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "29,967",
"Other Compr. Net Income": "0",
"Other Expenses": "1,331,075",
"Other Liabilities": "129,206",
"Other Net Income": "1,290,123",
"Other Revenues": "0",
"Property, Plant and Equipment": "7,183,439",
"Revenue from Contract with Customer": "0",
"Taxes": "123,483"
},
"output_variables": {
"Liabilities": "4,483,892",
"Assets": "8,403,034",
"Revenues": "0",
"Expenses": "2,527,785",
"Stockholders Equity": "3,919,142",
"Net Income": "-1,237,662",
"Comprehensive Net Income": "-1,237,662",
"BaseVar": "8,810,566",
"ECR before LimitedLiability": "6.6%",
"Economic Capital Ratio": "61%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "398,426",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,373",
"Depreciation, Depletion, Amortization": "781,329",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "123,250",
"Liabilities, Current": "536,931",
"Long-term Debt": "2,819,409",
"Oil and Gas Property": "0",
"Operating Expenses": "48,105",
"Other Assets": "34,785",
"Other Compr. Net Income": "0",
"Other Expenses": "388,401",
"Other Liabilities": "131,544",
"Other Net Income": "-226,012",
"Other Revenues": "0",
"Property, Plant and Equipment": "7,326,362",
"Revenue from Contract with Customer": "2,081,414",
"Taxes": "171,823"
},
"output_variables": {
"Liabilities": "3,489,257",
"Assets": "7,759,573",
"Revenues": "2,081,414",
"Expenses": "1,512,908",
"Stockholders Equity": "4,270,316",
"Net Income": "342,494",
"Comprehensive Net Income": "342,494",
"BaseVar": "7,993,022",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "94%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "330,983",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "73,593",
"Depreciation, Depletion, Amortization": "816,488",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "132,609",
"Liabilities, Current": "550,414",
"Long-term Debt": "2,856,535",
"Oil and Gas Property": "0",
"Operating Expenses": "42,438",
"Other Assets": "50,281",
"Other Compr. Net Income": "0",
"Other Expenses": "502,049",
"Other Liabilities": "131,208",
"Other Net Income": "-181,615",
"Other Revenues": "0",
"Property, Plant and Equipment": "7,255,457",
"Revenue from Contract with Customer": "1,572,245",
"Taxes": "138,212"
},
"output_variables": {
"Liabilities": "3,611,750",
"Assets": "7,636,721",
"Revenues": "1,572,245",
"Expenses": "1,631,796",
"Stockholders Equity": "4,024,971",
"Net Income": "-241,166",
"Comprehensive Net Income": "-241,166",
"BaseVar": "7,723,342",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "82%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "338,268",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "206,475",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "49,520",
"Liabilities, Current": "637,733",
"Long-term Debt": "15,938",
"Oil and Gas Property": "0",
"Operating Expenses": "30,107",
"Other Assets": "37,368",
"Other Compr. Net Income": "0",
"Other Expenses": "696,259",
"Other Liabilities": "140,635",
"Other Net Income": "-12,798",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,082,295",
"Revenue from Contract with Customer": "1,533,481",
"Taxes": "110,416"
},
"output_variables": {
"Liabilities": "794,306",
"Assets": "2,457,931",
"Revenues": "1,533,481",
"Expenses": "1,092,777",
"Stockholders Equity": "1,663,625",
"Net Income": "427,906",
"Comprehensive Net Income": "427,906",
"BaseVar": "3,262,333",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
}
},
"top_rated": true,
"trend": null,
"value": 1.207916495336354,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001255474.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001255474.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001255474.svg"
},
{
"company_id": "0000798949",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000798949.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000798949.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000798949.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000798949_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000798949_main_keyfigs.svg",
"name": "UNIT CORP",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000798949.svg",
"report_text": "The relative strengths and weaknesses of UNIT 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 UNIT CORP compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 71% points.The greatest weakness of UNIT CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 53% points.
The company's Economic Capital Ratio, given in the ranking table, is 119%, being 31% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000798949_2022_UNIT_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "24.5",
"Assets": "-0.141",
"Stockholders Equity": "20.0",
"ECR before LimitedLiability": "29.0",
"Long-term Debt": "10.9",
"Other Liabilities": "9.63",
"Liabilities, Current": "6.97",
"Property, Plant and Equipment": "-0.703",
"Oil and Gas Property": "0.200",
"Revenues": "19.3",
"Net Income": "4.04",
"Other Revenues": "19.3",
"Operating Expenses": "6.45",
"Expenses": "-8.05",
"Taxes": "0.793",
"Depreciation, Depletion, Amortization": "6.26",
"Other Expenses": "-23.6",
"General and Administrative Expense": "1.38",
"Comprehensive Net Income": "4.15",
"Other Net Income": "-7.14",
"Economic Capital Ratio": "29.9"
},
"2011": {
"Liabilities": "23.0",
"Assets": "-0.109",
"Stockholders Equity": "19.4",
"ECR before LimitedLiability": "57.9",
"Long-term Debt": "10.9",
"Liabilities, Current": "7.06",
"Other Liabilities": "7.51",
"Oil and Gas Property": "0.270",
"Property, Plant and Equipment": "-1.44",
"Revenues": "32.0",
"Net Income": "21.4",
"Other Revenues": "32.0",
"Other Expenses": "-40.6",
"Expenses": "-2.27",
"General and Administrative Expense": "9.63",
"Depreciation, Depletion, Amortization": "5.43",
"Operating Expenses": "20.2",
"Taxes": "0.712",
"Comprehensive Net Income": "21.5",
"Other Net Income": "-7.69",
"Economic Capital Ratio": "41.1"
},
"2015": {
"Liabilities, Current": "3.04",
"Liabilities": "4.18",
"Assets": "3.74",
"Stockholders Equity": "8.58",
"ECR before LimitedLiability": "32.9",
"Long-term Debt": "3.04",
"Other Liabilities": "2.89",
"Assets, Current": "-7.93",
"Oil and Gas Property": "-22.5",
"Property, Plant and Equipment": "38.9",
"Other Revenues": "7.51",
"Revenues": "7.11",
"Net Income": "4.01",
"Depreciation, Depletion, Amortization": "3.35",
"Expenses": "-10.1",
"Other Expenses": "-65.8",
"Operating Expenses": "6.95",
"General and Administrative Expense": "3.30",
"Comprehensive Net Income": "4.14",
"Other Net Income": "-7.96",
"Economic Capital Ratio": "11.2"
},
"2016": {
"Long-term Debt": "14.7",
"Liabilities": "25.6",
"Assets": "3.87",
"Stockholders Equity": "32.4",
"ECR before LimitedLiability": "60.6",
"Other Liabilities": "5.58",
"Liabilities, Current": "7.72",
"Property, Plant and Equipment": "22.9",
"Assets, Current": "-1.59",
"Oil and Gas Property": "-4.04",
"Revenues": "22.0",
"Net Income": "17.3",
"Other Revenues": "21.4",
"Expenses": "4.76",
"General and Administrative Expense": "8.21",
"Depreciation, Depletion, Amortization": "-5.33",
"Operating Expenses": "-5.53",
"Other Expenses": "6.92",
"Other Net Income": "-8.83",
"Comprehensive Net Income": "17.4",
"Economic Capital Ratio": "42.1"
},
"2017": {
"Long-term Debt": "15.1",
"Liabilities": "26.4",
"Stockholders Equity": "27.7",
"ECR before LimitedLiability": "55.8",
"Other Liabilities": "6.25",
"Liabilities, Current": "7.78",
"Revenues": "23.8",
"Net Income": "18.3",
"Other Revenues": "24.6",
"Revenue from Contract with Customer": "-0.637",
"Operating Expenses": "-6.57",
"Expenses": "1.83",
"Taxes": "0.810",
"Other Expenses": "4.70",
"General and Administrative Expense": "8.28",
"Depreciation, Depletion, Amortization": "-5.72",
"Property, Plant and Equipment": "1.83",
"Oil and Gas Property": "-0.407",
"Comprehensive Net Income": "18.3",
"Other Net Income": "-7.10",
"Economic Capital Ratio": "44.2"
},
"2018": {
"Liabilities": "25.9",
"Assets": "1.86",
"Stockholders Equity": "27.2",
"ECR before LimitedLiability": "38.7",
"Liabilities, Current": "7.06",
"Other Liabilities": "7.47",
"Long-term Debt": "13.5",
"Property, Plant and Equipment": "11.3",
"Oil and Gas Property": "-2.99",
"Revenues": "12.3",
"Net Income": "2.97",
"Revenue from Contract with Customer": "-16.6",
"Other Revenues": "31.2",
"Expenses": "-8.60",
"Depreciation, Depletion, Amortization": "-7.21",
"Taxes": "0.934",
"Other Expenses": "-4.24",
"Operating Expenses": "-5.03",
"General and Administrative Expense": "6.10",
"Comprehensive Net Income": "2.68",
"Economic Capital Ratio": "24.3"
},
"2019": {
"Liabilities": "2.03",
"Stockholders Equity": "10.5",
"ECR before LimitedLiability": "-28.2",
"Long-term Debt": "1.55",
"Assets, Current": "-2.54",
"Assets": "8.74",
"Oil and Gas Property": "-6.23",
"Property, Plant and Equipment": "39.6",
"Other Assets": "0.972",
"Revenues": "-7.32",
"Net Income": "-59.3",
"Other Revenues": "-4.79",
"Revenue from Contract with Customer": "-5.84",
"Expenses": "-15.0",
"Other Expenses": "-6.85",
"Depreciation, Depletion, Amortization": "-4.07",
"Cost of Goods and Services Sold": "1.20",
"General and Administrative Expense": "1.24",
"Operating Expenses": "-3.09",
"Comprehensive Net Income": "-58.9",
"Economic Capital Ratio": "-38.2"
},
"2021": {
"Liabilities": "41.4",
"ECR before LimitedLiability": "36.7",
"Liabilities, Current": "17.4",
"Other Liabilities": "7.59",
"Long-term Debt": "21.4",
"Assets": "-3.70",
"Oil and Gas Property": "-3.70",
"Other Revenues": "-25.6",
"Revenues": "65.2",
"Net Income": "13.4",
"Gains/Losses on Derivatives": "5.10",
"Revenue from Contract with Customer": "70.6",
"Expenses": "-31.7",
"Other Expenses": "8.30",
"Cost of Goods and Services Sold": "6.37",
"General and Administrative Expense": "6.03",
"Operating Expenses": "-52.8",
"Comprehensive Net Income": "16.8",
"Other Net Income": "-19.5",
"Other Compr. Net Income": "3.20",
"Economic Capital Ratio": "30.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000798949_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "188,180",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "26,152",
"Liabilities, Current": "147,128",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "81,309",
"Other Compr. Net Income": "0",
"Other Expenses": "709,209",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "881,845",
"Property, Plant and Equipment": "2,399,751",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "147,128",
"Assets": "2,669,240",
"Revenues": "881,845",
"Expenses": "735,361",
"Stockholders Equity": "2,522,112",
"Net Income": "146,484",
"Comprehensive Net Income": "146,484",
"BaseVar": "2,410,852",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "133%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "228,465",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "30,055",
"Liabilities, Current": "212,750",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "85,924",
"Other Compr. Net Income": "0",
"Other Expenses": "982,449",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,208,371",
"Property, Plant and Equipment": "2,942,331",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "212,750",
"Assets": "3,256,720",
"Revenues": "1,208,371",
"Expenses": "1,012,504",
"Stockholders Equity": "3,043,970",
"Net Income": "195,867",
"Comprehensive Net Income": "195,867",
"BaseVar": "3,111,678",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "133%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "140,258",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "35,345",
"Liabilities, Current": "150,891",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "87,124",
"Other Compr. Net Income": "0",
"Other Expenses": "1,850,674",
"Other Liabilities": "0",
"Other Net Income": "-5,573",
"Other Revenues": "854,231",
"Property, Plant and Equipment": "2,581,127",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "150,891",
"Assets": "2,808,509",
"Revenues": "854,231",
"Expenses": "1,886,019",
"Stockholders Equity": "2,657,618",
"Net Income": "-1,037,361",
"Comprehensive Net Income": "-1,037,361",
"BaseVar": "3,182,110",
"ECR before LimitedLiability": "2.9%",
"Economic Capital Ratio": "57%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "121,196",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "208,353",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "33,337",
"Liabilities, Current": "164,915",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "345,947",
"Other Assets": "77,002",
"Other Compr. Net Income": "0",
"Other Expenses": "87,829",
"Other Liabilities": "0",
"Other Net Income": "-62,335",
"Other Revenues": "602,177",
"Property, Plant and Equipment": "2,281,105",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "164,915",
"Assets": "2,479,303",
"Revenues": "602,177",
"Expenses": "675,466",
"Stockholders Equity": "2,314,388",
"Net Income": "-135,624",
"Comprehensive Net Income": "-135,624",
"BaseVar": "2,152,895",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "119,672",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "209,257",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "38,087",
"Liabilities, Current": "181,936",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "408,872",
"Other Assets": "79,038",
"Other Compr. Net Income": "0",
"Other Expenses": "-58,005",
"Other Liabilities": "0",
"Other Net Income": "-23,581",
"Other Revenues": "739,640",
"Property, Plant and Equipment": "2,382,742",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "181,936",
"Assets": "2,581,452",
"Revenues": "739,640",
"Expenses": "598,211",
"Stockholders Equity": "2,399,516",
"Net Income": "117,848",
"Comprehensive Net Income": "117,848",
"BaseVar": "2,225,782",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "130%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "175,113",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "243,605",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "38,707",
"Liabilities, Current": "213,859",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "430,896",
"Other Assets": "90,624",
"Other Compr. Net Income": "-6,078",
"Other Expenses": "133,184",
"Other Liabilities": "0",
"Other Net Income": "-36,656",
"Other Revenues": "843,281",
"Property, Plant and Equipment": "2,432,316",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "213,859",
"Assets": "2,698,053",
"Revenues": "843,281",
"Expenses": "846,392",
"Stockholders Equity": "2,484,194",
"Net Income": "-39,767",
"Comprehensive Net Income": "-45,845",
"BaseVar": "2,530,048",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "119%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "105,051",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "275,573",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "38,246",
"Liabilities, Current": "260,049",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "384,728",
"Other Assets": "32,315",
"Other Compr. Net Income": "430",
"Other Expenses": "496,892",
"Other Liabilities": "0",
"Other Net Income": "-33,023",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,952,686",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "260,049",
"Assets": "2,090,052",
"Revenues": "0",
"Expenses": "1,195,439",
"Stockholders Equity": "1,830,003",
"Net Income": "-1,228,462",
"Comprehensive Net Income": "-1,228,032",
"BaseVar": "1,936,964",
"ECR before LimitedLiability": "-52%",
"Economic Capital Ratio": "47%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "156,930",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "64,326",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "24,915",
"Liabilities, Current": "151,138",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "375,581",
"Other Assets": "22,004",
"Other Compr. Net Income": "12,431",
"Other Expenses": "-31",
"Other Liabilities": "0",
"Other Net Income": "-125,709",
"Other Revenues": "0",
"Property, Plant and Equipment": "450,543",
"Revenue from Contract with Customer": "638,716",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "151,138",
"Assets": "629,477",
"Revenues": "638,716",
"Expenses": "464,791",
"Stockholders Equity": "478,339",
"Net Income": "48,216",
"Comprehensive Net Income": "60,647",
"BaseVar": "1,160,129",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "119%"
}
}
},
"top_rated": true,
"trend": null,
"value": 1.1863713178147408,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000798949.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000798949.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000798949.svg"
},
{
"company_id": "0000077159",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000077159.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000077159.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000077159.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000077159_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000077159_main_keyfigs.svg",
"name": "Baytex Energy USA INC",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000077159.svg",
"report_text": "The relative strengths and weaknesses of Baytex Energy USA INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Baytex Energy USA INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 42% points.The greatest weakness of Baytex Energy USA INC is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 116%, being 28% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000077159_2022_Baytex_Energy_USA_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "19.1",
"Assets": "1.58",
"Stockholders Equity": "27.9",
"ECR before LimitedLiability": "22.1",
"Long-term Debt": "8.67",
"Other Liabilities": "7.67",
"Liabilities, Current": "4.46",
"Property, Plant and Equipment": "3.19",
"Oil and Gas Property": "-0.544",
"Revenues": "-6.15",
"Net Income": "-2.11",
"Other Revenues": "-6.08",
"Operating Expenses": "1.31",
"Expenses": "2.26",
"Taxes": "-0.454",
"Depreciation, Depletion, Amortization": "-5.55",
"Other Expenses": "9.28",
"General and Administrative Expense": "-2.26",
"Comprehensive Net Income": "-1.94",
"Other Net Income": "1.78",
"Economic Capital Ratio": "23.0"
},
"2012": {
"Other Liabilities": "7.14",
"Liabilities": "20.5",
"Assets": "5.97",
"Stockholders Equity": "34.0",
"ECR before LimitedLiability": "61.0",
"Liabilities, Current": "5.63",
"Long-term Debt": "9.37",
"Assets, Current": "-0.731",
"Oil and Gas Property": "-3.74",
"Property, Plant and Equipment": "32.2",
"Revenues": "6.65",
"Net Income": "10.8",
"Other Revenues": "6.76",
"Expenses": "5.36",
"Operating Expenses": "13.5",
"Other Expenses": "-1.63",
"Depreciation, Depletion, Amortization": "-12.1",
"General and Administrative Expense": "6.38",
"Comprehensive Net Income": "10.8",
"Other Net Income": "-1.30",
"Economic Capital Ratio": "35.4"
},
"2013": {
"Liabilities": "17.4",
"Assets": "7.06",
"Stockholders Equity": "31.0",
"ECR before LimitedLiability": "41.4",
"Liabilities, Current": "1.64",
"Long-term Debt": "9.16",
"Other Liabilities": "7.66",
"Other Assets": "-0.548",
"Property, Plant and Equipment": "33.1",
"Oil and Gas Property": "-4.96",
"Revenues": "6.96",
"Net Income": "3.49",
"Other Revenues": "6.90",
"Taxes": "-0.696",
"Expenses": "7.95",
"Operating Expenses": "13.4",
"General and Administrative Expense": "4.97",
"Depreciation, Depletion, Amortization": "-9.08",
"Comprehensive Net Income": "3.39",
"Other Net Income": "-10.9",
"Economic Capital Ratio": "24.7"
},
"2014": {
"Other Liabilities": "9.15",
"Liabilities": "20.2",
"Other Assets": "-1.47",
"Stockholders Equity": "19.0",
"ECR before LimitedLiability": "32.0",
"Long-term Debt": "10.5",
"Liabilities, Current": "1.92",
"Gains/Losses on Derivatives": "-1.08",
"Revenues": "20.8",
"Other Revenues": "22.1",
"Operating Expenses": "26.3",
"Expenses": "-20.4",
"General and Administrative Expense": "8.04",
"Depreciation, Depletion, Amortization": "-13.7",
"Taxes": "-1.23",
"Other Expenses": "-34.1",
"Property, Plant and Equipment": "32.0",
"Oil and Gas Property": "-12.6",
"Assets, Current": "-0.998",
"Economic Capital Ratio": "6.91",
"Other Net Income": "2.85"
},
"2015": {
"Liabilities, Current": "1.52",
"Liabilities": "1.32",
"Stockholders Equity": "-11.3",
"ECR before LimitedLiability": "-22.6",
"Long-term Debt": "-1.04",
"Other Liabilities": "-0.605",
"Assets, Current": "-1.49",
"Assets": "-24.3",
"Other Assets": "-0.365",
"Oil and Gas Property": "-13.5",
"Property, Plant and Equipment": "-3.10",
"Other Revenues": "0.296",
"Revenues": "0.215",
"Net Income": "-8.80",
"Depreciation, Depletion, Amortization": "-1.50",
"Expenses": "-9.84",
"Other Expenses": "-19.2",
"Operating Expenses": "1.16",
"General and Administrative Expense": "0.558",
"Comprehensive Net Income": "-8.53",
"Economic Capital Ratio": "-44.3"
},
"2019": {
"Liabilities, Current": "4.83",
"Liabilities": "23.8",
"Stockholders Equity": "22.1",
"ECR before LimitedLiability": "52.3",
"Long-term Debt": "16.5",
"Other Liabilities": "3.68",
"Revenues": "20.9",
"Net Income": "34.5",
"Other Revenues": "44.9",
"Revenue from Contract with Customer": "-21.2",
"Taxes": "-2.33",
"Expenses": "12.3",
"Other Expenses": "9.63",
"Depreciation, Depletion, Amortization": "-13.2",
"General and Administrative Expense": "3.11",
"Operating Expenses": "14.8",
"Oil and Gas Property": "-0.937",
"Property, Plant and Equipment": "3.35",
"Comprehensive Net Income": "20.7",
"Other Compr. Net Income": "-12.5",
"Economic Capital Ratio": "42.4"
},
"2020": {
"Liabilities": "1.41",
"Stockholders Equity": "1.61",
"Long-term Debt": "0.656",
"Other Liabilities": "0.125",
"Property, Plant and Equipment": "4.07",
"Assets": "-3.23",
"Assets, Current": "-1.35",
"Oil and Gas Property": "-21.5",
"Depreciation, Depletion, Amortization": "-16.1",
"Expenses": "-39.6",
"Gains/Losses on Derivatives": "-0.249",
"Net Income": "-17.1",
"Operating Expenses": "2.86",
"Other Expenses": "-51.0",
"Taxes": "-1.53",
"ECR before LimitedLiability": "0.644",
"Comprehensive Net Income": "-16.7",
"Revenue from Contract with Customer": "-30.9",
"Other Revenues": "5.15",
"Other Net Income": "1.54",
"Economic Capital Ratio": "-11.9"
},
"2021": {
"Liabilities": "23.6",
"Assets": "2.66",
"Stockholders Equity": "26.9",
"ECR before LimitedLiability": "33.8",
"Liabilities, Current": "7.24",
"Other Liabilities": "4.50",
"Long-term Debt": "13.1",
"Property, Plant and Equipment": "13.6",
"Oil and Gas Property": "-3.04",
"Other Revenues": "41.8",
"Revenues": "10.4",
"Expenses": "9.64",
"Net Income": "10.9",
"Gains/Losses on Derivatives": "3.03",
"Revenue from Contract with Customer": "-29.5",
"Depreciation, Depletion, Amortization": "-5.63",
"Operating Expenses": "13.2",
"Comprehensive Net Income": "5.70",
"Other Net Income": "-8.92",
"Other Compr. Net Income": "-4.95",
"Economic Capital Ratio": "27.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000077159_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "214,340",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "134,700",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "58,383",
"Liabilities, Current": "106,994",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "50,350",
"Other Assets": "24,676",
"Other Compr. Net Income": "930",
"Other Expenses": "73,276",
"Other Liabilities": "0",
"Other Net Income": "95,855",
"Other Revenues": "254,438",
"Property, Plant and Equipment": "1,705,584",
"Revenue from Contract with Customer": "0",
"Taxes": "13,917"
},
"output_variables": {
"Liabilities": "106,994",
"Assets": "1,944,600",
"Revenues": "254,438",
"Expenses": "330,626",
"Stockholders Equity": "1,837,606",
"Net Income": "19,667",
"Comprehensive Net Income": "20,597",
"BaseVar": "1,448,543",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "126%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "96,515",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "206,336",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "45,900",
"Liabilities, Current": "112,025",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "34,092",
"Other Assets": "23,115",
"Other Compr. Net Income": "102",
"Other Expenses": "157,915",
"Other Liabilities": "0",
"Other Net Income": "33,139",
"Other Revenues": "317,149",
"Property, Plant and Equipment": "1,723,359",
"Revenue from Contract with Customer": "0",
"Taxes": "10,634"
},
"output_variables": {
"Liabilities": "112,025",
"Assets": "1,842,989",
"Revenues": "317,149",
"Expenses": "454,877",
"Stockholders Equity": "1,730,964",
"Net Income": "-104,589",
"Comprehensive Net Income": "-104,487",
"BaseVar": "1,476,773",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "233,696",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "245,594",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "53,998",
"Liabilities, Current": "258,145",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "20,994",
"Other Assets": "36,087",
"Other Compr. Net Income": "1,249",
"Other Expenses": "181,669",
"Other Liabilities": "0",
"Other Net Income": "-49,879",
"Other Revenues": "431,468",
"Property, Plant and Equipment": "2,237,304",
"Revenue from Contract with Customer": "0",
"Taxes": "22,404"
},
"output_variables": {
"Liabilities": "258,145",
"Assets": "2,507,087",
"Revenues": "431,468",
"Expenses": "524,659",
"Stockholders Equity": "2,248,942",
"Net Income": "-143,070",
"Comprehensive Net Income": "-141,821",
"BaseVar": "2,007,114",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "111%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "335,027",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "300,299",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "49,005",
"Liabilities, Current": "312,227",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "17,063",
"Other Assets": "66,309",
"Other Compr. Net Income": "-18",
"Other Expenses": "815,554",
"Other Liabilities": "0",
"Other Net Income": "163,546",
"Other Revenues": "636,773",
"Property, Plant and Equipment": "1,825,098",
"Revenue from Contract with Customer": "0",
"Taxes": "27,990"
},
"output_variables": {
"Liabilities": "312,227",
"Assets": "2,226,434",
"Revenues": "636,773",
"Expenses": "1,209,911",
"Stockholders Equity": "1,914,207",
"Net Income": "-409,592",
"Comprehensive Net Income": "-409,610",
"BaseVar": "2,515,684",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "86%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "164,980",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "334,479",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "43,328",
"Liabilities, Current": "1,327,908",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "12,583",
"Other Assets": "8,350",
"Other Compr. Net Income": "173",
"Other Expenses": "1,549,247",
"Other Liabilities": "0",
"Other Net Income": "67,660",
"Other Revenues": "305,298",
"Property, Plant and Equipment": "344,395",
"Revenue from Contract with Customer": "0",
"Taxes": "16,282"
},
"output_variables": {
"Liabilities": "1,327,908",
"Assets": "517,725",
"Revenues": "305,298",
"Expenses": "1,955,919",
"Stockholders Equity": "-810,183",
"Net Income": "-1,582,961",
"Comprehensive Net Income": "-1,582,788",
"BaseVar": "2,366,828",
"ECR before LimitedLiability": "-257%",
"Economic Capital Ratio": "1.5%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "88,339",
"Cost of Goods and Services Sold": "23,197",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "174,569",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "25,484",
"Liabilities, Current": "129,274",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "43,088",
"Other Assets": "9,474",
"Other Compr. Net Income": "-106,373",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "471,216",
"Property, Plant and Equipment": "1,120,425",
"Revenue from Contract with Customer": "0",
"Taxes": "28,057"
},
"output_variables": {
"Liabilities": "129,274",
"Assets": "1,218,238",
"Revenues": "471,216",
"Expenses": "294,395",
"Stockholders Equity": "1,088,964",
"Net Income": "176,821",
"Comprehensive Net Income": "70,448",
"BaseVar": "1,214,386",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "127%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "153,420",
"Cost of Goods and Services Sold": "22,050",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "140,673",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "33,789",
"Liabilities, Current": "148,195",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "37,463",
"Other Assets": "30,357",
"Other Compr. Net Income": "-72",
"Other Expenses": "420,803",
"Other Liabilities": "0",
"Other Net Income": "87,572",
"Other Revenues": "273,268",
"Property, Plant and Equipment": "723,549",
"Revenue from Contract with Customer": "0",
"Taxes": "16,619"
},
"output_variables": {
"Liabilities": "148,195",
"Assets": "907,326",
"Revenues": "273,268",
"Expenses": "671,397",
"Stockholders Equity": "759,131",
"Net Income": "-310,557",
"Comprehensive Net Income": "-310,629",
"BaseVar": "1,167,792",
"ECR before LimitedLiability": "-1.1%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "186,151",
"Cost of Goods and Services Sold": "23,647",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "131,657",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "66,529",
"Liabilities, Current": "268,882",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "45,402",
"Other Assets": "7,109",
"Other Compr. Net Income": "-58,692",
"Other Expenses": "36,532",
"Other Liabilities": "0",
"Other Net Income": "-145,765",
"Other Revenues": "579,491",
"Property, Plant and Equipment": "1,383,348",
"Revenue from Contract with Customer": "0",
"Taxes": "31,041"
},
"output_variables": {
"Liabilities": "268,882",
"Assets": "1,576,608",
"Revenues": "579,491",
"Expenses": "334,808",
"Stockholders Equity": "1,307,726",
"Net Income": "98,918",
"Comprehensive Net Income": "40,226",
"BaseVar": "1,616,374",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "116%"
}
}
},
"top_rated": true,
"trend": 20.0,
"value": 1.1577081110799003,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000077159.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000077159.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000077159.svg"
},
{
"company_id": "0001141197",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001141197.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001141197.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001141197.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001141197_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001141197_main_keyfigs.svg",
"name": "Pedevco CORP",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001141197.svg",
"report_text": "The relative strengths and weaknesses of Pedevco CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Pedevco CORP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 46% points.The greatest weakness of Pedevco CORP is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 115%, being 27% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001141197_2022_Pedevco_CORP.pdf",
"shrinked_graph_json": {
"2012": {
"Assets, Current": "3.56",
"Assets": "-10.4",
"Stockholders Equity": "-3.86",
"Liabilities, Current": "2.11",
"ECR before LimitedLiability": "-36.3",
"Oil and Gas Property": "-10.6",
"Other Assets": "14.4",
"Property, Plant and Equipment": "-18.3",
"Revenues": "-12.2",
"Net Income": "-40.6",
"Other Revenues": "-12.1",
"Expenses": "-28.5",
"Operating Expenses": "-36.3",
"Other Expenses": "14.2",
"Depreciation, Depletion, Amortization": "2.70",
"General and Administrative Expense": "-11.9",
"Other Liabilities": "-0.859",
"Long-term Debt": "-1.17",
"Comprehensive Net Income": "-40.6",
"Other Net Income": "-5.66",
"Economic Capital Ratio": "-61.8"
},
"2013": {
"Liabilities": "-0.523",
"Stockholders Equity": "-5.32",
"ECR before LimitedLiability": "-32.2",
"Liabilities, Current": "-1.80",
"Long-term Debt": "0.448",
"Other Assets": "15.7",
"Assets": "-4.26",
"Property, Plant and Equipment": "-10.9",
"Assets, Current": "4.77",
"Oil and Gas Property": "-5.76",
"Revenues": "-9.49",
"Net Income": "-24.6",
"Other Revenues": "-9.51",
"Expenses": "-12.8",
"Operating Expenses": "-13.8",
"General and Administrative Expense": "-9.48",
"Depreciation, Depletion, Amortization": "3.12",
"Other Expenses": "8.66",
"Comprehensive Net Income": "-24.9",
"Other Net Income": "-5.31",
"Economic Capital Ratio": "-48.9"
},
"2014": {
"Other Liabilities": "-0.277",
"Liabilities": "-0.386",
"Stockholders Equity": "-13.3",
"ECR before LimitedLiability": "-21.5",
"Other Assets": "5.58",
"Assets": "-8.66",
"Property, Plant and Equipment": "-12.2",
"Oil and Gas Property": "0.503",
"Gains/Losses on Derivatives": "-0.342",
"Revenues": "-9.46",
"Net Income": "-18.7",
"Other Revenues": "-9.15",
"Operating Expenses": "-9.78",
"Expenses": "4.51",
"General and Administrative Expense": "-4.98",
"Depreciation, Depletion, Amortization": "2.91",
"Taxes": "0.305",
"Other Expenses": "15.2",
"Comprehensive Net Income": "-18.7",
"Other Net Income": "-15.5",
"Economic Capital Ratio": "-46.5"
},
"2015": {
"Liabilities, Current": "0.380",
"Liabilities": "-2.60",
"Assets": "4.14",
"Stockholders Equity": "-1.66",
"ECR before LimitedLiability": "26.9",
"Long-term Debt": "0.827",
"Other Liabilities": "-3.13",
"Assets, Current": "-0.823",
"Oil and Gas Property": "18.1",
"Property, Plant and Equipment": "-2.46",
"Other Revenues": "-2.28",
"Revenues": "-2.38",
"Net Income": "3.67",
"Depreciation, Depletion, Amortization": "1.87",
"Expenses": "13.7",
"Other Expenses": "15.7",
"Operating Expenses": "-1.73",
"General and Administrative Expense": "-0.804",
"Comprehensive Net Income": "3.83",
"Other Net Income": "-2.26",
"Economic Capital Ratio": "5.24"
},
"2017": {
"Long-term Debt": "-0.535",
"Liabilities": "3.32",
"Assets": "-18.2",
"Stockholders Equity": "-23.1",
"ECR before LimitedLiability": "-47.9",
"Other Liabilities": "7.16",
"Liabilities, Current": "-0.398",
"Assets, Current": "-6.01",
"Oil and Gas Property": "3.14",
"Property, Plant and Equipment": "-16.7",
"Revenues": "-9.19",
"Net Income": "-21.5",
"Other Revenues": "-8.86",
"Operating Expenses": "-12.4",
"Expenses": "-3.52",
"Other Expenses": "2.39",
"General and Administrative Expense": "2.67",
"Depreciation, Depletion, Amortization": "2.85",
"Comprehensive Net Income": "-21.5",
"Other Net Income": "-10.0",
"Economic Capital Ratio": "-59.5"
},
"2018": {
"Liabilities": "-14.1",
"Assets": "3.97",
"Stockholders Equity": "-25.9",
"ECR before LimitedLiability": "69.0",
"Liabilities, Current": "9.82",
"Other Liabilities": "-71.7",
"Long-term Debt": "17.5",
"Property, Plant and Equipment": "5.13",
"Oil and Gas Property": "-3.88",
"Revenues": "-35.5",
"Net Income": "89.4",
"Revenue from Contract with Customer": "-19.2",
"Other Revenues": "-14.6",
"Expenses": "22.9",
"Depreciation, Depletion, Amortization": "7.12",
"Other Expenses": "9.45",
"Operating Expenses": "1.73",
"General and Administrative Expense": "3.05",
"Other Net Income": "95.5",
"Comprehensive Net Income": "89.5",
"Economic Capital Ratio": "54.6"
},
"2019": {
"Liabilities": "11.6",
"Stockholders Equity": "32.1",
"ECR before LimitedLiability": "26.3",
"Long-term Debt": "11.2",
"Assets, Current": "3.50",
"Assets": "13.5",
"Oil and Gas Property": "27.2",
"Property, Plant and Equipment": "-6.92",
"Other Assets": "1.20",
"Revenues": "-12.7",
"Net Income": "-4.99",
"Other Revenues": "3.78",
"Revenue from Contract with Customer": "-16.3",
"Expenses": "8.05",
"Other Expenses": "16.0",
"Depreciation, Depletion, Amortization": "6.62",
"Cost of Goods and Services Sold": "2.62",
"General and Administrative Expense": "-2.35",
"Operating Expenses": "-14.3",
"Comprehensive Net Income": "-4.65",
"Economic Capital Ratio": "16.3"
},
"2020": {
"Liabilities, Current": "0.644",
"Liabilities": "1.96",
"Stockholders Equity": "8.87",
"Long-term Debt": "0.732",
"Property, Plant and Equipment": "-19.0",
"Assets": "4.19",
"Other Assets": "0.246",
"Oil and Gas Property": "35.0",
"Other Revenues": "0.346",
"Revenues": "-15.8",
"Net Income": "-41.6",
"Revenue from Contract with Customer": "-20.3",
"Depreciation, Depletion, Amortization": "0.868",
"Expenses": "-27.0",
"Operating Expenses": "-68.6",
"General and Administrative Expense": "-3.05",
"Other Expenses": "8.33",
"ECR before LimitedLiability": "0.523",
"Comprehensive Net Income": "-41.3",
"Other Net Income": "0.231",
"Economic Capital Ratio": "-12.0"
},
"2021": {
"Liabilities": "25.0",
"Assets": "8.96",
"Stockholders Equity": "45.8",
"ECR before LimitedLiability": "33.4",
"Liabilities, Current": "13.4",
"Other Liabilities": "3.73",
"Long-term Debt": "9.40",
"Property, Plant and Equipment": "-3.23",
"Oil and Gas Property": "13.2",
"Other Revenues": "13.0",
"Revenues": "-9.51",
"Net Income": "-6.37",
"Revenue from Contract with Customer": "-24.3",
"Comprehensive Net Income": "-6.11",
"Other Expenses": "11.3",
"Cost of Goods and Services Sold": "3.12",
"Depreciation, Depletion, Amortization": "5.21",
"Other Net Income": "4.38",
"General and Administrative Expense": "-4.33",
"Operating Expenses": "-16.8",
"Economic Capital Ratio": "27.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001141197_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "2,824",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,730",
"Liabilities, Current": "4,710",
"Long-term Debt": "0",
"Oil and Gas Property": "3,346",
"Operating Expenses": "11,282",
"Other Assets": "5,165",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,730",
"Other Liabilities": "59",
"Other Net Income": "-731",
"Other Revenues": "0",
"Property, Plant and Equipment": "88",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,769",
"Assets": "11,423",
"Revenues": "0",
"Expenses": "11,282",
"Stockholders Equity": "6,654",
"Net Income": "-12,013",
"Comprehensive Net Income": "-12,013",
"BaseVar": "15,544",
"ECR before LimitedLiability": "-143%",
"Economic Capital Ratio": "18%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "6,974",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,149",
"Liabilities, Current": "14,838",
"Long-term Debt": "0",
"Oil and Gas Property": "8,803",
"Operating Expenses": "11,746",
"Other Assets": "10,024",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,371",
"Other Liabilities": "75",
"Other Net Income": "-622",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,914",
"Assets": "25,801",
"Revenues": "0",
"Expenses": "17,524",
"Stockholders Equity": "10,887",
"Net Income": "-18,145",
"Comprehensive Net Income": "-18,145",
"BaseVar": "31,607",
"ECR before LimitedLiability": "-84%",
"Economic Capital Ratio": "37%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "9,624",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,712",
"Liabilities, Current": "20,341",
"Long-term Debt": "0",
"Oil and Gas Property": "22,055",
"Operating Expenses": "18,101",
"Other Assets": "10,061",
"Other Compr. Net Income": "0",
"Other Expenses": "-8,168",
"Other Liabilities": "22,822",
"Other Net Income": "-13,928",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "43,163",
"Assets": "41,740",
"Revenues": "0",
"Expenses": "18,645",
"Stockholders Equity": "-1,423",
"Net Income": "-32,573",
"Comprehensive Net Income": "-32,573",
"BaseVar": "62,647",
"ECR before LimitedLiability": "-97%",
"Economic Capital Ratio": "33%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "4,913",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,962",
"Liabilities, Current": "7,567",
"Long-term Debt": "0",
"Oil and Gas Property": "58,767",
"Operating Expenses": "15,975",
"Other Assets": "973",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,871",
"Other Liabilities": "42,049",
"Other Net Income": "-5,254",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "49,616",
"Assets": "64,653",
"Revenues": "0",
"Expenses": "16,066",
"Stockholders Equity": "15,037",
"Net Income": "-21,320",
"Comprehensive Net Income": "-21,320",
"BaseVar": "70,353",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "51%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,394",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,529",
"Liabilities, Current": "3,372",
"Long-term Debt": "0",
"Oil and Gas Property": "34,922",
"Operating Expenses": "26,583",
"Other Assets": "85",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,529",
"Other Liabilities": "70,169",
"Other Net Income": "-9,787",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "73,541",
"Assets": "36,401",
"Revenues": "0",
"Expenses": "26,583",
"Stockholders Equity": "-37,140",
"Net Income": "-36,370",
"Comprehensive Net Income": "-36,370",
"BaseVar": "77,520",
"ECR before LimitedLiability": "-116%",
"Economic Capital Ratio": "26%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "6,825",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,140",
"Liabilities, Current": "8,850",
"Long-term Debt": "0",
"Oil and Gas Property": "60,462",
"Operating Expenses": "13,527",
"Other Assets": "238",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,140",
"Other Liabilities": "41,703",
"Other Net Income": "62,611",
"Other Revenues": "4,523",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "50,553",
"Assets": "67,525",
"Revenues": "4,523",
"Expenses": "13,527",
"Stockholders Equity": "16,972",
"Net Income": "53,607",
"Comprehensive Net Income": "53,607",
"BaseVar": "109,049",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "150%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "27,090",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,785",
"Liabilities, Current": "15,220",
"Long-term Debt": "300",
"Oil and Gas Property": "91,848",
"Operating Expenses": "24,239",
"Other Assets": "3,958",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,785",
"Other Liabilities": "1,874",
"Other Net Income": "165",
"Other Revenues": "12,972",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,394",
"Assets": "122,896",
"Revenues": "12,972",
"Expenses": "24,239",
"Stockholders Equity": "105,502",
"Net Income": "-11,102",
"Comprehensive Net Income": "-11,102",
"BaseVar": "93,318",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "101%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,753",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,741",
"Liabilities, Current": "1,978",
"Long-term Debt": "195",
"Oil and Gas Property": "66,998",
"Operating Expenses": "41,881",
"Other Assets": "3,813",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,741",
"Other Liabilities": "1,755",
"Other Net Income": "1,132",
"Other Revenues": "8,059",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,928",
"Assets": "79,564",
"Revenues": "8,059",
"Expenses": "41,881",
"Stockholders Equity": "75,636",
"Net Income": "-32,690",
"Comprehensive Net Income": "-32,690",
"BaseVar": "73,411",
"ECR before LimitedLiability": "-6.5%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "28,038",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,209",
"Liabilities, Current": "5,181",
"Long-term Debt": "1,557",
"Oil and Gas Property": "66,467",
"Operating Expenses": "19,532",
"Other Assets": "3,716",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,404",
"Other Liabilities": "0",
"Other Net Income": "568",
"Other Revenues": "15,860",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,738",
"Assets": "98,221",
"Revenues": "15,860",
"Expenses": "21,337",
"Stockholders Equity": "91,483",
"Net Income": "-4,909",
"Comprehensive Net Income": "-4,909",
"BaseVar": "75,894",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "115%"
}
}
},
"top_rated": true,
"trend": 23.0,
"value": 1.1529609588373133,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001141197.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001141197.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001141197.svg"
},
{
"company_id": "0001705873",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001705873.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001705873.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001705873.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001705873_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001705873_main_keyfigs.svg",
"name": "Berry Corp bry",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001705873.svg",
"report_text": "The relative strengths and weaknesses of Berry Corp bry are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Berry Corp bry compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 40% points.The greatest weakness of Berry Corp bry is the variable Other Expenses, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 115%, being 27% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001705873_2022_Berry_Corp_bry.pdf",
"shrinked_graph_json": {
"2020": {
"Liabilities, Current": "5.37",
"Liabilities": "25.0",
"Assets": "3.53",
"Stockholders Equity": "29.1",
"ECR before LimitedLiability": "33.9",
"Long-term Debt": "15.1",
"Other Liabilities": "5.73",
"Property, Plant and Equipment": "-11.9",
"Oil and Gas Property": "33.9",
"Other Revenues": "-15.3",
"Revenues": "24.0",
"Net Income": "6.79",
"Revenue from Contract with Customer": "27.1",
"Gains/Losses on Derivatives": "14.2",
"Depreciation, Depletion, Amortization": "-6.18",
"Expenses": "-11.7",
"Operating Expenses": "30.9",
"Cost of Goods and Services Sold": "4.01",
"Other Expenses": "-30.9",
"Comprehensive Net Income": "7.12",
"Economic Capital Ratio": "21.3"
},
"2021": {
"Liabilities": "32.1",
"Property, Plant and Equipment": "-3.78",
"Stockholders Equity": "27.3",
"ECR before LimitedLiability": "32.9",
"Liabilities, Current": "14.4",
"Other Liabilities": "5.27",
"Long-term Debt": "15.2",
"Other Revenues": "-17.8",
"Revenues": "22.7",
"Gains/Losses on Derivatives": "3.59",
"Revenue from Contract with Customer": "40.4",
"Taxes": "-3.19",
"Expenses": "-6.66",
"Other Expenses": "-20.1",
"Cost of Goods and Services Sold": "4.49",
"Depreciation, Depletion, Amortization": "-7.26",
"Operating Expenses": "20.4",
"Assets, Current": "-1.34",
"Oil and Gas Property": "14.3",
"Economic Capital Ratio": "26.9",
"Other Net Income": "-14.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001705873_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "154,491",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "139,180",
"Gains/Losses on Derivatives": "116,746",
"General and Administrative Expense": "77,696",
"Liabilities, Current": "175,306",
"Long-term Debt": "0",
"Oil and Gas Property": "1,177,307",
"Operating Expenses": "6,938",
"Other Assets": "7,235",
"Other Compr. Net Income": "0",
"Other Expenses": "493,019",
"Other Liabilities": "0",
"Other Net Income": "-34,323",
"Other Revenues": "1,035",
"Property, Plant and Equipment": "80,777",
"Revenue from Contract with Customer": "406,052",
"Taxes": "35,572"
},
"output_variables": {
"Liabilities": "175,306",
"Assets": "1,419,810",
"Revenues": "523,833",
"Expenses": "752,405",
"Stockholders Equity": "1,244,504",
"Net Income": "-262,895",
"Comprehensive Net Income": "-262,895",
"BaseVar": "1,610,106",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "87%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "147,498",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "144,495",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "73,106",
"Liabilities, Current": "187,149",
"Long-term Debt": "0",
"Oil and Gas Property": "1,197,566",
"Operating Expenses": "6,897",
"Other Assets": "7,632",
"Other Compr. Net Income": "0",
"Other Expenses": "257,283",
"Other Liabilities": "0",
"Other Net Income": "-188,610",
"Other Revenues": "0",
"Property, Plant and Equipment": "103,783",
"Revenue from Contract with Customer": "701,349",
"Taxes": "46,500"
},
"output_variables": {
"Liabilities": "187,149",
"Assets": "1,456,479",
"Revenues": "701,349",
"Expenses": "528,281",
"Stockholders Equity": "1,269,330",
"Net Income": "-15,542",
"Comprehensive Net Income": "-15,542",
"BaseVar": "1,701,123",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.1483770405824565,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001705873.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001705873.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001705873.svg"
},
{
"company_id": "0001602065",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001602065.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001602065.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001602065.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001602065_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001602065_main_keyfigs.svg",
"name": "VNOM Sub Inc",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001602065.svg",
"report_text": "The relative strengths and weaknesses of VNOM Sub Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of VNOM Sub Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 25% points.The greatest weakness of VNOM Sub Inc is the variable Long-term Debt, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 115%, being 27% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001602065_2022_VNOM_Sub_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities": "2.73",
"Assets": "1.97",
"Stockholders Equity": "18.6",
"ECR before LimitedLiability": "45.2",
"Liabilities, Current": "10.4",
"Other Liabilities": "-23.2",
"Long-term Debt": "9.80",
"Property, Plant and Equipment": "5.01",
"Oil and Gas Property": "-1.04",
"Revenues": "-1.46",
"Net Income": "25.2",
"Revenue from Contract with Customer": "11.5",
"Other Revenues": "-12.8",
"Expenses": "26.6",
"Depreciation, Depletion, Amortization": "4.45",
"Taxes": "0.631",
"Other Expenses": "7.98",
"Operating Expenses": "6.37",
"General and Administrative Expense": "5.59",
"Comprehensive Net Income": "25.2",
"Economic Capital Ratio": "30.8"
},
"2019": {
"Liabilities, Current": "9.22",
"Liabilities": "2.74",
"Assets": "6.07",
"Stockholders Equity": "24.1",
"ECR before LimitedLiability": "43.7",
"Long-term Debt": "-10.6",
"Other Liabilities": "2.22",
"Oil and Gas Property": "-2.02",
"Property, Plant and Equipment": "13.8",
"Revenues": "-8.77",
"Net Income": "18.7",
"Other Revenues": "-9.82",
"Revenue from Contract with Customer": "0.947",
"Expenses": "29.5",
"Other Expenses": "9.61",
"Depreciation, Depletion, Amortization": "5.14",
"Cost of Goods and Services Sold": "2.05",
"General and Administrative Expense": "3.62",
"Operating Expenses": "7.67",
"Comprehensive Net Income": "19.0",
"Economic Capital Ratio": "33.7"
},
"2020": {
"Liabilities, Current": "9.17",
"Liabilities": "4.50",
"Assets": "17.3",
"Stockholders Equity": "27.0",
"ECR before LimitedLiability": "40.1",
"Long-term Debt": "-10.1",
"Other Liabilities": "3.72",
"Property, Plant and Equipment": "40.6",
"Assets, Current": "-3.09",
"Oil and Gas Property": "-6.27",
"Other Revenues": "-9.34",
"Revenues": "-10.2",
"Net Income": "12.4",
"Depreciation, Depletion, Amortization": "6.80",
"Expenses": "31.5",
"Operating Expenses": "5.27",
"General and Administrative Expense": "5.47",
"Other Expenses": "9.60",
"Comprehensive Net Income": "12.6",
"Other Net Income": "-5.67",
"Economic Capital Ratio": "27.5"
},
"2021": {
"Liabilities": "6.62",
"Assets": "6.90",
"Stockholders Equity": "24.8",
"ECR before LimitedLiability": "32.8",
"Liabilities, Current": "15.3",
"Other Liabilities": "3.21",
"Long-term Debt": "-15.4",
"Property, Plant and Equipment": "22.0",
"Oil and Gas Property": "-2.43",
"Other Revenues": "-10.6",
"Revenues": "-7.92",
"Net Income": "12.8",
"Gains/Losses on Derivatives": "2.15",
"Expenses": "23.4",
"Other Expenses": "5.22",
"Cost of Goods and Services Sold": "2.69",
"Depreciation, Depletion, Amortization": "4.48",
"General and Administrative Expense": "4.46",
"Operating Expenses": "5.86",
"Comprehensive Net Income": "13.0",
"Economic Capital Ratio": "26.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001602065_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "65,245",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,022",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "85,833",
"Other Assets": "114,714",
"Other Compr. Net Income": "0",
"Other Expenses": "-72,365",
"Other Liabilities": "411,000",
"Other Net Income": "-12,475",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,474,105",
"Revenue from Contract with Customer": "288,820",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "417,022",
"Assets": "1,654,064",
"Revenues": "288,820",
"Expenses": "13,468",
"Stockholders Equity": "1,237,042",
"Net Income": "262,877",
"Comprehensive Net Income": "262,877",
"BaseVar": "1,230,696",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "126%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "72,664",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,489",
"Liabilities, Current": "13,432",
"Long-term Debt": "586,774",
"Oil and Gas Property": "0",
"Operating Expenses": "104,743",
"Other Assets": "165,289",
"Other Compr. Net Income": "0",
"Other Expenses": "-68,147",
"Other Liabilities": "0",
"Other Net Income": "-13,912",
"Other Revenues": "4,472",
"Property, Plant and Equipment": "2,547,673",
"Revenue from Contract with Customer": "293,811",
"Taxes": "19,076"
},
"output_variables": {
"Liabilities": "600,206",
"Assets": "2,785,626",
"Revenues": "298,283",
"Expenses": "63,161",
"Stockholders Equity": "2,185,420",
"Net Income": "221,210",
"Comprehensive Net Income": "221,210",
"BaseVar": "1,925,637",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "119%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "53,994",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,165",
"Liabilities, Current": "44,898",
"Long-term Debt": "555,644",
"Oil and Gas Property": "0",
"Operating Expenses": "197,712",
"Other Assets": "2,327",
"Other Compr. Net Income": "0",
"Other Expenses": "114,457",
"Other Liabilities": "0",
"Other Net Income": "-103,861",
"Other Revenues": "3,645",
"Property, Plant and Equipment": "2,405,054",
"Revenue from Contract with Customer": "246,981",
"Taxes": "19,844"
},
"output_variables": {
"Liabilities": "600,542",
"Assets": "2,461,375",
"Revenues": "250,626",
"Expenses": "340,178",
"Stockholders Equity": "1,860,833",
"Net Income": "-193,413",
"Comprehensive Net Income": "-193,413",
"BaseVar": "1,961,651",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "94%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "111,149",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,800",
"Liabilities, Current": "24,466",
"Long-term Debt": "776,727",
"Oil and Gas Property": "0",
"Operating Expenses": "143,345",
"Other Assets": "2,757",
"Other Compr. Net Income": "0",
"Other Expenses": "-38,837",
"Other Liabilities": "0",
"Other Net Income": "-103,374",
"Other Revenues": "3,383",
"Property, Plant and Equipment": "2,920,115",
"Revenue from Contract with Customer": "501,534",
"Taxes": "32,558"
},
"output_variables": {
"Liabilities": "801,193",
"Assets": "3,034,021",
"Revenues": "504,917",
"Expenses": "144,866",
"Stockholders Equity": "2,232,828",
"Net Income": "256,677",
"Comprehensive Net Income": "256,677",
"BaseVar": "2,384,564",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 1.1479353520304412,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001602065.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001602065.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001602065.svg"
},
{
"company_id": "0000010048",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000010048.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000010048.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000010048.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000010048_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000010048_main_keyfigs.svg",
"name": "Barnwell Industries INC",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000010048.svg",
"report_text": "The relative strengths and weaknesses of Barnwell Industries INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Barnwell Industries INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Barnwell Industries INC is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 113%, being 25% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000010048_2022_Barnwell_Industries_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-12.7",
"Stockholders Equity": "-21.1",
"ECR before LimitedLiability": "5.26",
"Long-term Debt": "-3.67",
"Liabilities, Current": "-7.08",
"Other Liabilities": "-1.43",
"Assets, Current": "3.87",
"Assets": "-8.13",
"Other Assets": "-2.83",
"Oil and Gas Property": "-13.0",
"Property, Plant and Equipment": "8.51",
"Revenues": "25.9",
"Net Income": "15.4",
"Other Revenues": "25.9",
"Other Expenses": "-17.8",
"Expenses": "-2.96",
"Depreciation, Depletion, Amortization": "-8.43",
"Operating Expenses": "25.8",
"Comprehensive Net Income": "15.5",
"Other Net Income": "-8.88",
"Economic Capital Ratio": "-11.5"
},
"2012": {
"Liabilities": "-4.09",
"Stockholders Equity": "-23.6",
"ECR before LimitedLiability": "8.91",
"Long-term Debt": "-5.11",
"Assets, Current": "4.66",
"Assets": "-15.4",
"Oil and Gas Property": "-21.6",
"Other Assets": "-3.59",
"Property, Plant and Equipment": "8.97",
"Revenues": "11.3",
"Net Income": "8.92",
"Other Revenues": "11.3",
"Taxes": "1.02",
"Expenses": "-16.3",
"Operating Expenses": "10.2",
"Other Expenses": "-30.4",
"Depreciation, Depletion, Amortization": "-13.2",
"Comprehensive Net Income": "9.15",
"Other Net Income": "-7.23",
"Other Compr. Net Income": "6.19",
"Economic Capital Ratio": "-16.6"
},
"2013": {
"Liabilities": "-9.21",
"Stockholders Equity": "-23.4",
"Liabilities, Current": "-3.41",
"Long-term Debt": "-9.16",
"Other Liabilities": "2.64",
"Other Assets": "-2.13",
"Assets": "-13.4",
"Property, Plant and Equipment": "3.08",
"Assets, Current": "2.72",
"Oil and Gas Property": "-23.3",
"Revenues": "4.14",
"Comprehensive Net Income": "1.68",
"Other Revenues": "4.13",
"Expenses": "-10.9",
"Operating Expenses": "3.99",
"General and Administrative Expense": "-7.08",
"Depreciation, Depletion, Amortization": "-9.98",
"Other Expenses": "-17.9",
"ECR before LimitedLiability": "-12.4",
"Other Net Income": "-13.0",
"Economic Capital Ratio": "-29.1"
},
"2014": {
"Liabilities": "-7.77",
"Stockholders Equity": "-24.2",
"ECR before LimitedLiability": "14.6",
"Long-term Debt": "-7.44",
"Liabilities, Current": "-2.85",
"Assets": "-13.3",
"Property, Plant and Equipment": "-4.08",
"Oil and Gas Property": "-17.9",
"Assets, Current": "14.3",
"Revenues": "18.0",
"Net Income": "16.6",
"Other Revenues": "18.2",
"Operating Expenses": "15.1",
"Expenses": "5.08",
"General and Administrative Expense": "-7.37",
"Depreciation, Depletion, Amortization": "-5.96",
"Other Expenses": "-9.69",
"Comprehensive Net Income": "15.3",
"Other Net Income": "-11.7",
"Other Compr. Net Income": "-9.48",
"Economic Capital Ratio": "-10.5"
},
"2015": {
"Liabilities, Current": "-1.96",
"Liabilities": "-6.12",
"Stockholders Equity": "-3.08",
"ECR before LimitedLiability": "55.7",
"Other Liabilities": "-3.67",
"Assets, Current": "25.6",
"Assets": "1.12",
"Other Assets": "5.53",
"Oil and Gas Property": "-12.6",
"Property, Plant and Equipment": "-4.16",
"Other Revenues": "26.5",
"Revenues": "26.3",
"Net Income": "37.8",
"Gains/Losses on Derivatives": "-1.28",
"Expenses": "27.4",
"Other Expenses": "25.8",
"Operating Expenses": "25.7",
"General and Administrative Expense": "-14.7",
"Comprehensive Net Income": "35.3",
"Other Compr. Net Income": "-6.81",
"Economic Capital Ratio": "34.0"
},
"2016": {
"Other Assets": "0.884",
"Assets": "-19.0",
"Stockholders Equity": "-22.4",
"Other Liabilities": "-8.68",
"Property, Plant and Equipment": "-17.0",
"Assets, Current": "3.66",
"Oil and Gas Property": "-24.8",
"Revenues": "4.23",
"Net Income": "3.10",
"Other Revenues": "4.06",
"Expenses": "-10.3",
"General and Administrative Expense": "-13.4",
"Depreciation, Depletion, Amortization": "0.721",
"Operating Expenses": "2.92",
"Other Expenses": "-29.3",
"Economic Capital Ratio": "-17.9",
"Long-term Debt": "0.671",
"Liabilities, Current": "0.721",
"Other Net Income": "0.687",
"Comprehensive Net Income": "1.45",
"Other Compr. Net Income": "-12.1"
},
"2017": {
"Long-term Debt": "2.93",
"Liabilities": "3.86",
"Assets": "-4.03",
"Stockholders Equity": "-8.82",
"ECR before LimitedLiability": "29.7",
"Other Liabilities": "-4.22",
"Liabilities, Current": "4.70",
"Assets, Current": "20.6",
"Oil and Gas Property": "-7.38",
"Property, Plant and Equipment": "-6.10",
"Revenues": "25.9",
"Net Income": "23.6",
"Other Revenues": "27.0",
"Operating Expenses": "22.7",
"Expenses": "-3.54",
"Other Expenses": "-15.6",
"General and Administrative Expense": "-12.8",
"Depreciation, Depletion, Amortization": "3.54",
"Comprehensive Net Income": "31.3",
"Other Compr. Net Income": "6.48",
"Economic Capital Ratio": "18.1"
},
"2018": {
"Liabilities": "-3.65",
"Stockholders Equity": "-5.84",
"Economic Capital Ratio": "-14.7",
"Liabilities, Current": "4.47",
"Other Liabilities": "-5.07",
"Long-term Debt": "-3.77",
"Other Assets": "4.79",
"Assets": "-2.18",
"Property, Plant and Equipment": "1.70",
"Assets, Current": "10.9",
"Oil and Gas Property": "-12.8",
"Revenues": "1.53",
"Revenue from Contract with Customer": "-17.8",
"Other Revenues": "22.4",
"Expenses": "-4.84",
"Depreciation, Depletion, Amortization": "2.45",
"Taxes": "1.06",
"Other Expenses": "-12.0",
"Operating Expenses": "23.7",
"General and Administrative Expense": "-17.6",
"Other Net Income": "2.97"
},
"2019": {
"Assets, Current": "5.53",
"Assets": "-20.1",
"Stockholders Equity": "-18.1",
"ECR before LimitedLiability": "-43.7",
"Oil and Gas Property": "-17.4",
"Property, Plant and Equipment": "-13.6",
"Other Assets": "3.42",
"Revenues": "3.97",
"Net Income": "-19.2",
"Other Revenues": "16.3",
"Revenue from Contract with Customer": "-13.6",
"Taxes": "0.727",
"Expenses": "-20.9",
"Other Expenses": "-22.6",
"Depreciation, Depletion, Amortization": "-1.81",
"Cost of Goods and Services Sold": "2.17",
"General and Administrative Expense": "-8.91",
"Operating Expenses": "12.7",
"Comprehensive Net Income": "-21.7",
"Other Compr. Net Income": "-5.46",
"Economic Capital Ratio": "-53.7"
},
"2020": {
"Property, Plant and Equipment": "-8.15",
"Assets": "-20.8",
"Stockholders Equity": "-33.8",
"Other Liabilities": "-0.925",
"ECR before LimitedLiability": "-2.13",
"Assets, Current": "2.61",
"Other Assets": "1.46",
"Oil and Gas Property": "-7.43",
"Other Revenues": "34.1",
"Revenues": "20.2",
"Net Income": "6.91",
"Revenue from Contract with Customer": "-13.8",
"Expenses": "-16.1",
"Operating Expenses": "12.7",
"Cost of Goods and Services Sold": "1.24",
"General and Administrative Expense": "-2.76",
"Other Expenses": "-40.2",
"Comprehensive Net Income": "10.4",
"Other Net Income": "0.820",
"Other Compr. Net Income": "2.26",
"Economic Capital Ratio": "-14.7"
},
"2021": {
"Liabilities": "12.4",
"Stockholders Equity": "-13.2",
"ECR before LimitedLiability": "31.5",
"Liabilities, Current": "13.5",
"Property, Plant and Equipment": "-5.02",
"Assets": "-4.36",
"Assets, Current": "6.71",
"Other Revenues": "59.6",
"Revenues": "23.1",
"Net Income": "36.8",
"Gains/Losses on Derivatives": "4.01",
"Revenue from Contract with Customer": "-38.9",
"Expenses": "-18.5",
"Other Expenses": "-29.9",
"Cost of Goods and Services Sold": "5.01",
"Depreciation, Depletion, Amortization": "4.15",
"General and Administrative Expense": "-21.0",
"Operating Expenses": "23.9",
"Comprehensive Net Income": "40.2",
"Other Net Income": "33.3",
"Economic Capital Ratio": "25.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000010048_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "29,530",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,127",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,025",
"Liabilities, Current": "24,089",
"Long-term Debt": "16,321",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "4,623",
"Other Compr. Net Income": "-73",
"Other Expenses": "19,103",
"Other Liabilities": "9,648",
"Other Net Income": "0",
"Other Revenues": "38,460",
"Property, Plant and Equipment": "54,619",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "50,058",
"Assets": "88,772",
"Revenues": "38,460",
"Expenses": "38,255",
"Stockholders Equity": "38,714",
"Net Income": "205",
"Comprehensive Net Income": "132",
"BaseVar": "117,024",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "18,885",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,990",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,268",
"Liabilities, Current": "14,315",
"Long-term Debt": "17,029",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,381",
"Other Compr. Net Income": "2,858",
"Other Expenses": "25,766",
"Other Liabilities": "8,421",
"Other Net Income": "0",
"Other Revenues": "34,062",
"Property, Plant and Equipment": "48,624",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "39,765",
"Assets": "69,890",
"Revenues": "34,062",
"Expenses": "45,024",
"Stockholders Equity": "30,125",
"Net Income": "-10,962",
"Comprehensive Net Income": "-8,104",
"BaseVar": "105,633",
"ECR before LimitedLiability": "9.1%",
"Economic Capital Ratio": "63%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "19,027",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8,542",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,911",
"Liabilities, Current": "16,447",
"Long-term Debt": "18,920",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,381",
"Other Compr. Net Income": "778",
"Other Expenses": "15,827",
"Other Liabilities": "5,027",
"Other Net Income": "0",
"Other Revenues": "24,608",
"Property, Plant and Equipment": "41,306",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "40,394",
"Assets": "62,714",
"Revenues": "24,608",
"Expenses": "33,280",
"Stockholders Equity": "22,320",
"Net Income": "-8,672",
"Comprehensive Net Income": "-7,894",
"BaseVar": "87,927",
"ECR before LimitedLiability": "2.7%",
"Economic Capital Ratio": "57%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "26,520",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,391",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,026",
"Liabilities, Current": "14,523",
"Long-term Debt": "14,835",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "5,900",
"Other Compr. Net Income": "-3,915",
"Other Expenses": "15,208",
"Other Liabilities": "5,467",
"Other Net Income": "-482",
"Other Revenues": "31,445",
"Property, Plant and Equipment": "22,350",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "34,825",
"Assets": "54,770",
"Revenues": "31,445",
"Expenses": "29,625",
"Stockholders Equity": "19,945",
"Net Income": "1,338",
"Comprehensive Net Income": "-2,577",
"BaseVar": "85,387",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "69%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "25,678",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,364",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,551",
"Liabilities, Current": "10,003",
"Long-term Debt": "6,430",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "6,407",
"Other Compr. Net Income": "-2,370",
"Other Expenses": "5,429",
"Other Liabilities": "5,858",
"Other Net Income": "1,580",
"Other Revenues": "17,533",
"Property, Plant and Equipment": "9,468",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "22,291",
"Assets": "41,553",
"Revenues": "17,533",
"Expenses": "17,344",
"Stockholders Equity": "19,262",
"Net Income": "1,769",
"Comprehensive Net Income": "-601",
"BaseVar": "55,995",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "21,114",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,607",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,361",
"Liabilities, Current": "4,736",
"Long-term Debt": "6,177",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "3,552",
"Other Compr. Net Income": "-2,549",
"Other Expenses": "10,807",
"Other Liabilities": "6,911",
"Other Net Income": "2,624",
"Other Revenues": "13,287",
"Property, Plant and Equipment": "6,902",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,824",
"Assets": "31,568",
"Revenues": "13,287",
"Expenses": "18,775",
"Stockholders Equity": "13,744",
"Net Income": "-2,864",
"Comprehensive Net Income": "-5,413",
"BaseVar": "47,782",
"ECR before LimitedLiability": "0.65%",
"Economic Capital Ratio": "55%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "25,142",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,203",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,976",
"Liabilities, Current": "4,798",
"Long-term Debt": "5,632",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,509",
"Other Compr. Net Income": "1,719",
"Other Expenses": "4,813",
"Other Liabilities": "4,407",
"Other Net Income": "2,276",
"Other Revenues": "13,030",
"Property, Plant and Equipment": "5,369",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,837",
"Assets": "33,020",
"Revenues": "13,030",
"Expenses": "12,992",
"Stockholders Equity": "18,183",
"Net Income": "2,314",
"Comprehensive Net Income": "4,033",
"BaseVar": "42,539",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "104%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "12,082",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,111",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,262",
"Liabilities, Current": "3,629",
"Long-term Debt": "6,678",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,885",
"Other Compr. Net Income": "192",
"Other Expenses": "3,636",
"Other Liabilities": "4,832",
"Other Net Income": "223",
"Other Revenues": "9,368",
"Property, Plant and Equipment": "16,411",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "15,139",
"Assets": "31,378",
"Revenues": "9,368",
"Expenses": "11,009",
"Stockholders Equity": "16,239",
"Net Income": "-1,418",
"Comprehensive Net Income": "-1,226",
"BaseVar": "36,150",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "8,704",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,022",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,524",
"Liabilities, Current": "4,768",
"Long-term Debt": "6,059",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,210",
"Other Compr. Net Income": "-2,400",
"Other Expenses": "15,670",
"Other Liabilities": "6,146",
"Other Net Income": "-276",
"Other Revenues": "12,075",
"Property, Plant and Equipment": "8,388",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "16,973",
"Assets": "18,302",
"Revenues": "12,075",
"Expenses": "24,216",
"Stockholders Equity": "1,329",
"Net Income": "-12,417",
"Comprehensive Net Income": "-14,817",
"BaseVar": "41,797",
"ECR before LimitedLiability": "-100%",
"Economic Capital Ratio": "31%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "9,487",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "194",
"Depreciation, Depletion, Amortization": "2,147",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,820",
"Liabilities, Current": "6,364",
"Long-term Debt": "5,748",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,921",
"Other Compr. Net Income": "1,403",
"Other Expenses": "15,409",
"Other Liabilities": "4,829",
"Other Net Income": "352",
"Other Revenues": "18,347",
"Property, Plant and Equipment": "3,774",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,135",
"Assets": "15,182",
"Revenues": "18,347",
"Expenses": "23,376",
"Stockholders Equity": "-1,953",
"Net Income": "-4,677",
"Comprehensive Net Income": "-3,274",
"BaseVar": "43,115",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "51%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "18,035",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "359",
"Depreciation, Depletion, Amortization": "963",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,088",
"Liabilities, Current": "5,901",
"Long-term Debt": "6,567",
"Oil and Gas Property": "3,385",
"Operating Expenses": "0",
"Other Assets": "2,525",
"Other Compr. Net Income": "517",
"Other Expenses": "8,652",
"Other Liabilities": "2,101",
"Other Net Income": "5,793",
"Other Revenues": "18,113",
"Property, Plant and Equipment": "490",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,928",
"Assets": "24,435",
"Revenues": "18,113",
"Expenses": "16,703",
"Stockholders Equity": "9,507",
"Net Income": "7,203",
"Comprehensive Net Income": "7,720",
"BaseVar": "45,180",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "113%"
}
}
},
"top_rated": false,
"trend": 28.0,
"value": 1.1342131504357287,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000010048.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000010048.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000010048.svg"
},
{
"company_id": "0000066418",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000066418.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000066418.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000066418.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000066418_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000066418_main_keyfigs.svg",
"name": "Mexco Energy CORP",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000066418.svg",
"report_text": "The relative strengths and weaknesses of Mexco Energy CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Mexco Energy CORP compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 30% points.The greatest weakness of Mexco Energy CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 113%, being 25% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000066418_2022_Mexco_Energy_CORP.pdf",
"shrinked_graph_json": {
"2017": {
"Long-term Debt": "-6.62",
"Liabilities": "3.98",
"Assets": "3.84",
"Stockholders Equity": "9.17",
"ECR before LimitedLiability": "17.0",
"Other Liabilities": "-1.47",
"Liabilities, Current": "11.0",
"Assets, Current": "-3.07",
"Oil and Gas Property": "-9.50",
"Property, Plant and Equipment": "36.9",
"Revenues": "8.02",
"Net Income": "3.62",
"Other Revenues": "8.84",
"Operating Expenses": "19.7",
"Expenses": "3.52",
"Taxes": "0.850",
"Other Expenses": "-8.92",
"Depreciation, Depletion, Amortization": "-6.47",
"Comprehensive Net Income": "3.62",
"Other Net Income": "-7.49",
"Economic Capital Ratio": "5.41"
},
"2018": {
"Liabilities": "14.1",
"Expenses": "-3.68",
"Stockholders Equity": "18.9",
"ECR before LimitedLiability": "25.0",
"Liabilities, Current": "9.28",
"Other Liabilities": "6.46",
"Long-term Debt": "-1.67",
"Other Assets": "0.633",
"Assets": "3.68",
"Property, Plant and Equipment": "18.2",
"Oil and Gas Property": "-6.04",
"Revenues": "3.84",
"Revenue from Contract with Customer": "23.9",
"Other Revenues": "-17.4",
"Cost of Goods and Services Sold": "0.897",
"Depreciation, Depletion, Amortization": "-6.04",
"Taxes": "0.898",
"Other Expenses": "-12.0",
"Operating Expenses": "19.8",
"General and Administrative Expense": "-5.50",
"Economic Capital Ratio": "10.6"
},
"2019": {
"Liabilities, Current": "11.9",
"Liabilities": "20.2",
"Assets": "2.86",
"Stockholders Equity": "26.1",
"ECR before LimitedLiability": "43.3",
"Long-term Debt": "5.90",
"Other Liabilities": "3.17",
"Oil and Gas Property": "-2.80",
"Property, Plant and Equipment": "13.0",
"Revenues": "8.87",
"Net Income": "10.4",
"Other Revenues": "-14.4",
"Revenue from Contract with Customer": "24.5",
"Expenses": "1.77",
"Other Expenses": "39.9",
"Depreciation, Depletion, Amortization": "-5.30",
"Cost of Goods and Services Sold": "2.96",
"General and Administrative Expense": "-8.63",
"Operating Expenses": "-23.9",
"Comprehensive Net Income": "10.8",
"Economic Capital Ratio": "33.4"
},
"2020": {
"Liabilities, Current": "11.9",
"Liabilities": "15.8",
"Stockholders Equity": "26.5",
"ECR before LimitedLiability": "57.3",
"Other Liabilities": "4.79",
"Property, Plant and Equipment": "23.3",
"Assets": "5.63",
"Assets, Current": "-1.76",
"Oil and Gas Property": "-3.87",
"Other Revenues": "-10.8",
"Revenues": "10.9",
"Net Income": "27.3",
"Revenue from Contract with Customer": "23.8",
"Depreciation, Depletion, Amortization": "-4.89",
"Expenses": "15.0",
"Operating Expenses": "-20.5",
"Cost of Goods and Services Sold": "2.69",
"General and Administrative Expense": "-7.89",
"Other Expenses": "53.4",
"Comprehensive Net Income": "27.5",
"Economic Capital Ratio": "44.7"
},
"2021": {
"Liabilities": "18.0",
"Assets": "5.61",
"Stockholders Equity": "29.3",
"ECR before LimitedLiability": "30.8",
"Liabilities, Current": "18.0",
"Other Liabilities": "3.88",
"Long-term Debt": "-4.94",
"Property, Plant and Equipment": "20.5",
"Oil and Gas Property": "-3.26",
"Net Income": "3.56",
"Comprehensive Net Income": "3.85",
"Other Expenses": "29.6",
"Other Revenues": "-13.2",
"Gains/Losses on Derivatives": "2.67",
"Other Net Income": "3.66",
"General and Administrative Expense": "-5.02",
"Cost of Goods and Services Sold": "3.33",
"Depreciation, Depletion, Amortization": "-6.36",
"Revenue from Contract with Customer": "10.7",
"Operating Expenses": "-19.3",
"Economic Capital Ratio": "24.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000066418_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "505",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,177",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "976",
"Liabilities, Current": "137",
"Long-term Debt": "2,900",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "28",
"Other Compr. Net Income": "0",
"Other Expenses": "914",
"Other Liabilities": "968",
"Other Net Income": "-152",
"Other Revenues": "2,525",
"Property, Plant and Equipment": "12,175",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,006",
"Assets": "12,708",
"Revenues": "2,525",
"Expenses": "3,068",
"Stockholders Equity": "8,702",
"Net Income": "-695",
"Comprehensive Net Income": "-695",
"BaseVar": "11,919",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "91%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,372",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "880",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "955",
"Liabilities, Current": "447",
"Long-term Debt": "1,553",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "149",
"Other Compr. Net Income": "0",
"Other Expenses": "1,102",
"Other Liabilities": "0",
"Other Net Income": "-89",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,879",
"Revenue from Contract with Customer": "2,705",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,999",
"Assets": "10,401",
"Revenues": "2,705",
"Expenses": "2,937",
"Stockholders Equity": "8,402",
"Net Income": "-321",
"Comprehensive Net Income": "-321",
"BaseVar": "9,754",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "105%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "562",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "802",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "912",
"Liabilities, Current": "166",
"Long-term Debt": "854",
"Oil and Gas Property": "0",
"Operating Expenses": "2,679",
"Other Assets": "122",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,714",
"Other Liabilities": "0",
"Other Net Income": "-21",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,765",
"Revenue from Contract with Customer": "2,687",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,020",
"Assets": "9,450",
"Revenues": "2,687",
"Expenses": "2,679",
"Stockholders Equity": "8,430",
"Net Income": "-13",
"Comprehensive Net Income": "-13",
"BaseVar": "8,575",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "369",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "854",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,007",
"Liabilities, Current": "182",
"Long-term Debt": "1,524",
"Oil and Gas Property": "0",
"Operating Expenses": "2,802",
"Other Assets": "228",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,860",
"Other Liabilities": "0",
"Other Net Income": "-36",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,473",
"Revenue from Contract with Customer": "2,739",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,706",
"Assets": "10,071",
"Revenues": "2,739",
"Expenses": "2,802",
"Stockholders Equity": "8,364",
"Net Income": "-99",
"Comprehensive Net Income": "-99",
"BaseVar": "9,346",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "111%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "757",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "906",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "833",
"Liabilities, Current": "139",
"Long-term Debt": "1,869",
"Oil and Gas Property": "0",
"Operating Expenses": "2,640",
"Other Assets": "304",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,740",
"Other Liabilities": "0",
"Other Net Income": "-2.8",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,769",
"Revenue from Contract with Customer": "2,799",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,007",
"Assets": "10,831",
"Revenues": "2,799",
"Expenses": "2,640",
"Stockholders Equity": "8,823",
"Net Income": "156",
"Comprehensive Net Income": "156",
"BaseVar": "9,793",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
}
},
"top_rated": false,
"trend": -8.0,
"value": 1.1270760610901758,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000066418.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000066418.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000066418.svg"
},
{
"company_id": "0001156041",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001156041.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001156041.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001156041.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001156041_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001156041_main_keyfigs.svg",
"name": "Abundia Global Impact Group INC",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001156041.svg",
"report_text": "The relative strengths and weaknesses of Abundia Global Impact Group INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Abundia Global Impact Group INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 53% points.The greatest weakness of Abundia Global Impact Group INC is the variable Operating Expenses, reducing the Economic Capital Ratio by 21% points.
The company's Economic Capital Ratio, given in the ranking table, is 111%, being 23% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001156041_2022_Abundia_Global_Impact_Group_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "16.9",
"Assets": "14.0",
"Stockholders Equity": "48.1",
"ECR before LimitedLiability": "41.3",
"Long-term Debt": "6.26",
"Liabilities, Current": "7.57",
"Other Liabilities": "4.29",
"Assets, Current": "7.00",
"Oil and Gas Property": "-2.52",
"Property, Plant and Equipment": "6.98",
"Revenues": "-16.1",
"Net Income": "-7.12",
"Other Revenues": "-16.1",
"Other Expenses": "30.3",
"Expenses": "14.2",
"General and Administrative Expense": "-9.73",
"Depreciation, Depletion, Amortization": "2.83",
"Operating Expenses": "-7.66",
"Comprehensive Net Income": "-7.06",
"Other Net Income": "-4.47",
"Economic Capital Ratio": "24.5"
},
"2012": {
"Other Liabilities": "0",
"Liabilities": "-0.0258",
"ECR before LimitedLiability": "-54.2",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Assets, Current": "0",
"Assets": "-5.31",
"Oil and Gas Property": "-2.24",
"Other Assets": "0",
"Property, Plant and Equipment": "-0.149",
"Revenues": "0",
"Net Income": "-53.4",
"Other Revenues": "0",
"Expenses": "-30.7",
"Operating Expenses": "-55.9",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-53.5",
"Economic Capital Ratio": "-79.7"
},
"2013": {
"Liabilities": "21.9",
"Assets": "29.9",
"Stockholders Equity": "35.7",
"ECR before LimitedLiability": "19.5",
"Liabilities, Current": "8.81",
"Long-term Debt": "8.16",
"Other Liabilities": "6.81",
"Property, Plant and Equipment": "3.59",
"Assets, Current": "43.3",
"Oil and Gas Property": "-10.3",
"Revenues": "-19.9",
"Net Income": "-29.3",
"Other Revenues": "-20.0",
"Expenses": "-8.01",
"Operating Expenses": "-32.9",
"General and Administrative Expense": "-35.9",
"Depreciation, Depletion, Amortization": "6.16",
"Other Expenses": "38.8",
"Comprehensive Net Income": "-29.5",
"Other Net Income": "-2.61",
"Economic Capital Ratio": "2.80"
},
"2014": {
"Other Liabilities": "0.219",
"Liabilities": "-9.15",
"Assets": "1.50",
"Stockholders Equity": "0.0376",
"Long-term Debt": "0.256",
"Liabilities, Current": "-24.0",
"Other Assets": "-0.0747",
"Oil and Gas Property": "-12.1",
"Assets, Current": "12.4",
"Revenues": "-16.7",
"Net Income": "-8.78",
"Other Revenues": "-16.0",
"Operating Expenses": "-13.5",
"Expenses": "1.30",
"General and Administrative Expense": "-6.69",
"Depreciation, Depletion, Amortization": "0.158",
"Other Expenses": "6.53",
"ECR before LimitedLiability": "0.0375",
"Comprehensive Net Income": "-8.72",
"Other Net Income": "-2.39",
"Economic Capital Ratio": "-25.0"
},
"2015": {
"Liabilities, Current": "1.22",
"Liabilities": "2.29",
"Stockholders Equity": "19.6",
"ECR before LimitedLiability": "17.0",
"Long-term Debt": "0.887",
"Assets, Current": "23.7",
"Assets": "20.6",
"Other Assets": "-1.08",
"Oil and Gas Property": "-10.4",
"Property, Plant and Equipment": "24.0",
"Other Revenues": "-7.35",
"Revenues": "-7.75",
"Net Income": "-13.0",
"Depreciation, Depletion, Amortization": "-5.46",
"Expenses": "-11.4",
"Other Expenses": "38.6",
"Operating Expenses": "-73.3",
"General and Administrative Expense": "-11.8",
"Comprehensive Net Income": "-12.9",
"Other Net Income": "2.69",
"Economic Capital Ratio": "-4.65"
},
"2016": {
"Long-term Debt": "-1.06",
"Liabilities": "-2.03",
"Stockholders Equity": "9.83",
"ECR before LimitedLiability": "-29.9",
"Liabilities, Current": "-0.962",
"Other Assets": "1.44",
"Assets": "-3.95",
"Property, Plant and Equipment": "23.1",
"Assets, Current": "-3.04",
"Oil and Gas Property": "-21.7",
"Revenues": "-11.8",
"Net Income": "-68.1",
"Other Revenues": "-12.1",
"Expenses": "-41.9",
"General and Administrative Expense": "-37.1",
"Depreciation, Depletion, Amortization": "-2.92",
"Operating Expenses": "-90.9",
"Other Expenses": "24.0",
"Other Net Income": "1.29",
"Comprehensive Net Income": "-67.8",
"Economic Capital Ratio": "-48.5"
},
"2017": {
"Long-term Debt": "11.6",
"Liabilities": "23.9",
"Assets": "23.0",
"Stockholders Equity": "28.2",
"ECR before LimitedLiability": "6.82",
"Other Liabilities": "4.21",
"Liabilities, Current": "10.1",
"Oil and Gas Property": "-12.6",
"Property, Plant and Equipment": "36.4",
"Revenues": "-21.9",
"Net Income": "-36.4",
"Other Revenues": "-21.2",
"Operating Expenses": "-40.4",
"Expenses": "-21.7",
"Taxes": "0.946",
"Other Expenses": "30.3",
"General and Administrative Expense": "-32.4",
"Depreciation, Depletion, Amortization": "3.47",
"Comprehensive Net Income": "-36.4",
"Other Net Income": "6.00",
"Economic Capital Ratio": "-4.77"
},
"2018": {
"Liabilities": "32.1",
"Expenses": "-15.0",
"Stockholders Equity": "33.6",
"ECR before LimitedLiability": "43.4",
"Liabilities, Current": "14.8",
"Other Liabilities": "7.30",
"Long-term Debt": "13.7",
"Assets": "1.41",
"Property, Plant and Equipment": "7.16",
"Oil and Gas Property": "-1.88",
"Revenues": "11.8",
"Revenue from Contract with Customer": "30.5",
"Other Revenues": "-17.0",
"Cost of Goods and Services Sold": "0.957",
"Depreciation, Depletion, Amortization": "-0.617",
"Taxes": "0.958",
"Other Expenses": "44.0",
"Operating Expenses": "-36.4",
"General and Administrative Expense": "-20.9",
"Economic Capital Ratio": "29.0",
"Other Net Income": "3.55"
},
"2020": {
"Liabilities, Current": "1.45",
"Liabilities": "3.23",
"Stockholders Equity": "14.3",
"ECR before LimitedLiability": "-6.05",
"Long-term Debt": "1.43",
"Property, Plant and Equipment": "23.3",
"Assets": "8.15",
"Assets, Current": "1.72",
"Other Assets": "2.57",
"Oil and Gas Property": "-5.82",
"Other Revenues": "-4.14",
"Revenues": "-5.87",
"Net Income": "-43.6",
"Revenue from Contract with Customer": "-2.73",
"Expenses": "-21.6",
"Operating Expenses": "-69.8",
"General and Administrative Expense": "-6.32",
"Other Expenses": "29.8",
"Comprehensive Net Income": "-43.3",
"Other Net Income": "1.66",
"Economic Capital Ratio": "-18.6"
},
"2021": {
"Liabilities": "26.4",
"Assets": "13.7",
"Stockholders Equity": "52.9",
"ECR before LimitedLiability": "29.4",
"Liabilities, Current": "16.4",
"Other Liabilities": "3.58",
"Long-term Debt": "7.95",
"Property, Plant and Equipment": "4.95",
"Oil and Gas Property": "-3.30",
"Assets, Current": "11.3",
"Other Revenues": "-12.3",
"Revenues": "-14.0",
"Net Income": "-13.9",
"Revenue from Contract with Customer": "-4.25",
"Expenses": "-3.39",
"Other Expenses": "33.8",
"General and Administrative Expense": "-16.8",
"Operating Expenses": "-21.5",
"Comprehensive Net Income": "-13.6",
"Other Net Income": "3.64",
"Economic Capital Ratio": "23.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001156041_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "19,934",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "186",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,953",
"Liabilities, Current": "297",
"Long-term Debt": "41",
"Oil and Gas Property": "0",
"Operating Expenses": "6,007",
"Other Assets": "4,929",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,709",
"Other Liabilities": "3.6",
"Other Net Income": "101",
"Other Revenues": "0",
"Property, Plant and Equipment": "23,796",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "342",
"Assets": "48,658",
"Revenues": "0",
"Expenses": "4,436",
"Stockholders Equity": "48,316",
"Net Income": "-4,335",
"Comprehensive Net Income": "-4,335",
"BaseVar": "27,313",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "116%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "14,251",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "67",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,027",
"Liabilities, Current": "5,106",
"Long-term Debt": "7.9",
"Oil and Gas Property": "0",
"Operating Expenses": "57,266",
"Other Assets": "3.2",
"Other Compr. Net Income": "-106",
"Other Expenses": "-4,877",
"Other Liabilities": "193",
"Other Net Income": "725",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,887",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,307",
"Assets": "20,141",
"Revenues": "0",
"Expenses": "57,483",
"Stockholders Equity": "14,834",
"Net Income": "-56,757",
"Comprehensive Net Income": "-56,864",
"BaseVar": "48,879",
"ECR before LimitedLiability": "-496%",
"Economic Capital Ratio": "0.000087%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "9,546",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,417",
"Liabilities, Current": "230",
"Long-term Debt": "8.4",
"Oil and Gas Property": "0",
"Operating Expenses": "3,611",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,455",
"Other Liabilities": "8.4",
"Other Net Income": "425",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,863",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "246",
"Assets": "13,412",
"Revenues": "0",
"Expenses": "3,598",
"Stockholders Equity": "13,166",
"Net Income": "-3,173",
"Comprehensive Net Income": "-3,173",
"BaseVar": "9,324",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "89%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "13,111",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "360",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,357",
"Liabilities, Current": "9,314",
"Long-term Debt": "28",
"Oil and Gas Property": "0",
"Operating Expenses": "4,322",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,714",
"Other Liabilities": "0",
"Other Net Income": "-29",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,500",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,343",
"Assets": "18,614",
"Revenues": "0",
"Expenses": "4,324",
"Stockholders Equity": "9,272",
"Net Income": "-4,353",
"Comprehensive Net Income": "-4,353",
"BaseVar": "16,678",
"ECR before LimitedLiability": "-5.5%",
"Economic Capital Ratio": "54%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,424",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "757",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,541",
"Liabilities, Current": "40",
"Long-term Debt": "25",
"Oil and Gas Property": "0",
"Operating Expenses": "4,164",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,279",
"Other Liabilities": "0",
"Other Net Income": "353",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,133",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "65",
"Assets": "5,560",
"Revenues": "0",
"Expenses": "4,183",
"Stockholders Equity": "5,495",
"Net Income": "-3,830",
"Comprehensive Net Income": "-3,830",
"BaseVar": "5,625",
"ECR before LimitedLiability": "-71%",
"Economic Capital Ratio": "41%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "485",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "303",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,831",
"Liabilities, Current": "61",
"Long-term Debt": "27",
"Oil and Gas Property": "0",
"Operating Expenses": "2,815",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,133",
"Other Liabilities": "0",
"Other Net Income": "173",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,457",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "89",
"Assets": "2,945",
"Revenues": "0",
"Expenses": "2,815",
"Stockholders Equity": "2,856",
"Net Income": "-2,642",
"Comprehensive Net Income": "-2,642",
"BaseVar": "3,369",
"ECR before LimitedLiability": "-122%",
"Economic Capital Ratio": "24%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "743",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "161",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,823",
"Liabilities, Current": "152",
"Long-term Debt": "36",
"Oil and Gas Property": "0",
"Operating Expenses": "2,507",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,984",
"Other Liabilities": "49",
"Other Net Income": "469",
"Other Revenues": "0",
"Property, Plant and Equipment": "6,814",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "237",
"Assets": "7,560",
"Revenues": "0",
"Expenses": "2,507",
"Stockholders Equity": "7,324",
"Net Income": "-2,038",
"Comprehensive Net Income": "-2,038",
"BaseVar": "5,743",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "81%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "958",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "358",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,423",
"Liabilities, Current": "63",
"Long-term Debt": "39",
"Oil and Gas Property": "0",
"Operating Expenses": "2,695",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,780",
"Other Liabilities": "44",
"Other Net Income": "87",
"Other Revenues": "113",
"Property, Plant and Equipment": "6,861",
"Revenue from Contract with Customer": "2,243",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "145",
"Assets": "7,823",
"Revenues": "2,357",
"Expenses": "2,695",
"Stockholders Equity": "7,677",
"Net Income": "-251",
"Comprehensive Net Income": "-251",
"BaseVar": "7,170",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "124%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,374",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "365",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,447",
"Liabilities, Current": "232",
"Long-term Debt": "172",
"Oil and Gas Property": "0",
"Operating Expenses": "4,735",
"Other Assets": "458",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,812",
"Other Liabilities": "0",
"Other Net Income": "146",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,011",
"Revenue from Contract with Customer": "552",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "403",
"Assets": "6,842",
"Revenues": "552",
"Expenses": "4,735",
"Stockholders Equity": "6,439",
"Net Income": "-4,037",
"Comprehensive Net Income": "-4,037",
"BaseVar": "6,991",
"ECR before LimitedLiability": "-49%",
"Economic Capital Ratio": "47%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "5,195",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "246",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,493",
"Liabilities, Current": "142",
"Long-term Debt": "280",
"Oil and Gas Property": "0",
"Operating Expenses": "2,364",
"Other Assets": "731",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,738",
"Other Liabilities": "0",
"Other Net Income": "13",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,808",
"Revenue from Contract with Customer": "1,330",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "422",
"Assets": "10,734",
"Revenues": "1,330",
"Expenses": "2,364",
"Stockholders Equity": "10,312",
"Net Income": "-1,022",
"Comprehensive Net Income": "-1,022",
"BaseVar": "7,876",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "111%"
}
}
},
"top_rated": false,
"trend": 33.0,
"value": 1.1133141495611436,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001156041.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001156041.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001156041.svg"
},
{
"company_id": "0001658566",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001658566.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001658566.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001658566.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001658566_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001658566_main_keyfigs.svg",
"name": "Permian Resources Corp",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001658566.svg",
"report_text": "The relative strengths and weaknesses of Permian Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Permian Resources Corp compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 36% points.The greatest weakness of Permian Resources Corp is the variable Other Revenues, reducing the Economic Capital Ratio by 13% points.
The company's Economic Capital Ratio, given in the ranking table, is 107%, being 19% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001658566_2022_Permian_Resources_Corp.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities": "10.4",
"Stockholders Equity": "25.9",
"ECR before LimitedLiability": "41.5",
"Other Liabilities": "4.45",
"Liabilities, Current": "5.90",
"Other Assets": "63.4",
"Assets": "5.91",
"Assets, Current": "-0.650",
"Oil and Gas Property": "-3.12",
"Property, Plant and Equipment": "-3.36",
"Revenues": "1.01",
"Net Income": "12.3",
"Other Revenues": "1.59",
"Operating Expenses": "0.953",
"Expenses": "15.7",
"Other Expenses": "2.72",
"General and Administrative Expense": "6.35",
"Depreciation, Depletion, Amortization": "5.26",
"Comprehensive Net Income": "12.3",
"Other Net Income": "-4.10",
"Economic Capital Ratio": "29.9"
},
"2018": {
"Liabilities": "7.24",
"Stockholders Equity": "17.5",
"ECR before LimitedLiability": "32.0",
"Liabilities, Current": "6.64",
"Other Liabilities": "5.77",
"Long-term Debt": "-4.52",
"Other Assets": "62.0",
"Assets": "4.31",
"Property, Plant and Equipment": "-4.27",
"Assets, Current": "-1.32",
"Oil and Gas Property": "-3.89",
"Expenses": "10.6",
"Net Income": "11.3",
"Revenue from Contract with Customer": "15.6",
"Depreciation, Depletion, Amortization": "5.36",
"Other Expenses": "4.64",
"Operating Expenses": "-3.83",
"General and Administrative Expense": "4.66",
"Comprehensive Net Income": "11.4",
"Other Revenues": "-14.9",
"Economic Capital Ratio": "17.6"
},
"2019": {
"Assets": "6.32",
"Stockholders Equity": "12.8",
"ECR before LimitedLiability": "25.3",
"Oil and Gas Property": "-6.06",
"Property, Plant and Equipment": "-7.33",
"Other Assets": "64.1",
"Revenues": "-3.07",
"Net Income": "10.4",
"Other Revenues": "-12.9",
"Revenue from Contract with Customer": "10.5",
"Expenses": "15.6",
"Other Expenses": "12.7",
"Depreciation, Depletion, Amortization": "6.92",
"Cost of Goods and Services Sold": "2.73",
"General and Administrative Expense": "2.94",
"Operating Expenses": "-8.52",
"Liabilities, Current": "6.69",
"Other Liabilities": "2.51",
"Long-term Debt": "-7.60",
"Comprehensive Net Income": "10.8",
"Economic Capital Ratio": "15.4"
},
"2020": {
"Liabilities, Current": "8.98",
"Liabilities": "2.95",
"Assets": "14.9",
"Stockholders Equity": "17.0",
"ECR before LimitedLiability": "17.6",
"Long-term Debt": "-12.2",
"Other Liabilities": "4.03",
"Property, Plant and Equipment": "-15.0",
"Assets, Current": "-6.48",
"Oil and Gas Property": "31.4",
"Other Revenues": "-12.6",
"Revenues": "-8.99",
"Comprehensive Net Income": "1.95",
"Revenue from Contract with Customer": "4.77",
"Depreciation, Depletion, Amortization": "9.16",
"Expenses": "10.0",
"Operating Expenses": "-32.6",
"Cost of Goods and Services Sold": "3.24",
"General and Administrative Expense": "4.72",
"Other Expenses": "17.7",
"Economic Capital Ratio": "5.06"
},
"2021": {
"Liabilities": "11.1",
"Assets": "5.56",
"Stockholders Equity": "21.0",
"ECR before LimitedLiability": "25.2",
"Liabilities, Current": "15.1",
"Other Liabilities": "3.72",
"Long-term Debt": "-9.67",
"Property, Plant and Equipment": "-5.04",
"Oil and Gas Property": "35.6",
"Expenses": "10.5",
"Other Revenues": "-13.1",
"Net Income": "6.54",
"Other Expenses": "11.0",
"Cost of Goods and Services Sold": "3.35",
"Depreciation, Depletion, Amortization": "5.60",
"Operating Expenses": "-9.80",
"Comprehensive Net Income": "6.84",
"Gains/Losses on Derivatives": "2.68",
"Other Net Income": "-3.14",
"Revenue from Contract with Customer": "10.7",
"Economic Capital Ratio": "19.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001658566_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "202,585",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "9,899",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "49,882",
"Liabilities, Current": "199,773",
"Long-term Debt": "402,925",
"Oil and Gas Property": "0",
"Operating Expenses": "324,622",
"Other Assets": "3,408,519",
"Other Compr. Net Income": "0",
"Other Expenses": "-43,125",
"Other Liabilities": "0",
"Other Net Income": "8,205",
"Other Revenues": "429,902",
"Property, Plant and Equipment": "5,465",
"Revenue from Contract with Customer": "0",
"Taxes": "23,173"
},
"output_variables": {
"Liabilities": "612,597",
"Assets": "3,616,569",
"Revenues": "429,902",
"Expenses": "354,552",
"Stockholders Equity": "3,003,972",
"Net Income": "83,555",
"Comprehensive Net Income": "83,555",
"BaseVar": "2,606,032",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "116%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "130,189",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "62,167",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "63,304",
"Liabilities, Current": "247,716",
"Long-term Debt": "706,269",
"Oil and Gas Property": "0",
"Operating Expenses": "608,330",
"Other Assets": "4,120,995",
"Other Compr. Net Income": "0",
"Other Expenses": "-60,387",
"Other Liabilities": "0",
"Other Net Income": "-10,539",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,837",
"Revenue from Contract with Customer": "891,045",
"Taxes": "56,523"
},
"output_variables": {
"Liabilities": "1,016,152",
"Assets": "4,260,021",
"Revenues": "891,045",
"Expenses": "667,770",
"Stockholders Equity": "3,243,869",
"Net Income": "212,736",
"Comprehensive Net Income": "212,736",
"BaseVar": "3,611,086",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "113%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "120,129",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "85,504",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "79,156",
"Liabilities, Current": "254,466",
"Long-term Debt": "1,077,617",
"Oil and Gas Property": "0",
"Operating Expenses": "864,044",
"Other Assets": "4,553,547",
"Other Compr. Net Income": "0",
"Other Expenses": "-136,559",
"Other Liabilities": "0",
"Other Net Income": "-58,075",
"Other Revenues": "0",
"Property, Plant and Equipment": "14,612",
"Revenue from Contract with Customer": "944,330",
"Taxes": "63,200"
},
"output_variables": {
"Liabilities": "1,417,587",
"Assets": "4,688,288",
"Revenues": "944,330",
"Expenses": "869,841",
"Stockholders Equity": "3,270,701",
"Net Income": "16,414",
"Comprehensive Net Income": "16,414",
"BaseVar": "4,213,730",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "65,586",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,589",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "72,867",
"Liabilities, Current": "131,868",
"Long-term Debt": "1,089,007",
"Oil and Gas Property": "3,726,846",
"Operating Expenses": "1,360,974",
"Other Assets": "22,343",
"Other Compr. Net Income": "0",
"Other Expenses": "-197,408",
"Other Liabilities": "0",
"Other Net Income": "10,195",
"Other Revenues": "0",
"Property, Plant and Equipment": "12,650",
"Revenue from Contract with Customer": "580,456",
"Taxes": "39,417"
},
"output_variables": {
"Liabilities": "1,223,464",
"Assets": "3,827,425",
"Revenues": "580,456",
"Expenses": "1,275,850",
"Stockholders Equity": "2,603,961",
"Net Income": "-685,199",
"Comprehensive Net Income": "-685,199",
"BaseVar": "3,682,675",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "71%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "86,535",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,589",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "110,454",
"Liabilities, Current": "167,899",
"Long-term Debt": "883,386",
"Oil and Gas Property": "3,674,623",
"Operating Expenses": "699,425",
"Other Assets": "32,239",
"Other Compr. Net Income": "0",
"Other Expenses": "-177,025",
"Other Liabilities": "0",
"Other Net Income": "-191,723",
"Other Revenues": "0",
"Property, Plant and Equipment": "11,197",
"Revenue from Contract with Customer": "1,029,892",
"Taxes": "67,140"
},
"output_variables": {
"Liabilities": "1,053,874",
"Assets": "3,804,594",
"Revenues": "1,029,892",
"Expenses": "699,994",
"Stockholders Equity": "2,750,720",
"Net Income": "138,175",
"Comprehensive Net Income": "138,175",
"BaseVar": "3,620,632",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "107%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 1.0713905234313206,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001658566.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001658566.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001658566.svg"
},
{
"company_id": "0001520006",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001520006.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001520006.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001520006.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001520006_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001520006_main_keyfigs.svg",
"name": "Matador Resources Co",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001520006.svg",
"report_text": "The relative strengths and weaknesses of Matador Resources Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Matador Resources Co compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Matador Resources Co is the variable Long-term Debt, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 103%, being 15% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001520006_2022_Matador_Resources_Co.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "6.62",
"Liabilities": "-3.54",
"ECR before LimitedLiability": "30.3",
"Long-term Debt": "-10.7",
"Assets, Current": "-2.65",
"Assets": "1.88",
"Oil and Gas Property": "-11.7",
"Other Assets": "-2.48",
"Property, Plant and Equipment": "31.0",
"Gains/Losses on Derivatives": "3.09",
"Revenues": "13.5",
"Net Income": "16.9",
"Other Revenues": "10.2",
"Expenses": "8.62",
"Operating Expenses": "20.8",
"Other Expenses": "-8.70",
"Depreciation, Depletion, Amortization": "-11.4",
"General and Administrative Expense": "9.32",
"Comprehensive Net Income": "16.9",
"Other Net Income": "-5.19",
"Economic Capital Ratio": "4.80"
},
"2013": {
"Other Assets": "-1.16",
"Assets": "1.84",
"Stockholders Equity": "4.12",
"Liabilities, Current": "3.05",
"ECR before LimitedLiability": "32.6",
"Property, Plant and Equipment": "30.4",
"Assets, Current": "-1.82",
"Oil and Gas Property": "-7.32",
"Revenues": "18.4",
"Net Income": "21.4",
"Other Revenues": "18.5",
"Expenses": "12.7",
"Operating Expenses": "16.1",
"General and Administrative Expense": "5.91",
"Depreciation, Depletion, Amortization": "-7.99",
"Other Expenses": "-1.61",
"Long-term Debt": "-10.5",
"Other Liabilities": "6.73",
"Comprehensive Net Income": "21.2",
"Other Net Income": "-9.28",
"Economic Capital Ratio": "15.9"
},
"2016": {
"Long-term Debt": "-17.5",
"Liabilities": "-7.43",
"Stockholders Equity": "-6.59",
"ECR before LimitedLiability": "18.9",
"Other Liabilities": "4.39",
"Liabilities, Current": "4.11",
"Gains/Losses on Derivatives": "1.51",
"Revenues": "6.02",
"Net Income": "18.9",
"Other Revenues": "4.47",
"Taxes": "0.694",
"Expenses": "12.1",
"General and Administrative Expense": "6.47",
"Depreciation, Depletion, Amortization": "-2.91",
"Operating Expenses": "18.9",
"Other Expenses": "-11.1",
"Oil and Gas Property": "-14.5",
"Other Assets": "0.914",
"Property, Plant and Equipment": "19.1",
"Other Net Income": "1.96",
"Comprehensive Net Income": "18.9",
"Economic Capital Ratio": "0.416"
},
"2017": {
"Long-term Debt": "-10.3",
"Liabilities": "-2.55",
"Assets": "1.48",
"Stockholders Equity": "1.29",
"ECR before LimitedLiability": "24.6",
"Other Liabilities": "4.76",
"Liabilities, Current": "2.08",
"Oil and Gas Property": "-7.41",
"Property, Plant and Equipment": "18.0",
"Revenues": "13.7",
"Net Income": "19.6",
"Other Revenues": "14.7",
"Operating Expenses": "18.2",
"Expenses": "14.1",
"Taxes": "0.787",
"Other Expenses": "-6.56",
"General and Administrative Expense": "6.35",
"Depreciation, Depletion, Amortization": "-4.20",
"Comprehensive Net Income": "19.6",
"Other Net Income": "-7.91",
"Economic Capital Ratio": "13.0"
},
"2018": {
"Liabilities": "-8.21",
"Stockholders Equity": "-1.59",
"ECR before LimitedLiability": "16.2",
"Liabilities, Current": "4.49",
"Long-term Debt": "-14.6",
"Assets": "1.97",
"Property, Plant and Equipment": "19.4",
"Assets, Current": "-1.37",
"Oil and Gas Property": "-7.43",
"Revenues": "0.962",
"Net Income": "16.3",
"Revenue from Contract with Customer": "16.1",
"Other Revenues": "-13.5",
"Expenses": "16.4",
"Depreciation, Depletion, Amortization": "-3.75",
"Taxes": "0.822",
"Operating Expenses": "14.4",
"General and Administrative Expense": "4.82",
"Other Net Income": "-1.06",
"Comprehensive Net Income": "16.4",
"Economic Capital Ratio": "1.76"
},
"2019": {
"Liabilities, Current": "4.07",
"Liabilities": "-11.5",
"Assets": "2.83",
"Stockholders Equity": "-3.64",
"ECR before LimitedLiability": "12.1",
"Long-term Debt": "-13.1",
"Other Liabilities": "-3.36",
"Assets, Current": "-2.54",
"Oil and Gas Property": "-8.99",
"Property, Plant and Equipment": "24.6",
"Revenues": "-2.20",
"Net Income": "15.1",
"Other Revenues": "-15.4",
"Revenue from Contract with Customer": "14.3",
"Expenses": "20.5",
"Depreciation, Depletion, Amortization": "-3.83",
"Cost of Goods and Services Sold": "2.98",
"General and Administrative Expense": "3.19",
"Operating Expenses": "15.4",
"Comprehensive Net Income": "15.6",
"Other Net Income": "-2.43",
"Economic Capital Ratio": "2.14"
},
"2020": {
"Liabilities, Current": "2.43",
"Liabilities": "-10.4",
"Stockholders Equity": "-6.99",
"Long-term Debt": "-24.9",
"Other Liabilities": "2.38",
"Other Revenues": "-15.2",
"Revenues": "-2.94",
"Net Income": "2.69",
"Revenue from Contract with Customer": "2.67",
"Depreciation, Depletion, Amortization": "-5.09",
"Expenses": "3.09",
"Operating Expenses": "3.48",
"Cost of Goods and Services Sold": "2.38",
"General and Administrative Expense": "2.42",
"Other Expenses": "-9.04",
"Property, Plant and Equipment": "6.53",
"ECR before LimitedLiability": "3.02",
"Oil and Gas Property": "-15.8",
"Assets, Current": "-6.10",
"Comprehensive Net Income": "2.70",
"Economic Capital Ratio": "-9.54"
},
"2021": {
"Other Revenues": "-13.1",
"Revenues": "7.35",
"Net Income": "20.7",
"Gains/Losses on Derivatives": "-3.30",
"Revenue from Contract with Customer": "26.3",
"Expenses": "10.8",
"Other Expenses": "-6.34",
"Cost of Goods and Services Sold": "3.50",
"Depreciation, Depletion, Amortization": "-3.78",
"General and Administrative Expense": "3.54",
"Operating Expenses": "13.1",
"Property, Plant and Equipment": "16.6",
"Stockholders Equity": "2.99",
"ECR before LimitedLiability": "21.2",
"Liabilities, Current": "11.6",
"Assets, Current": "-1.98",
"Long-term Debt": "-18.3",
"Oil and Gas Property": "-5.03",
"Other Liabilities": "3.76",
"Comprehensive Net Income": "21.1",
"Economic Capital Ratio": "15.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001520006_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "38,197",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "80,454",
"Gains/Losses on Derivatives": "13,960",
"General and Administrative Expense": "14,543",
"Liabilities, Current": "96,492",
"Long-term Debt": "156,433",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,742",
"Other Compr. Net Income": "0",
"Other Expenses": "102,157",
"Other Liabilities": "0",
"Other Net Income": "-1,263",
"Other Revenues": "151,196",
"Property, Plant and Equipment": "591,090",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "252,925",
"Assets": "632,029",
"Revenues": "165,156",
"Expenses": "197,154",
"Stockholders Equity": "379,104",
"Net Income": "-33,261",
"Comprehensive Net Income": "-33,261",
"BaseVar": "667,892",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "84%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "42,172",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "98,395",
"Gains/Losses on Derivatives": "-909",
"General and Administrative Expense": "20,779",
"Liabilities, Current": "100,327",
"Long-term Debt": "210,150",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,281",
"Other Compr. Net Income": "0",
"Other Expenses": "90,967",
"Other Liabilities": "10,929",
"Other Net Income": "-5,654",
"Other Revenues": "261,798",
"Property, Plant and Equipment": "845,877",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "321,406",
"Assets": "890,330",
"Revenues": "260,889",
"Expenses": "210,141",
"Stockholders Equity": "568,924",
"Net Income": "45,094",
"Comprehensive Net Income": "45,094",
"BaseVar": "901,412",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "102%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "279,182",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "122,048",
"Gains/Losses on Derivatives": "9,286",
"General and Administrative Expense": "55,089",
"Liabilities, Current": "169,505",
"Long-term Debt": "601,944",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "958",
"Other Compr. Net Income": "0",
"Other Expenses": "263,416",
"Other Liabilities": "1,771",
"Other Net Income": "78,674",
"Other Revenues": "255,136",
"Property, Plant and Equipment": "1,184,525",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "773,220",
"Assets": "1,464,665",
"Revenues": "264,422",
"Expenses": "440,553",
"Stockholders Equity": "691,445",
"Net Income": "-97,457",
"Comprehensive Net Income": "-97,457",
"BaseVar": "1,604,805",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "257,170",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "177,502",
"Gains/Losses on Derivatives": "-4,321",
"General and Administrative Expense": "66,016",
"Liabilities, Current": "282,606",
"Long-term Debt": "605,538",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,064",
"Other Compr. Net Income": "0",
"Other Expenses": "131,760",
"Other Liabilities": "0",
"Other Net Income": "-43,131",
"Other Revenues": "548,597",
"Property, Plant and Equipment": "1,881,456",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "888,144",
"Assets": "2,145,690",
"Revenues": "544,276",
"Expenses": "375,278",
"Stockholders Equity": "1,257,546",
"Net Income": "125,867",
"Comprehensive Net Income": "125,867",
"BaseVar": "2,113,782",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "99%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "305,685",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "265,142",
"Gains/Losses on Derivatives": "2,334",
"General and Administrative Expense": "69,308",
"Liabilities, Current": "330,022",
"Long-term Debt": "1,112,618",
"Oil and Gas Property": "0",
"Operating Expenses": "92,966",
"Other Assets": "26,969",
"Other Compr. Net Income": "0",
"Other Expenses": "101,221",
"Other Liabilities": "233,221",
"Other Net Income": "-71,198",
"Other Revenues": "67,574",
"Property, Plant and Equipment": "3,122,864",
"Revenue from Contract with Customer": "829,691",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,675,861",
"Assets": "3,455,518",
"Revenues": "899,599",
"Expenses": "528,637",
"Stockholders Equity": "1,779,657",
"Net Income": "299,764",
"Comprehensive Net Income": "299,764",
"BaseVar": "3,495,339",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "97%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "278,492",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "350,540",
"Gains/Losses on Derivatives": "9,482",
"General and Administrative Expense": "80,054",
"Liabilities, Current": "399,772",
"Long-term Debt": "1,375,123",
"Oil and Gas Property": "0",
"Operating Expenses": "117,305",
"Other Assets": "91,589",
"Other Compr. Net Income": "0",
"Other Expenses": "235,823",
"Other Liabilities": "325,329",
"Other Net Income": "-76,966",
"Other Revenues": "-52,016",
"Property, Plant and Equipment": "3,699,595",
"Revenue from Contract with Customer": "1,026,204",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,100,224",
"Assets": "4,069,676",
"Revenues": "983,670",
"Expenses": "783,722",
"Stockholders Equity": "1,969,452",
"Net Income": "122,982",
"Comprehensive Net Income": "122,982",
"BaseVar": "4,228,452",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "87%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "261,629",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "361,831",
"Gains/Losses on Derivatives": "38,937",
"General and Administrative Expense": "62,578",
"Liabilities, Current": "290,936",
"Long-term Debt": "1,883,319",
"Oil and Gas Property": "0",
"Operating Expenses": "104,953",
"Other Assets": "57,882",
"Other Compr. Net Income": "0",
"Other Expenses": "808,664",
"Other Liabilities": "0",
"Other Net Income": "-77,660",
"Other Revenues": "-27,946",
"Property, Plant and Equipment": "3,367,769",
"Revenue from Contract with Customer": "851,135",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,174,255",
"Assets": "3,687,280",
"Revenues": "862,126",
"Expenses": "1,338,026",
"Stockholders Equity": "1,513,025",
"Net Income": "-553,560",
"Comprehensive Net Income": "-553,560",
"BaseVar": "4,343,011",
"ECR before LimitedLiability": "2.4%",
"Economic Capital Ratio": "57%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "371,305",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "77,938",
"Depreciation, Depletion, Amortization": "344,905",
"Gains/Losses on Derivatives": "-220,105",
"General and Administrative Expense": "96,396",
"Liabilities, Current": "464,837",
"Long-term Debt": "1,591,990",
"Oil and Gas Property": "0",
"Operating Expenses": "108,964",
"Other Assets": "34,163",
"Other Compr. Net Income": "0",
"Other Expenses": "394,350",
"Other Liabilities": "0",
"Other Net Income": "-77,730",
"Other Revenues": "21,011",
"Property, Plant and Equipment": "3,856,685",
"Revenue from Contract with Customer": "1,862,075",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,134,765",
"Assets": "4,262,153",
"Revenues": "1,662,981",
"Expenses": "944,615",
"Stockholders Equity": "2,127,388",
"Net Income": "640,636",
"Comprehensive Net Income": "640,636",
"BaseVar": "4,863,361",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "103%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 1.0319333758474114,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001520006.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001520006.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001520006.svg"
},
{
"company_id": "0001539838",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001539838.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001539838.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001539838.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001539838_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001539838_main_keyfigs.svg",
"name": "Diamondback Energy Inc",
"rank": 29,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001539838.svg",
"report_text": "The relative strengths and weaknesses of Diamondback Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Diamondback Energy Inc compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 21% points.The greatest weakness of Diamondback Energy Inc is the variable Long-term Debt, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 103%, being 15% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001539838_2022_Diamondback_Energy_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities": "-11.0",
"Stockholders Equity": "4.13",
"ECR before LimitedLiability": "24.1",
"Liabilities, Current": "3.62",
"Long-term Debt": "-17.3",
"Other Liabilities": "1.67",
"Other Assets": "-1.07",
"Assets": "7.47",
"Property, Plant and Equipment": "39.1",
"Assets, Current": "-1.97",
"Oil and Gas Property": "-8.20",
"Revenues": "-17.1",
"Net Income": "16.9",
"Other Revenues": "-17.1",
"Expenses": "26.6",
"Operating Expenses": "3.26",
"General and Administrative Expense": "6.85",
"Other Expenses": "14.7",
"Comprehensive Net Income": "16.8",
"Other Net Income": "10.2",
"Economic Capital Ratio": "7.36"
},
"2014": {
"Other Liabilities": "-27.9",
"Liabilities": "-5.73",
"Assets": "6.33",
"Stockholders Equity": "9.21",
"ECR before LimitedLiability": "49.6",
"Long-term Debt": "7.19",
"Liabilities, Current": "9.80",
"Property, Plant and Equipment": "27.1",
"Oil and Gas Property": "-5.24",
"Assets, Current": "-1.09",
"Revenues": "-17.0",
"Net Income": "29.8",
"Other Revenues": "-16.4",
"Operating Expenses": "2.69",
"Expenses": "28.3",
"General and Administrative Expense": "5.99",
"Depreciation, Depletion, Amortization": "-1.83",
"Other Expenses": "19.7",
"Comprehensive Net Income": "29.8",
"Other Net Income": "20.3",
"Economic Capital Ratio": "24.6"
},
"2015": {
"Liabilities, Current": "7.98",
"Liabilities": "6.57",
"Assets": "20.7",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "50.7",
"Long-term Debt": "-7.22",
"Other Liabilities": "5.22",
"Assets, Current": "-4.23",
"Oil and Gas Property": "-12.6",
"Property, Plant and Equipment": "36.9",
"Other Revenues": "-16.3",
"Revenues": "-17.3",
"Net Income": "21.3",
"Depreciation, Depletion, Amortization": "-3.96",
"Expenses": "20.9",
"Other Expenses": "30.5",
"Operating Expenses": "-43.1",
"General and Administrative Expense": "9.67",
"Comprehensive Net Income": "21.4",
"Other Net Income": "20.7",
"Economic Capital Ratio": "29.0"
},
"2016": {
"Long-term Debt": "-8.04",
"Liabilities": "3.52",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "46.1",
"Other Liabilities": "3.94",
"Liabilities, Current": "6.96",
"Other Assets": "1.23",
"Assets": "11.6",
"Property, Plant and Equipment": "14.0",
"Assets, Current": "6.48",
"Oil and Gas Property": "-6.15",
"Revenues": "-13.2",
"Net Income": "16.3",
"Other Revenues": "-13.6",
"Expenses": "23.1",
"General and Administrative Expense": "7.04",
"Depreciation, Depletion, Amortization": "1.36",
"Operating Expenses": "13.5",
"Other Net Income": "7.93",
"Comprehensive Net Income": "16.4",
"Economic Capital Ratio": "27.6"
},
"2017": {
"Long-term Debt": "-6.42",
"Liabilities": "1.69",
"Assets": "5.46",
"Stockholders Equity": "15.5",
"ECR before LimitedLiability": "36.7",
"Other Liabilities": "3.08",
"Liabilities, Current": "4.42",
"Assets, Current": "-1.05",
"Oil and Gas Property": "-4.03",
"Property, Plant and Equipment": "20.8",
"Revenues": "-15.6",
"Net Income": "18.5",
"Other Revenues": "-15.0",
"Operating Expenses": "14.3",
"Expenses": "20.3",
"Taxes": "-0.621",
"Other Expenses": "-1.25",
"General and Administrative Expense": "7.55",
"Comprehensive Net Income": "18.5",
"Other Net Income": "14.9",
"Economic Capital Ratio": "25.1"
},
"2018": {
"Liabilities": "-4.51",
"Assets": "8.74",
"Stockholders Equity": "13.2",
"ECR before LimitedLiability": "21.8",
"Liabilities, Current": "5.93",
"Other Liabilities": "-2.13",
"Long-term Debt": "-9.28",
"Property, Plant and Equipment": "29.2",
"Assets, Current": "-1.49",
"Oil and Gas Property": "-5.36",
"Revenues": "-11.9",
"Net Income": "9.87",
"Other Revenues": "-13.1",
"Expenses": "21.5",
"Depreciation, Depletion, Amortization": "4.78",
"Other Expenses": "-5.74",
"Operating Expenses": "14.6",
"General and Administrative Expense": "6.03",
"Other Net Income": "1.87",
"Comprehensive Net Income": "9.91",
"Economic Capital Ratio": "7.41"
},
"2020": {
"Property, Plant and Equipment": "11.1",
"Assets": "0.619",
"Stockholders Equity": "0.281",
"Assets, Current": "-2.11",
"Other Assets": "0.160",
"Oil and Gas Property": "-11.5",
"Other Revenues": "-7.58",
"Revenues": "-5.64",
"Net Income": "-2.09",
"Revenue from Contract with Customer": "0.144",
"Expenses": "0.320",
"Operating Expenses": "2.36",
"Cost of Goods and Services Sold": "0.191",
"General and Administrative Expense": "0.528",
"Other Expenses": "-17.4",
"Long-term Debt": "-5.29",
"ECR before LimitedLiability": "0.504",
"Other Liabilities": "0.185",
"Liabilities, Current": "0.362",
"Comprehensive Net Income": "-1.80",
"Economic Capital Ratio": "-12.1"
},
"2021": {
"Property, Plant and Equipment": "20.6",
"Assets": "4.22",
"Liabilities, Current": "13.3",
"Stockholders Equity": "9.82",
"ECR before LimitedLiability": "21.2",
"Oil and Gas Property": "-4.80",
"Assets, Current": "-2.13",
"Expenses": "16.7",
"Net Income": "14.5",
"Cost of Goods and Services Sold": "3.29",
"General and Administrative Expense": "5.10",
"Operating Expenses": "12.0",
"Long-term Debt": "-13.9",
"Deferred Tax Liab., Net": "-4.03",
"Other Liabilities": "3.54",
"Other Revenues": "-12.6",
"Comprehensive Net Income": "14.9",
"Gains/Losses on Derivatives": "2.64",
"Other Net Income": "-2.34",
"Revenue from Contract with Customer": "11.2",
"Economic Capital Ratio": "15.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001539838_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "61,968",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "66,597",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,870",
"Liabilities, Current": "121,320",
"Long-term Debt": "462,989",
"Oil and Gas Property": "0",
"Operating Expenses": "112,808",
"Other Assets": "13,309",
"Other Compr. Net Income": "0",
"Other Expenses": "-44,713",
"Other Liabilities": "91,764",
"Other Net Income": "199,149",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,446,337",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "676,073",
"Assets": "1,521,614",
"Revenues": "0",
"Expenses": "144,562",
"Stockholders Equity": "845,541",
"Net Income": "54,587",
"Comprehensive Net Income": "54,587",
"BaseVar": "1,311,944",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "93%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "251,711",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "170,005",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,921",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "283,048",
"Other Assets": "51,963",
"Other Compr. Net Income": "0",
"Other Expenses": "-80,941",
"Other Liabilities": "1,110,268",
"Other Net Income": "588,004",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,791,807",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,110,268",
"Assets": "3,095,481",
"Revenues": "0",
"Expenses": "392,033",
"Stockholders Equity": "1,985,213",
"Net Income": "195,971",
"Comprehensive Net Income": "195,971",
"BaseVar": "2,710,497",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "104%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "108,745",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "217,697",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "29,640",
"Liabilities, Current": "141,421",
"Long-term Debt": "508,018",
"Oil and Gas Property": "0",
"Operating Expenses": "1,187,002",
"Other Assets": "52,042",
"Other Compr. Net Income": "0",
"Other Expenses": "-448,647",
"Other Liabilities": "0",
"Other Net Income": "437,902",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,597,625",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "649,439",
"Assets": "2,758,412",
"Revenues": "0",
"Expenses": "985,692",
"Stockholders Equity": "2,108,973",
"Net Income": "-547,790",
"Comprehensive Net Income": "-547,790",
"BaseVar": "2,586,554",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "75%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,792,166",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "178,015",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "42,619",
"Liabilities, Current": "209,342",
"Long-term Debt": "1,122,046",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "166,657",
"Other Compr. Net Income": "0",
"Other Expenses": "340,826",
"Other Liabilities": "0",
"Other Net Income": "431,008",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,390,857",
"Revenue from Contract with Customer": "0",
"Taxes": "34,456"
},
"output_variables": {
"Liabilities": "1,331,388",
"Assets": "5,349,680",
"Revenues": "0",
"Expenses": "595,916",
"Stockholders Equity": "4,018,292",
"Net Income": "-164,908",
"Comprehensive Net Income": "-164,908",
"BaseVar": "3,977,227",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "358,601",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "326,759",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "48,669",
"Liabilities, Current": "577,428",
"Long-term Debt": "1,503,772",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "68,767",
"Other Compr. Net Income": "0",
"Other Expenses": "131,590",
"Other Liabilities": "108,048",
"Other Net Income": "1,097,280",
"Other Revenues": "0",
"Property, Plant and Equipment": "7,343,617",
"Revenue from Contract with Customer": "0",
"Taxes": "73,505"
},
"output_variables": {
"Liabilities": "2,189,248",
"Assets": "7,770,985",
"Revenues": "0",
"Expenses": "580,523",
"Stockholders Equity": "5,581,737",
"Net Income": "516,757",
"Comprehensive Net Income": "516,757",
"BaseVar": "6,020,354",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "111%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "925,021",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,019,612",
"Long-term Debt": "4,615,711",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "298,691",
"Other Compr. Net Income": "-74",
"Other Expenses": "1,333,830",
"Other Liabilities": "1,794,102",
"Other Net Income": "102,469",
"Other Revenues": "0",
"Property, Plant and Equipment": "20,371,975",
"Revenue from Contract with Customer": "2,176,256",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,429,425",
"Assets": "21,595,687",
"Revenues": "2,176,256",
"Expenses": "1,333,830",
"Stockholders Equity": "14,166,262",
"Net Income": "944,895",
"Comprehensive Net Income": "944,821",
"BaseVar": "16,752,386",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "102%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "602,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "783,000",
"Depreciation, Depletion, Amortization": "1,304,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "88,000",
"Liabilities, Current": "1,236,000",
"Long-term Debt": "5,796,000",
"Oil and Gas Property": "0",
"Operating Expenses": "429,000",
"Other Assets": "803,000",
"Other Compr. Net Income": "0",
"Other Expenses": "5,169,000",
"Other Liabilities": "0",
"Other Net Income": "-300,000",
"Other Revenues": "57,000",
"Property, Plant and Equipment": "16,214,000",
"Revenue from Contract with Customer": "2,756,000",
"Taxes": "195,000"
},
"output_variables": {
"Liabilities": "7,815,000",
"Assets": "17,619,000",
"Revenues": "2,813,000",
"Expenses": "7,185,000",
"Stockholders Equity": "9,804,000",
"Net Income": "-4,672,000",
"Comprehensive Net Income": "-4,672,000",
"BaseVar": "19,101,760",
"ECR before LimitedLiability": "-7.0%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,446,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,338,000",
"Depreciation, Depletion, Amortization": "1,275,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "146,000",
"Liabilities, Current": "1,438,000",
"Long-term Debt": "6,877,000",
"Oil and Gas Property": "0",
"Operating Expenses": "571,000",
"Other Assets": "833,000",
"Other Compr. Net Income": "0",
"Other Expenses": "1,010,000",
"Other Liabilities": "0",
"Other Net Income": "-1,094,000",
"Other Revenues": "50,000",
"Property, Plant and Equipment": "20,619,000",
"Revenue from Contract with Customer": "6,747,000",
"Taxes": "425,000"
},
"output_variables": {
"Liabilities": "9,653,000",
"Assets": "22,898,000",
"Revenues": "6,797,000",
"Expenses": "3,427,000",
"Stockholders Equity": "13,245,000",
"Net Income": "2,276,000",
"Comprehensive Net Income": "2,276,000",
"BaseVar": "23,292,660",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "103%"
}
}
},
"top_rated": false,
"trend": 16.0,
"value": 1.0314849644437023,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001539838.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001539838.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001539838.svg"
},
{
"company_id": "0000010254",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000010254.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000010254.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000010254.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000010254_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000010254_main_keyfigs.svg",
"name": "Earthstone Energy INC",
"rank": 30,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000010254.svg",
"report_text": "The relative strengths and weaknesses of Earthstone Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Earthstone Energy INC compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 35% points.The greatest weakness of Earthstone Energy INC is the variable Other Revenues, reducing the Economic Capital Ratio by 13% points.
The company's Economic Capital Ratio, given in the ranking table, is 103%, being 15% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000010254_2022_Earthstone_Energy_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "3.94",
"ECR before LimitedLiability": "37.8",
"Long-term Debt": "1.97",
"Liabilities, Current": "5.44",
"Other Liabilities": "-3.67",
"Revenues": "29.3",
"Net Income": "23.3",
"Other Revenues": "29.4",
"Other Expenses": "-20.1",
"Expenses": "2.43",
"General and Administrative Expense": "1.15",
"Depreciation, Depletion, Amortization": "5.37",
"Operating Expenses": "20.6",
"Taxes": "-3.01",
"Comprehensive Net Income": "23.4",
"Other Net Income": "-7.43",
"Economic Capital Ratio": "21.0",
"Oil and Gas Property": "5.76",
"Property, Plant and Equipment": "-4.14",
"Assets, Current": "2.02",
"Other Assets": "-1.19"
},
"2012": {
"Other Liabilities": "-0.889",
"Liabilities": "7.02",
"Stockholders Equity": "3.16",
"ECR before LimitedLiability": "62.6",
"Liabilities, Current": "2.57",
"Long-term Debt": "5.43",
"Revenues": "37.2",
"Net Income": "43.2",
"Other Revenues": "37.4",
"Taxes": "-3.91",
"Expenses": "9.25",
"Operating Expenses": "19.2",
"Other Expenses": "-13.0",
"Depreciation, Depletion, Amortization": "6.26",
"General and Administrative Expense": "1.56",
"Oil and Gas Property": "2.18",
"Property, Plant and Equipment": "-3.25",
"Assets, Current": "3.39",
"Comprehensive Net Income": "43.2",
"Other Net Income": "-4.37",
"Economic Capital Ratio": "37.1"
},
"2013": {
"Liabilities": "-2.06",
"Stockholders Equity": "-0.871",
"ECR before LimitedLiability": "28.4",
"Long-term Debt": "-3.44",
"Other Liabilities": "1.39",
"Revenues": "21.8",
"Net Income": "22.4",
"Other Revenues": "21.7",
"Taxes": "-2.84",
"Expenses": "9.90",
"Operating Expenses": "17.1",
"General and Administrative Expense": "-0.460",
"Depreciation, Depletion, Amortization": "6.89",
"Other Expenses": "-9.84",
"Other Assets": "-1.03",
"Property, Plant and Equipment": "-6.98",
"Assets, Current": "1.18",
"Oil and Gas Property": "12.5",
"Comprehensive Net Income": "22.1",
"Other Net Income": "-8.80",
"Economic Capital Ratio": "11.7"
},
"2015": {
"Liabilities": "1.28",
"Stockholders Equity": "5.23",
"ECR before LimitedLiability": "27.9",
"Long-term Debt": "0.594",
"Other Liabilities": "0.695",
"Assets, Current": "0.370",
"Assets": "3.92",
"Other Assets": "0.816",
"Oil and Gas Property": "15.0",
"Property, Plant and Equipment": "-2.08",
"Other Revenues": "2.40",
"Revenues": "2.06",
"Net Income": "1.21",
"Depreciation, Depletion, Amortization": "-1.24",
"Expenses": "-0.315",
"Other Expenses": "-9.64",
"Operating Expenses": "8.19",
"General and Administrative Expense": "1.38",
"Comprehensive Net Income": "1.40",
"Other Net Income": "-0.317",
"Economic Capital Ratio": "6.25"
},
"2016": {
"Long-term Debt": "7.05",
"Liabilities": "9.00",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "25.0",
"Liabilities, Current": "1.79",
"Other Assets": "3.93",
"Assets": "10.6",
"Property, Plant and Equipment": "-12.4",
"Assets, Current": "-3.57",
"Oil and Gas Property": "26.6",
"Revenues": "3.47",
"Net Income": "-1.35",
"Other Revenues": "2.88",
"Expenses": "5.13",
"General and Administrative Expense": "6.38",
"Depreciation, Depletion, Amortization": "-5.14",
"Operating Expenses": "19.4",
"Other Expenses": "-13.1",
"Other Net Income": "-9.49",
"Comprehensive Net Income": "-1.21",
"Economic Capital Ratio": "6.49"
},
"2017": {
"Long-term Debt": "8.49",
"Liabilities": "15.3",
"Assets": "7.89",
"Stockholders Equity": "29.6",
"ECR before LimitedLiability": "34.2",
"Other Liabilities": "3.49",
"Liabilities, Current": "3.92",
"Assets, Current": "-1.10",
"Oil and Gas Property": "33.3",
"Property, Plant and Equipment": "-5.33",
"Revenues": "1.81",
"Net Income": "1.59",
"Other Revenues": "2.46",
"Operating Expenses": "16.3",
"Expenses": "5.26",
"Other Expenses": "-14.4",
"General and Administrative Expense": "5.61",
"Depreciation, Depletion, Amortization": "-0.894",
"Comprehensive Net Income": "1.59",
"Other Net Income": "-5.33",
"Economic Capital Ratio": "22.6"
},
"2018": {
"Deferred Tax Liab., Net": "-0.967",
"Liabilities": "12.2",
"Assets": "1.93",
"Stockholders Equity": "22.5",
"ECR before LimitedLiability": "44.3",
"Liabilities, Current": "4.42",
"Other Liabilities": "6.11",
"Long-term Debt": "3.20",
"Property, Plant and Equipment": "-1.48",
"Oil and Gas Property": "6.97",
"Revenues": "-4.96",
"Net Income": "17.6",
"Revenue from Contract with Customer": "-13.1",
"Other Revenues": "8.29",
"Expenses": "13.4",
"Depreciation, Depletion, Amortization": "-1.48",
"Operating Expenses": "12.3",
"General and Administrative Expense": "2.51",
"Other Net Income": "9.09",
"Comprehensive Net Income": "17.7",
"Economic Capital Ratio": "29.9"
},
"2019": {
"Liabilities, Current": "3.26",
"Liabilities": "3.37",
"Assets": "7.63",
"Stockholders Equity": "17.7",
"ECR before LimitedLiability": "29.0",
"Long-term Debt": "-1.75",
"Other Liabilities": "2.45",
"Oil and Gas Property": "34.7",
"Property, Plant and Equipment": "-6.25",
"Revenues": "-5.37",
"Net Income": "9.49",
"Other Revenues": "-12.3",
"Revenue from Contract with Customer": "7.24",
"Expenses": "22.3",
"Other Expenses": "7.47",
"Depreciation, Depletion, Amortization": "-2.23",
"Cost of Goods and Services Sold": "2.58",
"Operating Expenses": "12.7",
"Comprehensive Net Income": "9.86",
"Other Net Income": "-5.96",
"Economic Capital Ratio": "19.0"
},
"2020": {
"Liabilities, Current": "7.47",
"Liabilities": "11.7",
"Stockholders Equity": "27.7",
"ECR before LimitedLiability": "52.5",
"Other Liabilities": "4.31",
"Property, Plant and Equipment": "-5.62",
"Assets": "9.16",
"Assets, Current": "-2.01",
"Oil and Gas Property": "47.5",
"Other Revenues": "-10.0",
"Revenues": "-5.90",
"Net Income": "22.0",
"Revenue from Contract with Customer": "4.95",
"Depreciation, Depletion, Amortization": "-7.04",
"Expenses": "18.8",
"Operating Expenses": "14.4",
"Cost of Goods and Services Sold": "2.51",
"Other Expenses": "7.58",
"Comprehensive Net Income": "22.2",
"Other Net Income": "8.98",
"Economic Capital Ratio": "40.0"
},
"2021": {
"Liabilities": "7.43",
"Assets": "5.70",
"Stockholders Equity": "17.1",
"ECR before LimitedLiability": "21.2",
"Liabilities, Current": "10.9",
"Other Liabilities": "3.63",
"Long-term Debt": "-7.78",
"Property, Plant and Equipment": "-5.88",
"Oil and Gas Property": "34.8",
"Expenses": "16.3",
"Other Revenues": "-13.2",
"Net Income": "6.93",
"Other Expenses": "3.70",
"Cost of Goods and Services Sold": "3.38",
"Depreciation, Depletion, Amortization": "-3.55",
"Operating Expenses": "11.2",
"Comprehensive Net Income": "7.23",
"Gains/Losses on Derivatives": "2.70",
"Other Net Income": "-6.98",
"Revenue from Contract with Customer": "9.71",
"Economic Capital Ratio": "15.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000010254_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "6,593",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,515",
"Liabilities, Current": "1,663",
"Long-term Debt": "1,795",
"Oil and Gas Property": "13,778",
"Operating Expenses": "0",
"Other Assets": "471",
"Other Compr. Net Income": "0",
"Other Expenses": "4,489",
"Other Liabilities": "2,319",
"Other Net Income": "-14",
"Other Revenues": "8,206",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "586"
},
"output_variables": {
"Liabilities": "5,777",
"Assets": "20,842",
"Revenues": "8,206",
"Expenses": "6,590",
"Stockholders Equity": "15,065",
"Net Income": "1,602",
"Comprehensive Net Income": "1,602",
"BaseVar": "22,492",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "10,006",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,076",
"Liabilities, Current": "3,434",
"Long-term Debt": "1,693",
"Oil and Gas Property": "15,743",
"Operating Expenses": "0",
"Other Assets": "457",
"Other Compr. Net Income": "0",
"Other Expenses": "5,489",
"Other Liabilities": "2,731",
"Other Net Income": "69",
"Other Revenues": "11,712",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "937"
},
"output_variables": {
"Liabilities": "7,858",
"Assets": "26,206",
"Revenues": "11,712",
"Expenses": "8,502",
"Stockholders Equity": "18,348",
"Net Income": "3,279",
"Comprehensive Net Income": "3,279",
"BaseVar": "29,607",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "117%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "6,377",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,625",
"Liabilities, Current": "5,602",
"Long-term Debt": "5,809",
"Oil and Gas Property": "27,692",
"Operating Expenses": "0",
"Other Assets": "611",
"Other Compr. Net Income": "0",
"Other Expenses": "6,043",
"Other Liabilities": "2,971",
"Other Net Income": "41",
"Other Revenues": "11,378",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "971"
},
"output_variables": {
"Liabilities": "14,382",
"Assets": "34,680",
"Revenues": "11,378",
"Expenses": "9,639",
"Stockholders Equity": "20,298",
"Net Income": "1,780",
"Comprehensive Net Income": "1,780",
"BaseVar": "37,587",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "98%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "45,909",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "31,228",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,300",
"Liabilities, Current": "48,578",
"Long-term Debt": "16,493",
"Oil and Gas Property": "198,333",
"Operating Expenses": "142",
"Other Assets": "18,768",
"Other Compr. Net Income": "0",
"Other Expenses": "127,925",
"Other Liabilities": "0",
"Other Net Income": "6,132",
"Other Revenues": "49,390",
"Property, Plant and Equipment": "1,934",
"Revenue from Contract with Customer": "0",
"Taxes": "2,582"
},
"output_variables": {
"Liabilities": "65,071",
"Assets": "264,944",
"Revenues": "49,390",
"Expenses": "172,177",
"Stockholders Equity": "199,873",
"Net Income": "-116,655",
"Comprehensive Net Income": "-116,655",
"BaseVar": "306,181",
"ECR before LimitedLiability": "-27%",
"Economic Capital Ratio": "52%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "27,342",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,937",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,414",
"Liabilities, Current": "38,829",
"Long-term Debt": "20,450",
"Oil and Gas Property": "269,402",
"Operating Expenses": "5.0",
"Other Assets": "18,289",
"Other Compr. Net Income": "0",
"Other Expenses": "51,272",
"Other Liabilities": "15,776",
"Other Net Income": "-7,984",
"Other Revenues": "42,269",
"Property, Plant and Equipment": "1,479",
"Revenue from Contract with Customer": "0",
"Taxes": "2,198"
},
"output_variables": {
"Liabilities": "75,055",
"Assets": "316,512",
"Revenues": "42,269",
"Expenses": "88,826",
"Stockholders Equity": "241,457",
"Net Income": "-54,541",
"Comprehensive Net Income": "-54,541",
"BaseVar": "282,012",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "79%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "47,073",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "36,915",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "20,466",
"Liabilities, Current": "68,859",
"Long-term Debt": "29,311",
"Oil and Gas Property": "767,570",
"Operating Expenses": "1.0",
"Other Assets": "18,827",
"Other Compr. Net Income": "0",
"Other Expenses": "87,243",
"Other Liabilities": "10,515",
"Other Net Income": "-2,126",
"Other Revenues": "108,078",
"Property, Plant and Equipment": "947",
"Revenue from Contract with Customer": "0",
"Taxes": "6,060"
},
"output_variables": {
"Liabilities": "108,685",
"Assets": "834,417",
"Revenues": "108,078",
"Expenses": "150,685",
"Stockholders Equity": "725,732",
"Net Income": "-44,733",
"Comprehensive Net Income": "-44,733",
"BaseVar": "633,302",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "108%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "63,556",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "13,489",
"Depreciation, Depletion, Amortization": "47,568",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "28,159",
"Liabilities, Current": "81,865",
"Long-term Debt": "82,462",
"Oil and Gas Property": "899,709",
"Operating Expenses": "21,152",
"Other Assets": "40,381",
"Other Compr. Net Income": "0",
"Other Expenses": "20,744",
"Other Liabilities": "0",
"Other Net Income": "55,540",
"Other Revenues": "165,356",
"Property, Plant and Equipment": "662",
"Revenue from Contract with Customer": "0",
"Taxes": "8,060"
},
"output_variables": {
"Liabilities": "177,816",
"Assets": "1,004,308",
"Revenues": "165,356",
"Expenses": "125,683",
"Stockholders Equity": "826,492",
"Net Income": "95,213",
"Comprehensive Net Income": "95,213",
"BaseVar": "805,941",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "125%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "60,268",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "15,154",
"Depreciation, Depletion, Amortization": "69,243",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "27,611",
"Liabilities, Current": "100,158",
"Long-term Debt": "174,395",
"Oil and Gas Property": "1,040,894",
"Operating Expenses": "29,336",
"Other Assets": "23,070",
"Other Compr. Net Income": "0",
"Other Expenses": "2,956",
"Other Liabilities": "85",
"Other Net Income": "-48,665",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,311",
"Revenue from Contract with Customer": "191,262",
"Taxes": "11,871"
},
"output_variables": {
"Liabilities": "289,792",
"Assets": "1,125,543",
"Revenues": "191,262",
"Expenses": "141,017",
"Stockholders Equity": "835,751",
"Net Income": "1,580",
"Comprehensive Net Income": "1,580",
"BaseVar": "943,853",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "104%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "34,733",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "14,497",
"Depreciation, Depletion, Amortization": "96,414",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "28,233",
"Liabilities, Current": "55,494",
"Long-term Debt": "119,725",
"Oil and Gas Property": "965,432",
"Operating Expenses": "29,429",
"Other Assets": "4,161",
"Other Compr. Net Income": "0",
"Other Expenses": "65,741",
"Other Liabilities": "5.0",
"Other Net Income": "55,271",
"Other Revenues": "0",
"Property, Plant and Equipment": "931",
"Revenue from Contract with Customer": "144,523",
"Taxes": "9,411"
},
"output_variables": {
"Liabilities": "189,721",
"Assets": "1,005,257",
"Revenues": "144,523",
"Expenses": "229,228",
"Stockholders Equity": "815,536",
"Net Income": "-29,434",
"Comprehensive Net Income": "-29,434",
"BaseVar": "863,483",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "106%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "61,415",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "15,731",
"Depreciation, Depletion, Amortization": "106,367",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "41,922",
"Liabilities, Current": "150,615",
"Long-term Debt": "343,760",
"Oil and Gas Property": "1,457,149",
"Operating Expenses": "49,662",
"Other Assets": "35,817",
"Other Compr. Net Income": "0",
"Other Expenses": "7,799",
"Other Liabilities": "0",
"Other Net Income": "-125,978",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,986",
"Revenue from Contract with Customer": "419,643",
"Taxes": "26,409"
},
"output_variables": {
"Liabilities": "510,106",
"Assets": "1,556,367",
"Revenues": "419,643",
"Expenses": "232,159",
"Stockholders Equity": "1,046,261",
"Net Income": "61,506",
"Comprehensive Net Income": "61,506",
"BaseVar": "1,515,460",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "103%"
}
}
},
"top_rated": false,
"trend": -11.0,
"value": 1.0313509036852768,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000010254.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000010254.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000010254.svg"
},
{
"company_id": "0001509589",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001509589.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001509589.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001509589.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001509589_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001509589_main_keyfigs.svg",
"name": "Civitas Resources INC",
"rank": 31,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001509589.svg",
"report_text": "The relative strengths and weaknesses of Civitas Resources INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Civitas Resources INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 29% points.The greatest weakness of Civitas Resources INC is the variable Revenues, reducing the Economic Capital Ratio by 13% points.
The company's Economic Capital Ratio, given in the ranking table, is 103%, being 15% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001509589_2022_Civitas_Resources_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "-6.55",
"Liabilities": "-7.99",
"Assets": "3.84",
"Stockholders Equity": "1.59",
"ECR before LimitedLiability": "42.1",
"Liabilities, Current": "2.63",
"Long-term Debt": "-4.08",
"Assets, Current": "-1.71",
"Oil and Gas Property": "22.1",
"Property, Plant and Equipment": "-6.67",
"Revenues": "-19.4",
"Net Income": "27.9",
"Other Revenues": "-19.3",
"Expenses": "21.9",
"Operating Expenses": "-3.89",
"Other Expenses": "14.6",
"Depreciation, Depletion, Amortization": "5.50",
"General and Administrative Expense": "6.25",
"Comprehensive Net Income": "28.2",
"Other Net Income": "28.2",
"Economic Capital Ratio": "16.6"
},
"2013": {
"Liabilities": "-14.3",
"Stockholders Equity": "-8.51",
"ECR before LimitedLiability": "15.7",
"Liabilities, Current": "3.09",
"Long-term Debt": "-16.7",
"Other Liabilities": "-1.11",
"Revenues": "-20.3",
"Net Income": "20.8",
"Other Revenues": "-20.4",
"Taxes": "-1.48",
"Expenses": "19.4",
"Operating Expenses": "-6.88",
"General and Administrative Expense": "4.60",
"Depreciation, Depletion, Amortization": "6.69",
"Other Expenses": "16.4",
"Other Assets": "-1.60",
"Property, Plant and Equipment": "26.0",
"Assets, Current": "1.13",
"Oil and Gas Property": "-11.4",
"Comprehensive Net Income": "20.6",
"Other Net Income": "25.2",
"Economic Capital Ratio": "-1.04"
},
"2014": {
"Other Liabilities": "-32.9",
"Liabilities": "-16.5",
"Stockholders Equity": "-14.0",
"ECR before LimitedLiability": "22.6",
"Long-term Debt": "7.41",
"Liabilities, Current": "4.60",
"Revenues": "-22.6",
"Net Income": "22.6",
"Other Revenues": "-21.9",
"Operating Expenses": "-18.2",
"Expenses": "19.3",
"General and Administrative Expense": "4.02",
"Depreciation, Depletion, Amortization": "7.55",
"Taxes": "-2.51",
"Other Expenses": "22.7",
"Property, Plant and Equipment": "22.7",
"Oil and Gas Property": "-12.6",
"Assets, Current": "-3.03",
"Comprehensive Net Income": "22.6",
"Other Net Income": "23.1",
"Economic Capital Ratio": "-2.46"
},
"2015": {
"Liabilities, Current": "0.674",
"Liabilities": "-1.88",
"Stockholders Equity": "-6.76",
"ECR before LimitedLiability": "17.4",
"Long-term Debt": "-3.58",
"Assets, Current": "-2.92",
"Assets": "-3.35",
"Other Assets": "-0.585",
"Oil and Gas Property": "-9.38",
"Property, Plant and Equipment": "20.8",
"Other Revenues": "-6.33",
"Revenues": "-6.69",
"Net Income": "2.53",
"Depreciation, Depletion, Amortization": "-4.00",
"Expenses": "2.24",
"Other Expenses": "32.0",
"Operating Expenses": "-35.6",
"General and Administrative Expense": "2.24",
"Comprehensive Net Income": "2.83",
"Other Net Income": "8.17",
"Economic Capital Ratio": "-4.32"
},
"2020": {
"Liabilities, Current": "6.93",
"Liabilities": "18.0",
"Property, Plant and Equipment": "0.873",
"Stockholders Equity": "32.5",
"ECR before LimitedLiability": "77.1",
"Long-term Debt": "10.9",
"Other Liabilities": "0.615",
"Deferred Tax Liab., Net": "0.922",
"Other Revenues": "-9.45",
"Revenues": "2.16",
"Net Income": "37.3",
"Revenue from Contract with Customer": "12.2",
"Depreciation, Depletion, Amortization": "-4.96",
"Expenses": "26.7",
"Operating Expenses": "-11.9",
"Cost of Goods and Services Sold": "2.28",
"General and Administrative Expense": "1.27",
"Other Expenses": "41.6",
"Comprehensive Net Income": "37.5",
"Other Net Income": "7.30",
"Economic Capital Ratio": "64.5"
},
"2021": {
"Deferred Tax Liab., Net": "0.617",
"Liabilities": "3.28",
"Stockholders Equity": "22.5",
"ECR before LimitedLiability": "21.0",
"Liabilities, Current": "2.36",
"Property, Plant and Equipment": "28.8",
"Assets": "11.1",
"Oil and Gas Property": "-4.27",
"Assets, Current": "-0.689",
"Other Revenues": "-11.2",
"Revenues": "-12.6",
"Expenses": "17.1",
"Net Income": "4.94",
"Gains/Losses on Derivatives": "2.28",
"Revenue from Contract with Customer": "-3.70",
"Other Expenses": "9.68",
"Cost of Goods and Services Sold": "2.84",
"General and Administrative Expense": "3.76",
"Comprehensive Net Income": "5.19",
"Other Net Income": "1.72",
"Economic Capital Ratio": "15.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001509589_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "55,304",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "31,405",
"Liabilities, Current": "102,603",
"Long-term Debt": "159,208",
"Oil and Gas Property": "869,291",
"Operating Expenses": "153,302",
"Other Assets": "73,696",
"Other Compr. Net Income": "1,952",
"Other Expenses": "-15,088",
"Other Liabilities": "162,161",
"Other Net Income": "227,864",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,200",
"Revenue from Contract with Customer": "0",
"Taxes": "13,674"
},
"output_variables": {
"Liabilities": "423,972",
"Assets": "1,002,490",
"Revenues": "0",
"Expenses": "183,293",
"Stockholders Equity": "578,518",
"Net Income": "44,571",
"Comprehensive Net Income": "46,523",
"BaseVar": "969,359",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "96%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "264,174",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "55,503",
"Liabilities, Current": "175,226",
"Long-term Debt": "532,083",
"Oil and Gas Property": "0",
"Operating Expenses": "274,865",
"Other Assets": "14,151",
"Other Compr. Net Income": "-398",
"Other Expenses": "-39,779",
"Other Liabilities": "182,599",
"Other Net Income": "387,374",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,267,609",
"Revenue from Contract with Customer": "0",
"Taxes": "27,203"
},
"output_variables": {
"Liabilities": "889,907",
"Assets": "1,545,935",
"Revenues": "0",
"Expenses": "317,792",
"Stockholders Equity": "656,028",
"Net Income": "69,582",
"Comprehensive Net Income": "69,184",
"BaseVar": "1,655,370",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "85%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "208,475",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "81,571",
"Liabilities, Current": "198,447",
"Long-term Debt": "11,186",
"Oil and Gas Property": "0",
"Operating Expenses": "606,139",
"Other Assets": "41,137",
"Other Compr. Net Income": "3,301",
"Other Expenses": "-120,976",
"Other Liabilities": "1,056,385",
"Other Net Income": "634,146",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,756,477",
"Revenue from Contract with Customer": "0",
"Taxes": "50,430"
},
"output_variables": {
"Liabilities": "1,266,018",
"Assets": "2,006,089",
"Revenues": "0",
"Expenses": "617,164",
"Stockholders Equity": "740,071",
"Net Income": "16,982",
"Comprehensive Net Income": "20,283",
"BaseVar": "2,413,912",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "77%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "120,074",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "244,921",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "70,319",
"Liabilities, Current": "135,973",
"Long-term Debt": "885,392",
"Oil and Gas Property": "0",
"Operating Expenses": "1,200,123",
"Other Assets": "16,027",
"Other Compr. Net Income": "0",
"Other Expenses": "-498,763",
"Other Liabilities": "42,595",
"Other Net Income": "289,682",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,137,266",
"Revenue from Contract with Customer": "0",
"Taxes": "18,629"
},
"output_variables": {
"Liabilities": "1,063,960",
"Assets": "1,273,367",
"Revenues": "0",
"Expenses": "1,035,229",
"Stockholders Equity": "209,407",
"Net Income": "-745,547",
"Comprehensive Net Income": "-745,547",
"BaseVar": "1,990,108",
"ECR before LimitedLiability": "-70%",
"Economic Capital Ratio": "41%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "92,405",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "91,242",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "34,936",
"Liabilities, Current": "74,484",
"Long-term Debt": "19,308",
"Oil and Gas Property": "0",
"Operating Expenses": "229,235",
"Other Assets": "93,096",
"Other Compr. Net Income": "0",
"Other Expenses": "-190,512",
"Other Liabilities": "43,768",
"Other Net Income": "54,126",
"Other Revenues": "0",
"Property, Plant and Equipment": "997,311",
"Revenue from Contract with Customer": "218,090",
"Taxes": "3,787"
},
"output_variables": {
"Liabilities": "137,560",
"Assets": "1,182,812",
"Revenues": "218,090",
"Expenses": "168,688",
"Stockholders Equity": "1,045,252",
"Net Income": "103,528",
"Comprehensive Net Income": "103,528",
"BaseVar": "933,546",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "131%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "719,937",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "226,931",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "65,132",
"Liabilities, Current": "1,119,506",
"Long-term Debt": "734,382",
"Oil and Gas Property": "0",
"Operating Expenses": "608,551",
"Other Assets": "76,254",
"Other Compr. Net Income": "0",
"Other Expenses": "-284,318",
"Other Liabilities": "232,147",
"Other Net Income": "-70,284",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,944,842",
"Revenue from Contract with Customer": "930,614",
"Taxes": "65,113"
},
"output_variables": {
"Liabilities": "2,086,035",
"Assets": "6,741,033",
"Revenues": "930,614",
"Expenses": "681,409",
"Stockholders Equity": "4,654,998",
"Net Income": "178,921",
"Comprehensive Net Income": "178,921",
"BaseVar": "5,456,564",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "103%"
}
}
},
"top_rated": false,
"trend": -28.0,
"value": 1.0295647773714525,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001509589.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001509589.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001509589.svg"
},
{
"company_id": "0000101778",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000101778.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000101778.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000101778.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000101778_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000101778_main_keyfigs.svg",
"name": "Marathon OIL CORP",
"rank": 32,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000101778.svg",
"report_text": "The relative strengths and weaknesses of Marathon OIL CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Marathon OIL CORP compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 19% points.The greatest weakness of Marathon OIL CORP is the variable Other Revenues, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 102%, being 14% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000101778_2022_Marathon_OIL_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "18.9",
"Assets": "-22.6",
"Stockholders Equity": "-58.7",
"ECR before LimitedLiability": "-15.0",
"Long-term Debt": "5.38",
"Other Liabilities": "8.09",
"Liabilities, Current": "6.83",
"Property, Plant and Equipment": "-17.7",
"Other Assets": "-4.75",
"Oil and Gas Property": "-9.98",
"Revenues": "59.3",
"Net Income": "-3.81",
"Other Revenues": "59.4",
"Operating Expenses": "14.6",
"Expenses": "-89.6",
"Depreciation, Depletion, Amortization": "7.28",
"Other Expenses": "-116",
"General and Administrative Expense": "3.33",
"Comprehensive Net Income": "-3.72",
"Other Net Income": "-16.2",
"Economic Capital Ratio": "-14.1"
},
"2011": {
"Liabilities": "-4.84",
"Stockholders Equity": "-14.8",
"ECR before LimitedLiability": "27.7",
"Long-term Debt": "-6.03",
"Liabilities, Current": "2.50",
"Assets, Current": "-2.64",
"Assets": "-4.49",
"Oil and Gas Property": "-7.20",
"Property, Plant and Equipment": "11.3",
"Revenues": "35.2",
"Net Income": "27.1",
"Other Revenues": "35.3",
"Other Expenses": "-26.6",
"Expenses": "-1.45",
"General and Administrative Expense": "10.4",
"Depreciation, Depletion, Amortization": "-2.83",
"Operating Expenses": "21.0",
"Comprehensive Net Income": "30.2",
"Other Net Income": "-5.02",
"Other Compr. Net Income": "2.59",
"Economic Capital Ratio": "11.0"
},
"2012": {
"Other Liabilities": "1.06",
"Liabilities": "-3.81",
"Assets": "-4.27",
"Stockholders Equity": "-10.5",
"ECR before LimitedLiability": "37.2",
"Liabilities, Current": "2.74",
"Long-term Debt": "-7.92",
"Assets, Current": "-1.61",
"Oil and Gas Property": "-10.8",
"Property, Plant and Equipment": "16.9",
"Revenues": "36.9",
"Net Income": "35.7",
"Other Revenues": "37.1",
"Expenses": "5.42",
"Operating Expenses": "19.8",
"Other Expenses": "-20.9",
"Depreciation, Depletion, Amortization": "-1.96",
"General and Administrative Expense": "11.9",
"Comprehensive Net Income": "35.3",
"Other Net Income": "-6.13",
"Economic Capital Ratio": "11.6"
},
"2013": {
"Other Assets": "1.76",
"Assets": "-2.98",
"Stockholders Equity": "-6.88",
"Liabilities, Current": "4.43",
"ECR before LimitedLiability": "25.5",
"Property, Plant and Equipment": "16.6",
"Assets, Current": "-1.96",
"Oil and Gas Property": "-10.1",
"Revenues": "32.5",
"Net Income": "23.9",
"Other Revenues": "32.4",
"Expenses": "3.74",
"Operating Expenses": "15.3",
"General and Administrative Expense": "8.23",
"Depreciation, Depletion, Amortization": "-2.56",
"Other Expenses": "-15.2",
"Long-term Debt": "-8.60",
"Other Liabilities": "2.23",
"Comprehensive Net Income": "24.4",
"Other Net Income": "-10.3",
"Economic Capital Ratio": "8.80"
},
"2014": {
"Other Liabilities": "1.03",
"Liabilities": "-3.80",
"Assets": "0.806",
"ECR before LimitedLiability": "47.6",
"Long-term Debt": "-7.95",
"Liabilities, Current": "2.79",
"Property, Plant and Equipment": "15.7",
"Oil and Gas Property": "-6.59",
"Assets, Current": "-0.912",
"Gains/Losses on Derivatives": "-0.763",
"Revenues": "19.0",
"Net Income": "38.4",
"Other Revenues": "19.8",
"Operating Expenses": "16.0",
"Expenses": "17.5",
"General and Administrative Expense": "6.08",
"Depreciation, Depletion, Amortization": "-3.49",
"Taxes": "-0.743",
"Comprehensive Net Income": "38.3",
"Other Net Income": "-0.648",
"Economic Capital Ratio": "22.5"
},
"2015": {
"Liabilities, Current": "7.40",
"Liabilities": "-7.59",
"Assets": "16.1",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "56.8",
"Long-term Debt": "-13.5",
"Other Liabilities": "-2.47",
"Other Assets": "2.70",
"Oil and Gas Property": "-10.2",
"Property, Plant and Equipment": "28.0",
"Other Revenues": "11.9",
"Revenues": "10.8",
"Net Income": "29.2",
"Depreciation, Depletion, Amortization": "-4.69",
"Expenses": "28.3",
"Other Expenses": "26.7",
"Operating Expenses": "17.0",
"General and Administrative Expense": "7.30",
"Comprehensive Net Income": "29.5",
"Other Net Income": "-5.30",
"Economic Capital Ratio": "35.1"
},
"2016": {
"Long-term Debt": "-8.50",
"Liabilities": "-5.26",
"Stockholders Equity": "3.29",
"ECR before LimitedLiability": "25.5",
"Other Liabilities": "-3.08",
"Liabilities, Current": "5.84",
"Other Assets": "3.22",
"Assets": "5.85",
"Property, Plant and Equipment": "25.7",
"Assets, Current": "-2.26",
"Oil and Gas Property": "-11.9",
"Revenues": "4.30",
"Net Income": "16.3",
"Other Revenues": "3.76",
"Expenses": "19.0",
"General and Administrative Expense": "8.27",
"Depreciation, Depletion, Amortization": "-3.27",
"Operating Expenses": "15.8",
"Other Net Income": "-6.47",
"Comprehensive Net Income": "16.8",
"Economic Capital Ratio": "6.98"
},
"2017": {
"Other Assets": "0.433",
"Assets": "-0.464",
"Long-term Debt": "-1.30",
"Stockholders Equity": "-1.60",
"ECR before LimitedLiability": "-20.0",
"Assets, Current": "-0.124",
"Oil and Gas Property": "-17.1",
"Property, Plant and Equipment": "3.43",
"Revenues": "0.373",
"Net Income": "-18.8",
"Other Revenues": "0.463",
"Operating Expenses": "2.53",
"Expenses": "1.32",
"Other Expenses": "-5.31",
"General and Administrative Expense": "1.02",
"Depreciation, Depletion, Amortization": "-0.896",
"Other Liabilities": "0.149",
"Liabilities, Current": "0.351",
"Comprehensive Net Income": "-18.7",
"Other Net Income": "-36.4",
"Economic Capital Ratio": "-31.6"
},
"2018": {
"Liabilities": "-2.26",
"ECR before LimitedLiability": "16.5",
"Liabilities, Current": "6.03",
"Other Liabilities": "4.02",
"Long-term Debt": "-13.3",
"Revenues": "5.45",
"Net Income": "12.2",
"Revenue from Contract with Customer": "21.1",
"Other Revenues": "-13.4",
"Cost of Goods and Services Sold": "0.900",
"Expenses": "6.24",
"Depreciation, Depletion, Amortization": "-8.24",
"Taxes": "-0.909",
"Other Expenses": "-7.67",
"Operating Expenses": "18.0",
"General and Administrative Expense": "5.65",
"Comprehensive Net Income": "13.0",
"Economic Capital Ratio": "2.13",
"Property, Plant and Equipment": "12.2",
"Oil and Gas Property": "-7.89",
"Other Assets": "2.51"
},
"2019": {
"Liabilities, Current": "4.98",
"Liabilities": "-3.71",
"Stockholders Equity": "3.53",
"ECR before LimitedLiability": "20.3",
"Long-term Debt": "-10.2",
"Assets": "3.43",
"Oil and Gas Property": "-7.38",
"Property, Plant and Equipment": "17.7",
"Other Assets": "1.98",
"Expenses": "14.9",
"Other Revenues": "-12.6",
"Net Income": "14.1",
"Other Expenses": "5.26",
"Depreciation, Depletion, Amortization": "-8.29",
"Cost of Goods and Services Sold": "2.94",
"General and Administrative Expense": "3.34",
"Operating Expenses": "13.0",
"Comprehensive Net Income": "14.9",
"Revenue from Contract with Customer": "15.1",
"Other Net Income": "-1.58",
"Economic Capital Ratio": "10.4"
},
"2020": {
"Liabilities, Current": "6.37",
"Liabilities": "-4.03",
"Stockholders Equity": "9.63",
"ECR before LimitedLiability": "25.7",
"Long-term Debt": "-14.0",
"Property, Plant and Equipment": "25.5",
"Assets": "11.0",
"Assets, Current": "-2.46",
"Oil and Gas Property": "-9.67",
"Other Revenues": "-12.2",
"Revenues": "-5.34",
"Net Income": "17.3",
"Revenue from Contract with Customer": "7.27",
"Depreciation, Depletion, Amortization": "-10.8",
"Expenses": "25.0",
"Operating Expenses": "15.4",
"Cost of Goods and Services Sold": "2.89",
"General and Administrative Expense": "4.80",
"Other Expenses": "14.1",
"Comprehensive Net Income": "17.3",
"Economic Capital Ratio": "13.1"
},
"2021": {
"Liabilities": "6.38",
"Assets": "3.83",
"Stockholders Equity": "12.4",
"ECR before LimitedLiability": "19.8",
"Liabilities, Current": "11.9",
"Other Liabilities": "2.51",
"Long-term Debt": "-9.27",
"Property, Plant and Equipment": "19.2",
"Oil and Gas Property": "-5.36",
"Other Revenues": "-12.0",
"Revenues": "2.43",
"Net Income": "9.12",
"Revenue from Contract with Customer": "15.8",
"Expenses": "4.99",
"Other Expenses": "-1.88",
"Cost of Goods and Services Sold": "3.56",
"Depreciation, Depletion, Amortization": "-9.76",
"General and Administrative Expense": "4.09",
"Operating Expenses": "11.1",
"Comprehensive Net Income": "9.51",
"Economic Capital Ratio": "13.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000101778_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "13,829,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,965,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,363,000",
"Liabilities, Current": "11,113,000",
"Long-term Debt": "9,390,000",
"Oil and Gas Property": "0",
"Operating Expenses": "498,000",
"Other Assets": "3,963,000",
"Other Compr. Net Income": "-63,000",
"Other Expenses": "65,599,000",
"Other Liabilities": "5,740,000",
"Other Net Income": "-195,000",
"Other Revenues": "73,621,000",
"Property, Plant and Equipment": "32,222,000",
"Revenue from Contract with Customer": "0",
"Taxes": "433,000"
},
"output_variables": {
"Liabilities": "26,243,000",
"Assets": "50,014,000",
"Revenues": "73,621,000",
"Expenses": "70,858,000",
"Stockholders Equity": "23,771,000",
"Net Income": "2,568,000",
"Comprehensive Net Income": "2,505,000",
"BaseVar": "127,865,440",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "89%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "3,224,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,266,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "544,000",
"Liabilities, Current": "4,394,000",
"Long-term Debt": "6,485,000",
"Oil and Gas Property": "0",
"Operating Expenses": "644,000",
"Other Assets": "2,823,000",
"Other Compr. Net Income": "627,000",
"Other Expenses": "9,505,000",
"Other Liabilities": "3,333,000",
"Other Net Income": "853,000",
"Other Revenues": "15,282,000",
"Property, Plant and Equipment": "25,324,000",
"Revenue from Contract with Customer": "0",
"Taxes": "230,000"
},
"output_variables": {
"Liabilities": "14,212,000",
"Assets": "31,371,000",
"Revenues": "15,282,000",
"Expenses": "13,189,000",
"Stockholders Equity": "17,159,000",
"Net Income": "2,946,000",
"Comprehensive Net Income": "3,573,000",
"BaseVar": "41,361,120",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "102%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,762,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,478,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "555,000",
"Liabilities, Current": "5,081,000",
"Long-term Debt": "8,654,000",
"Oil and Gas Property": "0",
"Operating Expenses": "729,000",
"Other Assets": "3,272,000",
"Other Compr. Net Income": "-63,000",
"Other Expenses": "10,369,000",
"Other Liabilities": "3,288,000",
"Other Net Income": "-219,000",
"Other Revenues": "16,221,000",
"Property, Plant and Equipment": "28,272,000",
"Revenue from Contract with Customer": "0",
"Taxes": "289,000"
},
"output_variables": {
"Liabilities": "17,023,000",
"Assets": "35,306,000",
"Revenues": "16,221,000",
"Expenses": "14,420,000",
"Stockholders Equity": "18,283,000",
"Net Income": "1,582,000",
"Comprehensive Net Income": "1,519,000",
"BaseVar": "45,336,760",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "91%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,975,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,790,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "687,000",
"Liabilities, Current": "4,333,000",
"Long-term Debt": "8,847,000",
"Oil and Gas Property": "0",
"Operating Expenses": "988,000",
"Other Assets": "4,500,000",
"Other Compr. Net Income": "183,000",
"Other Expenses": "8,275,000",
"Other Liabilities": "3,096,000",
"Other Net Income": "-114,000",
"Other Revenues": "14,959,000",
"Property, Plant and Equipment": "28,145,000",
"Revenue from Contract with Customer": "0",
"Taxes": "352,000"
},
"output_variables": {
"Liabilities": "16,276,000",
"Assets": "35,620,000",
"Revenues": "14,959,000",
"Expenses": "13,092,000",
"Stockholders Equity": "19,344,000",
"Net Income": "1,753,000",
"Comprehensive Net Income": "1,936,000",
"BaseVar": "43,523,760",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "95%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "4,593,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,861,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "654,000",
"Liabilities, Current": "4,379,000",
"Long-term Debt": "7,528,000",
"Oil and Gas Property": "0",
"Operating Expenses": "793,000",
"Other Assets": "2,378,000",
"Other Compr. Net Income": "-27,000",
"Other Expenses": "5,337,000",
"Other Liabilities": "3,084,000",
"Other Net Income": "1,839,000",
"Other Revenues": "11,258,000",
"Property, Plant and Equipment": "29,040,000",
"Revenue from Contract with Customer": "0",
"Taxes": "406,000"
},
"output_variables": {
"Liabilities": "14,991,000",
"Assets": "36,011,000",
"Revenues": "11,258,000",
"Expenses": "10,051,000",
"Stockholders Equity": "21,020,000",
"Net Income": "3,046,000",
"Comprehensive Net Income": "3,019,000",
"BaseVar": "39,869,500",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "102%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,590,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,957,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "590,000",
"Liabilities, Current": "1,729,000",
"Long-term Debt": "8,877,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,318,000",
"Other Assets": "2,660,000",
"Other Compr. Net Income": "142,000",
"Other Expenses": "2,699,000",
"Other Liabilities": "3,152,000",
"Other Net Income": "-267,000",
"Other Revenues": "5,861,000",
"Property, Plant and Equipment": "27,061,000",
"Revenue from Contract with Customer": "0",
"Taxes": "234,000"
},
"output_variables": {
"Liabilities": "13,758,000",
"Assets": "32,311,000",
"Revenues": "5,861,000",
"Expenses": "7,798,000",
"Stockholders Equity": "18,553,000",
"Net Income": "-2,204,000",
"Comprehensive Net Income": "-2,062,000",
"BaseVar": "31,756,660",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "81%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,665,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,395,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "484,000",
"Liabilities, Current": "2,240,000",
"Long-term Debt": "8,286,000",
"Oil and Gas Property": "0",
"Operating Expenses": "330,000",
"Other Assets": "1,711,000",
"Other Compr. Net Income": "52,000",
"Other Expenses": "3,078,000",
"Other Liabilities": "3,027,000",
"Other Net Income": "-335,000",
"Other Revenues": "4,650,000",
"Property, Plant and Equipment": "25,718,000",
"Revenue from Contract with Customer": "0",
"Taxes": "168,000"
},
"output_variables": {
"Liabilities": "13,553,000",
"Assets": "31,094,000",
"Revenues": "4,650,000",
"Expenses": "6,455,000",
"Stockholders Equity": "17,541,000",
"Net Income": "-2,140,000",
"Comprehensive Net Income": "-2,088,000",
"BaseVar": "29,448,540",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,566,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "833,000",
"Depreciation, Depletion, Amortization": "2,372,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "400,000",
"Liabilities, Current": "1,968,000",
"Long-term Debt": "6,922,000",
"Oil and Gas Property": "0",
"Operating Expenses": "409,000",
"Other Assets": "1,781,000",
"Other Compr. Net Income": "21,000",
"Other Expenses": "1,910,000",
"Other Liabilities": "581,000",
"Other Net Income": "-5,214,000",
"Other Revenues": "4,765,000",
"Property, Plant and Equipment": "17,665,000",
"Revenue from Contract with Customer": "0",
"Taxes": "183,000"
},
"output_variables": {
"Liabilities": "10,304,000",
"Assets": "22,012,000",
"Revenues": "4,765,000",
"Expenses": "5,274,000",
"Stockholders Equity": "11,708,000",
"Net Income": "-5,723,000",
"Comprehensive Net Income": "-5,702,000",
"BaseVar": "25,627,880",
"ECR before LimitedLiability": "-7.5%",
"Economic Capital Ratio": "54%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,921,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "199,000",
"Depreciation, Depletion, Amortization": "2,441,000",
"Gains/Losses on Derivatives": "-14,000",
"General and Administrative Expense": "394,000",
"Liabilities, Current": "1,832,000",
"Long-term Debt": "6,580,000",
"Oil and Gas Property": "0",
"Operating Expenses": "289,000",
"Other Assets": "1,596,000",
"Other Compr. Net Income": "125,000",
"Other Expenses": "1,823,000",
"Other Liabilities": "582,000",
"Other Net Income": "-240,000",
"Other Revenues": "694,000",
"Property, Plant and Equipment": "16,804,000",
"Revenue from Contract with Customer": "5,902,000",
"Taxes": "299,000"
},
"output_variables": {
"Liabilities": "9,193,000",
"Assets": "21,321,000",
"Revenues": "6,582,000",
"Expenses": "5,246,000",
"Stockholders Equity": "12,128,000",
"Net Income": "1,096,000",
"Comprehensive Net Income": "1,221,000",
"BaseVar": "22,816,660",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "97%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,135,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "186,000",
"Depreciation, Depletion, Amortization": "2,397,000",
"Gains/Losses on Derivatives": "-72,000",
"General and Administrative Expense": "356,000",
"Liabilities, Current": "1,745,000",
"Long-term Debt": "5,744,000",
"Oil and Gas Property": "0",
"Operating Expenses": "861,000",
"Other Assets": "1,110,000",
"Other Compr. Net Income": "42,000",
"Other Expenses": "541,000",
"Other Liabilities": "417,000",
"Other Net Income": "-244,000",
"Other Revenues": "199,000",
"Property, Plant and Equipment": "17,000,000",
"Revenue from Contract with Customer": "5,063,000",
"Taxes": "311,000"
},
"output_variables": {
"Liabilities": "8,092,000",
"Assets": "20,245,000",
"Revenues": "5,190,000",
"Expenses": "4,466,000",
"Stockholders Equity": "12,153,000",
"Net Income": "480,000",
"Comprehensive Net Income": "522,000",
"BaseVar": "20,332,540",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "95%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,612,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "163,000",
"Depreciation, Depletion, Amortization": "2,316,000",
"Gains/Losses on Derivatives": "116,000",
"General and Administrative Expense": "274,000",
"Liabilities, Current": "1,213,000",
"Long-term Debt": "5,645,000",
"Oil and Gas Property": "0",
"Operating Expenses": "736,000",
"Other Assets": "706,000",
"Other Compr. Net Income": "-32,000",
"Other Expenses": "727,000",
"Other Liabilities": "374,000",
"Other Net Income": "-284,000",
"Other Revenues": "-127,000",
"Property, Plant and Equipment": "15,638,000",
"Revenue from Contract with Customer": "3,097,000",
"Taxes": "200,000"
},
"output_variables": {
"Liabilities": "7,395,000",
"Assets": "17,956,000",
"Revenues": "3,086,000",
"Expenses": "4,253,000",
"Stockholders Equity": "10,561,000",
"Net Income": "-1,451,000",
"Comprehensive Net Income": "-1,483,000",
"BaseVar": "17,421,600",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "79%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,821,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "136,000",
"Depreciation, Depletion, Amortization": "2,066,000",
"Gains/Losses on Derivatives": "-383,000",
"General and Administrative Expense": "291,000",
"Liabilities, Current": "1,637,000",
"Long-term Debt": "4,266,000",
"Oil and Gas Property": "0",
"Operating Expenses": "670,000",
"Other Assets": "674,000",
"Other Compr. Net Income": "9,000",
"Other Expenses": "840,000",
"Other Liabilities": "269,000",
"Other Net Income": "-309,000",
"Other Revenues": "249,000",
"Property, Plant and Equipment": "14,499,000",
"Revenue from Contract with Customer": "5,601,000",
"Taxes": "345,000"
},
"output_variables": {
"Liabilities": "6,308,000",
"Assets": "16,994,000",
"Revenues": "5,467,000",
"Expenses": "4,212,000",
"Stockholders Equity": "10,686,000",
"Net Income": "946,000",
"Comprehensive Net Income": "955,000",
"BaseVar": "17,849,140",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "102%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 1.017047640533891,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000101778.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000101778.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000101778.svg"
},
{
"company_id": "0000077877",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000077877.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000077877.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000077877.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000077877_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000077877_main_keyfigs.svg",
"name": "PDC Energy INC",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000077877.svg",
"report_text": "The relative strengths and weaknesses of PDC Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of PDC Energy INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 46% points.The greatest weakness of PDC Energy INC is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 12% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000077877_2022_PDC_Energy_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-21.2",
"Assets": "-1.56",
"Stockholders Equity": "-16.2",
"ECR before LimitedLiability": "3.07",
"Long-term Debt": "-19.2",
"Liabilities, Current": "1.89",
"Other Liabilities": "-3.58",
"Assets, Current": "-3.60",
"Oil and Gas Property": "21.9",
"Property, Plant and Equipment": "-11.1",
"Revenues": "5.35",
"Net Income": "13.4",
"Other Revenues": "5.42",
"Other Expenses": "-16.2",
"Expenses": "15.0",
"General and Administrative Expense": "6.26",
"Depreciation, Depletion, Amortization": "5.47",
"Operating Expenses": "20.7",
"Comprehensive Net Income": "13.5",
"Other Net Income": "-6.57",
"Economic Capital Ratio": "-13.7"
},
"2012": {
"Liabilities": "-17.7",
"Stockholders Equity": "-12.8",
"ECR before LimitedLiability": "12.4",
"Liabilities, Current": "2.74",
"Long-term Debt": "-22.1",
"Revenues": "2.41",
"Net Income": "12.4",
"Other Revenues": "2.55",
"Taxes": "0.699",
"Expenses": "12.5",
"Operating Expenses": "12.5",
"Other Expenses": "-15.4",
"Depreciation, Depletion, Amortization": "6.80",
"General and Administrative Expense": "8.21",
"Oil and Gas Property": "13.8",
"Other Assets": "-2.58",
"Property, Plant and Equipment": "-13.8",
"Assets, Current": "-2.12",
"Comprehensive Net Income": "12.4",
"Other Net Income": "-5.69",
"Economic Capital Ratio": "-13.2"
},
"2013": {
"Liabilities": "-11.8",
"Assets": "2.72",
"Stockholders Equity": "-4.83",
"ECR before LimitedLiability": "11.8",
"Liabilities, Current": "3.21",
"Long-term Debt": "-18.8",
"Other Liabilities": "2.64",
"Property, Plant and Equipment": "-9.93",
"Oil and Gas Property": "22.0",
"Revenues": "5.55",
"Net Income": "12.6",
"Gains/Losses on Derivatives": "-1.53",
"Other Revenues": "7.16",
"Expenses": "16.6",
"Operating Expenses": "16.4",
"General and Administrative Expense": "5.05",
"Depreciation, Depletion, Amortization": "6.80",
"Other Expenses": "-11.8",
"Comprehensive Net Income": "12.4",
"Other Net Income": "-8.76",
"Economic Capital Ratio": "-4.93"
},
"2014": {
"Other Liabilities": "3.76",
"Liabilities": "-8.79",
"Assets": "-1.19",
"Stockholders Equity": "-7.80",
"ECR before LimitedLiability": "37.9",
"Long-term Debt": "-16.3",
"Liabilities, Current": "2.67",
"Property, Plant and Equipment": "-8.63",
"Oil and Gas Property": "14.5",
"Gains/Losses on Derivatives": "16.9",
"Revenues": "24.8",
"Net Income": "37.8",
"Other Revenues": "6.97",
"Operating Expenses": "20.7",
"Expenses": "16.3",
"General and Administrative Expense": "2.67",
"Depreciation, Depletion, Amortization": "7.23",
"Other Expenses": "-13.7",
"Comprehensive Net Income": "37.8",
"Other Net Income": "-4.91",
"Economic Capital Ratio": "12.9"
},
"2015": {
"Liabilities, Current": "2.97",
"Liabilities": "-7.88",
"Stockholders Equity": "7.74",
"ECR before LimitedLiability": "59.4",
"Long-term Debt": "-12.1",
"Assets": "11.1",
"Other Assets": "0.782",
"Oil and Gas Property": "29.4",
"Property, Plant and Equipment": "-8.39",
"Other Revenues": "7.78",
"Revenues": "19.8",
"Net Income": "33.3",
"Gains/Losses on Derivatives": "11.4",
"Depreciation, Depletion, Amortization": "9.14",
"Expenses": "30.5",
"Other Expenses": "10.3",
"Operating Expenses": "20.8",
"General and Administrative Expense": "4.90",
"Comprehensive Net Income": "33.4",
"Other Net Income": "-4.01",
"Economic Capital Ratio": "37.7"
},
"2016": {
"Long-term Debt": "-9.50",
"Liabilities": "-6.85",
"Assets": "10.5",
"Stockholders Equity": "7.73",
"ECR before LimitedLiability": "28.8",
"Other Liabilities": "-3.47",
"Liabilities, Current": "5.65",
"Property, Plant and Equipment": "-9.91",
"Assets, Current": "-2.49",
"Oil and Gas Property": "29.4",
"Gains/Losses on Derivatives": "-3.54",
"Revenues": "-3.21",
"Net Income": "15.5",
"Expenses": "24.3",
"General and Administrative Expense": "5.62",
"Depreciation, Depletion, Amortization": "7.21",
"Operating Expenses": "13.2",
"Other Expenses": "-2.42",
"Other Net Income": "-4.38",
"Comprehensive Net Income": "15.6",
"Economic Capital Ratio": "10.3"
},
"2017": {
"Long-term Debt": "-10.4",
"Liabilities": "-3.69",
"ECR before LimitedLiability": "11.3",
"Other Liabilities": "1.04",
"Liabilities, Current": "4.82",
"Other Assets": "0.928",
"Assets": "1.89",
"Assets, Current": "-1.90",
"Oil and Gas Property": "31.2",
"Property, Plant and Equipment": "-11.6",
"Revenues": "7.86",
"Net Income": "7.90",
"Other Revenues": "8.81",
"Operating Expenses": "14.6",
"Expenses": "6.95",
"Taxes": "-1.06",
"Other Expenses": "-5.70",
"General and Administrative Expense": "7.51",
"Depreciation, Depletion, Amortization": "-7.62",
"Comprehensive Net Income": "7.90",
"Other Net Income": "-6.57",
"Economic Capital Ratio": "-0.257"
},
"2018": {
"Gains/Losses on Derivatives": "4.19",
"Revenues": "7.68",
"Net Income": "5.83",
"Revenue from Contract with Customer": "-17.1",
"Other Revenues": "23.4",
"Expenses": "-3.58",
"Depreciation, Depletion, Amortization": "-9.31",
"Other Expenses": "-12.0",
"Operating Expenses": "16.4",
"General and Administrative Expense": "3.88",
"Other Assets": "2.65",
"Stockholders Equity": "-3.39",
"ECR before LimitedLiability": "8.03",
"Comprehensive Net Income": "5.90",
"Liabilities, Current": "5.91",
"Other Liabilities": "3.05",
"Property, Plant and Equipment": "-11.6",
"Assets, Current": "-3.20",
"Oil and Gas Property": "24.7",
"Long-term Debt": "-11.4",
"Economic Capital Ratio": "-6.37"
},
"2019": {
"Liabilities, Current": "5.65",
"Liabilities": "-7.59",
"Stockholders Equity": "-2.43",
"ECR before LimitedLiability": "9.33",
"Long-term Debt": "-14.1",
"Assets, Current": "-2.94",
"Assets": "2.09",
"Oil and Gas Property": "30.5",
"Property, Plant and Equipment": "-12.2",
"Taxes": "-1.42",
"Expenses": "10.7",
"Other Revenues": "27.3",
"Net Income": "9.80",
"Other Expenses": "5.88",
"Depreciation, Depletion, Amortization": "-11.4",
"Cost of Goods and Services Sold": "3.22",
"General and Administrative Expense": "1.19",
"Operating Expenses": "14.2",
"Comprehensive Net Income": "10.3",
"Revenue from Contract with Customer": "-19.4",
"Gains/Losses on Derivatives": "-4.75",
"Economic Capital Ratio": "-0.611"
},
"2020": {
"Liabilities, Current": "2.34",
"Liabilities": "-5.19",
"Assets": "3.39",
"ECR before LimitedLiability": "10.8",
"Long-term Debt": "-13.5",
"Other Liabilities": "4.16",
"Property, Plant and Equipment": "-17.8",
"Assets, Current": "-6.02",
"Oil and Gas Property": "16.9",
"Depreciation, Depletion, Amortization": "-8.32",
"Expenses": "10.1",
"Net Income": "10.2",
"Operating Expenses": "10.4",
"Cost of Goods and Services Sold": "3.58",
"General and Administrative Expense": "3.94",
"Other Expenses": "-4.90",
"Gains/Losses on Derivatives": "4.55",
"Comprehensive Net Income": "10.2",
"Revenue from Contract with Customer": "-21.4",
"Other Revenues": "10.4",
"Economic Capital Ratio": "-1.81"
},
"2021": {
"Property, Plant and Equipment": "-6.68",
"Assets": "2.68",
"Stockholders Equity": "6.39",
"ECR before LimitedLiability": "18.4",
"Oil and Gas Property": "26.1",
"Other Revenues": "46.4",
"Revenues": "3.88",
"Net Income": "14.4",
"Gains/Losses on Derivatives": "-13.0",
"Revenue from Contract with Customer": "-26.2",
"Taxes": "-2.62",
"Expenses": "6.14",
"Cost of Goods and Services Sold": "3.54",
"Depreciation, Depletion, Amortization": "-8.74",
"General and Administrative Expense": "3.30",
"Operating Expenses": "9.50",
"Liabilities, Current": "6.72",
"Long-term Debt": "-8.83",
"Comprehensive Net Income": "14.7",
"Other Net Income": "3.93",
"Economic Capital Ratio": "12.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000077877_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "173,050",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "61,454",
"Liabilities, Current": "195,046",
"Long-term Debt": "625,140",
"Oil and Gas Property": "1,301,716",
"Operating Expenses": "6,253",
"Other Assets": "223,239",
"Other Compr. Net Income": "0",
"Other Expenses": "325,222",
"Other Liabilities": "213,707",
"Other Net Income": "10,406",
"Other Revenues": "395,960",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,033,893",
"Assets": "1,698,005",
"Revenues": "395,960",
"Expenses": "392,929",
"Stockholders Equity": "664,112",
"Net Income": "13,437",
"Comprehensive Net Income": "13,437",
"BaseVar": "1,861,512",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "171,949",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "58,815",
"Liabilities, Current": "203,349",
"Long-term Debt": "771,891",
"Oil and Gas Property": "1,616,706",
"Operating Expenses": "22,605",
"Other Assets": "38,193",
"Other Compr. Net Income": "0",
"Other Expenses": "396,224",
"Other Liabilities": "148,427",
"Other Net Income": "-9,201",
"Other Revenues": "356,133",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,123,667",
"Assets": "1,826,848",
"Revenues": "356,133",
"Expenses": "477,644",
"Stockholders Equity": "703,181",
"Net Income": "-130,712",
"Comprehensive Net Income": "-130,712",
"BaseVar": "1,997,904",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "67%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "325,813",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-23,905",
"General and Administrative Expense": "63,969",
"Liabilities, Current": "213,420",
"Long-term Debt": "723,361",
"Oil and Gas Property": "1,653,445",
"Operating Expenses": "7,039",
"Other Assets": "45,945",
"Other Compr. Net Income": "0",
"Other Expenses": "367,248",
"Other Liabilities": "120,828",
"Other Net Income": "470",
"Other Revenues": "435,219",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,057,609",
"Assets": "2,025,203",
"Revenues": "411,314",
"Expenses": "438,256",
"Stockholders Equity": "967,594",
"Net Income": "-26,472",
"Comprehensive Net Income": "-26,472",
"BaseVar": "2,068,431",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "81%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "340,719",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "310,304",
"General and Administrative Expense": "115,859",
"Liabilities, Current": "310,391",
"Long-term Debt": "766,948",
"Oil and Gas Property": "1,800,186",
"Operating Expenses": "947",
"Other Assets": "199,683",
"Other Compr. Net Income": "0",
"Other Expenses": "633,430",
"Other Liabilities": "125,890",
"Other Net Income": "49,464",
"Other Revenues": "545,903",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,203,229",
"Assets": "2,340,588",
"Revenues": "856,207",
"Expenses": "750,236",
"Stockholders Equity": "1,137,359",
"Net Income": "155,435",
"Comprehensive Net Income": "155,435",
"BaseVar": "2,798,571",
"ECR before LimitedLiability": "43%",
"Economic Capital Ratio": "92%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "332,049",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "203,183",
"General and Administrative Expense": "89,959",
"Liabilities, Current": "301,332",
"Long-term Debt": "637,867",
"Oil and Gas Property": "1,937,678",
"Operating Expenses": "58,094",
"Other Assets": "100,816",
"Other Compr. Net Income": "0",
"Other Expenses": "501,917",
"Other Liabilities": "144,147",
"Other Net Income": "4,807",
"Other Revenues": "392,143",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "18,443"
},
"output_variables": {
"Liabilities": "1,083,346",
"Assets": "2,370,543",
"Revenues": "595,326",
"Expenses": "668,413",
"Stockholders Equity": "1,287,197",
"Net Income": "-68,280",
"Comprehensive Net Income": "-68,280",
"BaseVar": "2,513,443",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "84%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "399,825",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-125,681",
"General and Administrative Expense": "112,470",
"Liabilities, Current": "270,578",
"Long-term Debt": "1,164,048",
"Oil and Gas Property": "4,008,266",
"Operating Expenses": "64,619",
"Other Assets": "77,751",
"Other Compr. Net Income": "0",
"Other Expenses": "421,307",
"Other Liabilities": "428,462",
"Other Net Income": "963",
"Other Revenues": "508,596",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "31,410"
},
"output_variables": {
"Liabilities": "1,863,088",
"Assets": "4,485,842",
"Revenues": "382,915",
"Expenses": "629,806",
"Stockholders Equity": "2,622,754",
"Net Income": "-245,928",
"Comprehensive Net Income": "-245,928",
"BaseVar": "3,802,949",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "83%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "401,224",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "469,084",
"Gains/Losses on Derivatives": "-3,936",
"General and Administrative Expense": "120,370",
"Liabilities, Current": "417,636",
"Long-term Debt": "1,280,271",
"Oil and Gas Property": "3,933,467",
"Operating Expenses": "150,132",
"Other Assets": "85,200",
"Other Compr. Net Income": "0",
"Other Expenses": "226,331",
"Other Liabilities": "214,335",
"Other Net Income": "-22,486",
"Other Revenues": "925,552",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "60,717"
},
"output_variables": {
"Liabilities": "1,912,242",
"Assets": "4,419,891",
"Revenues": "921,616",
"Expenses": "1,026,634",
"Stockholders Equity": "2,507,649",
"Net Income": "-127,504",
"Comprehensive Net Income": "-127,504",
"BaseVar": "4,387,923",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "85%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "274,460",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "559,793",
"Gains/Losses on Derivatives": "145,237",
"General and Administrative Expense": "170,504",
"Liabilities, Current": "441,014",
"Long-term Debt": "1,372,852",
"Oil and Gas Property": "4,002,862",
"Operating Expenses": "186,393",
"Other Assets": "266,823",
"Other Compr. Net Income": "0",
"Other Expenses": "540,002",
"Other Liabilities": "203,571",
"Other Net Income": "413",
"Other Revenues": "1,403,422",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "90,357"
},
"output_variables": {
"Liabilities": "2,017,437",
"Assets": "4,544,145",
"Revenues": "1,548,659",
"Expenses": "1,547,049",
"Stockholders Equity": "2,526,708",
"Net Income": "2,023",
"Comprehensive Net Income": "2,023",
"BaseVar": "5,200,386",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "89%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "304,030",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "644,152",
"Gains/Losses on Derivatives": "-162,844",
"General and Administrative Expense": "161,753",
"Liabilities, Current": "361,230",
"Long-term Debt": "1,555,410",
"Oil and Gas Property": "4,095,202",
"Operating Expenses": "203,972",
"Other Assets": "49,448",
"Other Compr. Net Income": "0",
"Other Expenses": "122,236",
"Other Liabilities": "196,533",
"Other Net Income": "72",
"Other Revenues": "1,318,967",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "80,754"
},
"output_variables": {
"Liabilities": "2,113,173",
"Assets": "4,448,680",
"Revenues": "1,156,123",
"Expenses": "1,212,867",
"Stockholders Equity": "2,335,507",
"Net Income": "-56,672",
"Comprehensive Net Income": "-56,672",
"BaseVar": "4,749,745",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "308,248",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "619,739",
"Gains/Losses on Derivatives": "180,270",
"General and Administrative Expense": "161,087",
"Liabilities, Current": "779,857",
"Long-term Debt": "1,842,578",
"Oil and Gas Property": "4,859,199",
"Operating Expenses": "240,557",
"Other Assets": "70,526",
"Other Compr. Net Income": "0",
"Other Expenses": "982,795",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,158,956",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "59,368"
},
"output_variables": {
"Liabilities": "2,622,435",
"Assets": "5,237,973",
"Revenues": "1,339,226",
"Expenses": "2,063,546",
"Stockholders Equity": "2,615,538",
"Net Income": "-724,320",
"Comprehensive Net Income": "-724,320",
"BaseVar": "6,039,923",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "64%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "458,573",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "26,383",
"Depreciation, Depletion, Amortization": "635,184",
"Gains/Losses on Derivatives": "-701,456",
"General and Administrative Expense": "127,733",
"Liabilities, Current": "920,096",
"Long-term Debt": "1,384,379",
"Oil and Gas Property": "4,814,865",
"Operating Expenses": "282,126",
"Other Assets": "63,228",
"Other Compr. Net Income": "0",
"Other Expenses": "123,347",
"Other Liabilities": "95,561",
"Other Net Income": "0",
"Other Revenues": "2,557,366",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "165,209"
},
"output_variables": {
"Liabilities": "2,426,419",
"Assets": "5,336,666",
"Revenues": "1,855,910",
"Expenses": "1,333,599",
"Stockholders Equity": "2,910,247",
"Net Income": "522,311",
"Comprehensive Net Income": "522,311",
"BaseVar": "5,859,038",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 1.0036384121152198,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000077877.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000077877.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000077877.svg"
},
{
"company_id": "0000867038",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000867038.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000867038.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000867038.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000867038_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000867038_main_keyfigs.svg",
"name": "Spindletop OIL GAS CO",
"rank": 34,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000867038.svg",
"report_text": "The relative strengths and weaknesses of Spindletop OIL GAS CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Spindletop OIL GAS CO compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Spindletop OIL GAS CO is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 12% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000867038_2022_Spindletop_OIL_GAS_CO.pdf",
"shrinked_graph_json": {
"2014": {
"Other Liabilities": "3.67",
"Liabilities": "7.08",
"Assets": "0.958",
"Stockholders Equity": "8.02",
"ECR before LimitedLiability": "61.1",
"Long-term Debt": "6.86",
"Liabilities, Current": "-3.60",
"Property, Plant and Equipment": "0.938",
"Oil and Gas Property": "-3.69",
"Assets, Current": "6.25",
"Gains/Losses on Derivatives": "-0.763",
"Revenues": "32.7",
"Net Income": "39.7",
"Other Revenues": "33.7",
"Operating Expenses": "-18.6",
"Expenses": "13.1",
"General and Administrative Expense": "-7.39",
"Other Expenses": "44.4",
"Comprehensive Net Income": "39.8",
"Other Net Income": "-7.03",
"Economic Capital Ratio": "36.0"
},
"2015": {
"Liabilities, Current": "-4.65",
"Liabilities": "5.56",
"Assets": "12.1",
"Stockholders Equity": "12.3",
"ECR before LimitedLiability": "42.0",
"Long-term Debt": "5.84",
"Other Liabilities": "4.11",
"Assets, Current": "16.1",
"Other Assets": "5.53",
"Oil and Gas Property": "-15.9",
"Other Revenues": "12.3",
"Revenues": "12.2",
"Net Income": "14.4",
"Depreciation, Depletion, Amortization": "-5.27",
"Expenses": "12.6",
"Other Expenses": "35.0",
"Operating Expenses": "-55.4",
"General and Administrative Expense": "-8.80",
"Comprehensive Net Income": "14.6",
"Other Net Income": "-5.50",
"Economic Capital Ratio": "20.3"
},
"2016": {
"Long-term Debt": "9.37",
"Liabilities": "7.26",
"Stockholders Equity": "15.5",
"ECR before LimitedLiability": "40.7",
"Other Liabilities": "4.60",
"Liabilities, Current": "-7.32",
"Other Assets": "5.21",
"Assets": "5.91",
"Property, Plant and Equipment": "-2.25",
"Assets, Current": "23.5",
"Oil and Gas Property": "-8.48",
"Revenues": "12.0",
"Net Income": "17.4",
"Other Revenues": "11.4",
"Expenses": "10.2",
"General and Administrative Expense": "-5.77",
"Operating Expenses": "-23.3",
"Other Expenses": "40.8",
"Other Net Income": "-4.84",
"Comprehensive Net Income": "17.6",
"Economic Capital Ratio": "22.2"
},
"2017": {
"Long-term Debt": "8.50",
"Liabilities": "6.07",
"Stockholders Equity": "10.4",
"ECR before LimitedLiability": "27.0",
"Other Liabilities": "4.25",
"Liabilities, Current": "-7.51",
"Revenues": "12.7",
"Net Income": "11.4",
"Other Revenues": "13.5",
"Operating Expenses": "-13.1",
"Expenses": "4.44",
"Other Expenses": "18.9",
"General and Administrative Expense": "-4.33",
"Depreciation, Depletion, Amortization": "3.60",
"Assets, Current": "22.8",
"Other Assets": "5.13",
"Property, Plant and Equipment": "-4.51",
"Oil and Gas Property": "-7.02",
"Comprehensive Net Income": "11.4",
"Other Net Income": "-5.53",
"Economic Capital Ratio": "15.4"
},
"2018": {
"Liabilities": "6.08",
"Stockholders Equity": "9.76",
"ECR before LimitedLiability": "21.3",
"Liabilities, Current": "-7.95",
"Other Liabilities": "5.89",
"Long-term Debt": "7.03",
"Other Assets": "4.66",
"Assets": "2.59",
"Property, Plant and Equipment": "-5.37",
"Assets, Current": "26.9",
"Oil and Gas Property": "-6.78",
"Revenues": "4.21",
"Net Income": "6.57",
"Revenue from Contract with Customer": "-15.3",
"Other Revenues": "21.8",
"Comprehensive Net Income": "6.62",
"Depreciation, Depletion, Amortization": "3.42",
"Other Expenses": "23.9",
"Operating Expenses": "-16.9",
"General and Administrative Expense": "-8.62",
"Economic Capital Ratio": "6.89"
},
"2019": {
"Assets, Current": "41.4",
"Assets": "5.13",
"Stockholders Equity": "10.6",
"Liabilities, Current": "-9.56",
"ECR before LimitedLiability": "20.4",
"Oil and Gas Property": "-7.50",
"Property, Plant and Equipment": "-7.54",
"Other Assets": "3.85",
"Expenses": "7.63",
"Other Revenues": "19.9",
"Net Income": "6.80",
"Other Expenses": "33.7",
"Depreciation, Depletion, Amortization": "4.80",
"Cost of Goods and Services Sold": "3.01",
"General and Administrative Expense": "-11.5",
"Operating Expenses": "-18.2",
"Other Liabilities": "2.64",
"Long-term Debt": "7.86",
"Comprehensive Net Income": "7.23",
"Revenue from Contract with Customer": "-18.4",
"Economic Capital Ratio": "10.4"
},
"2020": {
"Property, Plant and Equipment": "-7.01",
"Assets": "10.6",
"Long-term Debt": "5.86",
"Stockholders Equity": "17.2",
"ECR before LimitedLiability": "39.7",
"Assets, Current": "15.0",
"Other Assets": "24.1",
"Oil and Gas Property": "-6.76",
"Depreciation, Depletion, Amortization": "4.39",
"Expenses": "22.8",
"Net Income": "21.7",
"Revenue from Contract with Customer": "-16.0",
"Operating Expenses": "-14.8",
"Cost of Goods and Services Sold": "2.62",
"General and Administrative Expense": "-10.1",
"Other Expenses": "39.2",
"Other Liabilities": "4.01",
"Liabilities, Current": "-9.51",
"Comprehensive Net Income": "22.0",
"Other Revenues": "16.9",
"Economic Capital Ratio": "27.2"
},
"2021": {
"Liabilities": "4.26",
"Stockholders Equity": "14.8",
"ECR before LimitedLiability": "18.1",
"Liabilities, Current": "-4.95",
"Long-term Debt": "4.78",
"Property, Plant and Equipment": "-5.84",
"Assets": "6.24",
"Other Assets": "13.1",
"Oil and Gas Property": "-5.36",
"Assets, Current": "14.4",
"Expenses": "6.82",
"Other Revenues": "21.7",
"Net Income": "6.91",
"Other Expenses": "20.4",
"Depreciation, Depletion, Amortization": "4.96",
"General and Administrative Expense": "-7.57",
"Operating Expenses": "-13.4",
"Comprehensive Net Income": "7.21",
"Other Net Income": "3.71",
"Revenue from Contract with Customer": "-24.8",
"Economic Capital Ratio": "12.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000867038_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "17,019",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,846",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,019",
"Liabilities, Current": "6,354",
"Long-term Debt": "1,078",
"Oil and Gas Property": "0",
"Operating Expenses": "9,412",
"Other Assets": "2,730",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,274",
"Other Liabilities": "1,828",
"Other Net Income": "0",
"Other Revenues": "13,208",
"Property, Plant and Equipment": "13,757",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,260",
"Assets": "33,506",
"Revenues": "13,208",
"Expenses": "10,003",
"Stockholders Equity": "24,246",
"Net Income": "3,205",
"Comprehensive Net Income": "3,205",
"BaseVar": "35,774",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "15,834",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,426",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,198",
"Liabilities, Current": "5,809",
"Long-term Debt": "1,121",
"Oil and Gas Property": "0",
"Operating Expenses": "13,987",
"Other Assets": "2,671",
"Other Compr. Net Income": "0",
"Other Expenses": "-7,890",
"Other Liabilities": "490",
"Other Net Income": "0",
"Other Revenues": "5,944",
"Property, Plant and Equipment": "7,384",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,420",
"Assets": "25,889",
"Revenues": "5,944",
"Expenses": "11,721",
"Stockholders Equity": "18,469",
"Net Income": "-5,777",
"Comprehensive Net Income": "-5,777",
"BaseVar": "27,607",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "66%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "14,239",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,104",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,512",
"Liabilities, Current": "5,291",
"Long-term Debt": "916",
"Oil and Gas Property": "0",
"Operating Expenses": "6,489",
"Other Assets": "2,977",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,261",
"Other Liabilities": "18",
"Other Net Income": "0",
"Other Revenues": "4,515",
"Property, Plant and Equipment": "6,149",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,225",
"Assets": "23,365",
"Revenues": "4,515",
"Expenses": "5,844",
"Stockholders Equity": "17,140",
"Net Income": "-1,329",
"Comprehensive Net Income": "-1,329",
"BaseVar": "21,218",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "95%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "15,507",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "522",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,560",
"Liabilities, Current": "5,608",
"Long-term Debt": "1,180",
"Oil and Gas Property": "0",
"Operating Expenses": "5,374",
"Other Assets": "4,046",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,849",
"Other Liabilities": "207",
"Other Net Income": "0",
"Other Revenues": "5,604",
"Property, Plant and Equipment": "4,579",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,995",
"Assets": "24,132",
"Revenues": "5,604",
"Expenses": "5,607",
"Stockholders Equity": "17,137",
"Net Income": "-3.0",
"Comprehensive Net Income": "-3.0",
"BaseVar": "22,514",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "101%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "17,249",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "499",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,943",
"Liabilities, Current": "5,857",
"Long-term Debt": "1,324",
"Oil and Gas Property": "0",
"Operating Expenses": "6,367",
"Other Assets": "3,690",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,339",
"Other Liabilities": "86",
"Other Net Income": "0",
"Other Revenues": "6,734",
"Property, Plant and Equipment": "3,459",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,267",
"Assets": "24,398",
"Revenues": "6,734",
"Expenses": "6,470",
"Stockholders Equity": "17,131",
"Net Income": "264",
"Comprehensive Net Income": "264",
"BaseVar": "24,019",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "102%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "19,297",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "456",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,967",
"Liabilities, Current": "6,005",
"Long-term Debt": "1,408",
"Oil and Gas Property": "0",
"Operating Expenses": "6,336",
"Other Assets": "2,485",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,526",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,587",
"Property, Plant and Equipment": "2,116",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,413",
"Assets": "23,898",
"Revenues": "5,587",
"Expenses": "6,233",
"Stockholders Equity": "16,485",
"Net Income": "-646",
"Comprehensive Net Income": "-646",
"BaseVar": "22,984",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "95%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "10,662",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "452",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,640",
"Liabilities, Current": "5,714",
"Long-term Debt": "1,434",
"Oil and Gas Property": "0",
"Operating Expenses": "5,413",
"Other Assets": "10,299",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,432",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,179",
"Property, Plant and Equipment": "1,709",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,148",
"Assets": "22,670",
"Revenues": "4,179",
"Expenses": "5,073",
"Stockholders Equity": "15,522",
"Net Income": "-894",
"Comprehensive Net Income": "-894",
"BaseVar": "20,645",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "93%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "14,597",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "121",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,685",
"Liabilities, Current": "7,601",
"Long-term Debt": "1,925",
"Oil and Gas Property": "0",
"Operating Expenses": "5,665",
"Other Assets": "10,466",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,888",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "6,620",
"Property, Plant and Equipment": "1,022",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,526",
"Assets": "26,085",
"Revenues": "6,620",
"Expenses": "5,583",
"Stockholders Equity": "16,559",
"Net Income": "1,037",
"Comprehensive Net Income": "1,037",
"BaseVar": "25,371",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
}
},
"top_rated": false,
"trend": -13.0,
"value": 1.0003380083118945,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000867038.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000867038.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000867038.svg"
},
{
"company_id": "0001657788",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001657788.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001657788.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001657788.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001657788_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001657788_main_keyfigs.svg",
"name": "Kimbell Royalty Partners LP",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001657788.svg",
"report_text": "The relative strengths and weaknesses of Kimbell Royalty Partners LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Kimbell Royalty Partners LP compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 32% points.The greatest weakness of Kimbell Royalty Partners LP is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 12% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001657788_2022_Kimbell_Royalty_Partners_LP.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities": "14.1",
"Assets": "11.7",
"Stockholders Equity": "34.3",
"ECR before LimitedLiability": "26.2",
"Liabilities, Current": "10.2",
"Other Liabilities": "5.32",
"Long-term Debt": "-1.52",
"Property, Plant and Equipment": "-5.40",
"Assets, Current": "-1.16",
"Oil and Gas Property": "46.3",
"Revenues": "-13.0",
"Net Income": "-6.61",
"Revenue from Contract with Customer": "-12.7",
"Cost of Goods and Services Sold": "0.726",
"Expenses": "5.43",
"Other Expenses": "-12.7",
"Operating Expenses": "15.8",
"General and Administrative Expense": "2.96",
"Other Net Income": "1.34",
"Comprehensive Net Income": "-6.56",
"Economic Capital Ratio": "11.8"
},
"2019": {
"Liabilities, Current": "11.1",
"Liabilities": "14.4",
"Stockholders Equity": "26.5",
"ECR before LimitedLiability": "5.55",
"Other Liabilities": "2.70",
"Assets, Current": "-3.91",
"Assets": "14.8",
"Oil and Gas Property": "37.4",
"Property, Plant and Equipment": "-13.9",
"Revenues": "-13.0",
"Net Income": "-23.9",
"Other Revenues": "9.27",
"Revenue from Contract with Customer": "-21.1",
"Expenses": "-11.9",
"Other Expenses": "-30.6",
"Depreciation, Depletion, Amortization": "-3.88",
"Cost of Goods and Services Sold": "3.53",
"General and Administrative Expense": "1.26",
"Operating Expenses": "23.4",
"Comprehensive Net Income": "-23.5",
"Economic Capital Ratio": "-4.39"
},
"2020": {
"Liabilities, Current": "1.51",
"Liabilities": "0.874",
"Assets": "1.38",
"Stockholders Equity": "2.58",
"ECR before LimitedLiability": "-2.68",
"Long-term Debt": "-1.35",
"Other Liabilities": "0.567",
"Property, Plant and Equipment": "-3.32",
"Assets, Current": "-1.85",
"Oil and Gas Property": "33.3",
"Other Revenues": "2.71",
"Revenues": "-2.37",
"Net Income": "-11.5",
"Revenue from Contract with Customer": "-3.20",
"Depreciation, Depletion, Amortization": "-0.740",
"Expenses": "-3.21",
"Operating Expenses": "7.72",
"Cost of Goods and Services Sold": "0.839",
"Other Expenses": "-26.5",
"Comprehensive Net Income": "-11.2",
"Economic Capital Ratio": "-15.2"
},
"2021": {
"Property, Plant and Equipment": "-6.19",
"Assets": "6.67",
"Stockholders Equity": "11.6",
"ECR before LimitedLiability": "17.7",
"Oil and Gas Property": "31.6",
"Assets, Current": "-1.94",
"Other Revenues": "17.1",
"Revenues": "-6.15",
"Net Income": "10.8",
"Gains/Losses on Derivatives": "2.52",
"Revenue from Contract with Customer": "-23.4",
"Expenses": "13.3",
"Cost of Goods and Services Sold": "3.15",
"Depreciation, Depletion, Amortization": "-2.62",
"Operating Expenses": "14.8",
"Liabilities, Current": "13.2",
"Long-term Debt": "-21.8",
"Other Liabilities": "3.29",
"Comprehensive Net Income": "11.1",
"Other Net Income": "4.02",
"Economic Capital Ratio": "11.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001657788_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "37,615",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,213",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,847",
"Liabilities, Current": "3,800",
"Long-term Debt": "87,310",
"Oil and Gas Property": "710,815",
"Operating Expenses": "0",
"Other Assets": "4,425",
"Other Compr. Net Income": "0",
"Other Expenses": "76,105",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "70,258",
"Property, Plant and Equipment": "430",
"Revenue from Contract with Customer": "0",
"Taxes": "4,400"
},
"output_variables": {
"Liabilities": "91,110",
"Assets": "753,285",
"Revenues": "70,258",
"Expenses": "122,565",
"Stockholders Equity": "662,176",
"Net Income": "-52,307",
"Comprehensive Net Income": "-52,307",
"BaseVar": "541,748",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "107%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "34,140",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "52,118",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "22,667",
"Liabilities, Current": "5,439",
"Long-term Debt": "103,260",
"Oil and Gas Property": "704,442",
"Operating Expenses": "0",
"Other Assets": "8,686",
"Other Compr. Net Income": "0",
"Other Expenses": "184,009",
"Other Liabilities": "0",
"Other Net Income": "80",
"Other Revenues": "108,225",
"Property, Plant and Equipment": "1,327",
"Revenue from Contract with Customer": "0",
"Taxes": "7,720"
},
"output_variables": {
"Liabilities": "108,699",
"Assets": "748,594",
"Revenues": "108,225",
"Expenses": "266,514",
"Stockholders Equity": "639,895",
"Net Income": "-158,208",
"Comprehensive Net Income": "-158,208",
"BaseVar": "661,035",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "81%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "28,332",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "47,989",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "25,902",
"Liabilities, Current": "8,767",
"Long-term Debt": "177,566",
"Oil and Gas Property": "520,993",
"Operating Expenses": "0",
"Other Assets": "13,345",
"Other Compr. Net Income": "0",
"Other Expenses": "266,480",
"Other Liabilities": "0",
"Other Net Income": "188",
"Other Revenues": "90,482",
"Property, Plant and Equipment": "1,965",
"Revenue from Contract with Customer": "0",
"Taxes": "6,389"
},
"output_variables": {
"Liabilities": "186,333",
"Assets": "564,634",
"Revenues": "90,482",
"Expenses": "346,760",
"Stockholders Equity": "378,301",
"Net Income": "-256,091",
"Comprehensive Net Income": "-256,091",
"BaseVar": "646,690",
"ECR before LimitedLiability": "-34%",
"Economic Capital Ratio": "51%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "45,417",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "36,798",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "26,978",
"Liabilities, Current": "28,321",
"Long-term Debt": "224,316",
"Oil and Gas Property": "540,792",
"Operating Expenses": "0",
"Other Assets": "13,389",
"Other Compr. Net Income": "0",
"Other Expenses": "21,305",
"Other Liabilities": "0",
"Other Net Income": "2,383",
"Other Revenues": "135,615",
"Property, Plant and Equipment": "1,888",
"Revenue from Contract with Customer": "0",
"Taxes": "10,480"
},
"output_variables": {
"Liabilities": "252,637",
"Assets": "601,487",
"Revenues": "135,615",
"Expenses": "95,561",
"Stockholders Equity": "348,850",
"Net Income": "42,438",
"Comprehensive Net Income": "42,438",
"BaseVar": "571,869",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "100%"
}
}
},
"top_rated": false,
"trend": 20.0,
"value": 0.9962706679285656,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001657788.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001657788.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001657788.svg"
},
{
"company_id": "0000858470",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000858470.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000858470.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000858470.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000858470_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000858470_main_keyfigs.svg",
"name": "Coterra Energy Inc",
"rank": 36,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000858470.svg",
"report_text": "The relative strengths and weaknesses of Coterra Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Coterra Energy Inc compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Coterra Energy Inc is the variable Deferred Tax Liab., Net, reducing the Economic Capital Ratio by 13% points.
The company's Economic Capital Ratio, given in the ranking table, is 99%, being 11% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000858470_2022_Coterra_Energy_Inc.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-15.6",
"Stockholders Equity": "-11.5",
"ECR before LimitedLiability": "-10.5",
"Liabilities, Current": "1.43",
"Long-term Debt": "-7.13",
"Other Liabilities": "-9.41",
"Revenues": "-1.03",
"Net Income": "11.6",
"Other Revenues": "-0.926",
"Depreciation, Depletion, Amortization": "-2.04",
"Expenses": "17.8",
"Other Expenses": "29.9",
"Operating Expenses": "-12.8",
"Assets, Current": "-1.19",
"Oil and Gas Property": "-5.19",
"Other Assets": "-3.56",
"Property, Plant and Equipment": "13.1",
"Comprehensive Net Income": "6.68",
"Other Net Income": "-4.50",
"Other Compr. Net Income": "-4.52",
"Economic Capital Ratio": "-11.3"
},
"2010": {
"Liabilities": "-15.6",
"Assets": "-1.54",
"Stockholders Equity": "-12.6",
"ECR before LimitedLiability": "-20.2",
"Long-term Debt": "-12.3",
"Other Liabilities": "-6.87",
"Liabilities, Current": "3.71",
"Assets, Current": "-2.12",
"Comprehensive Net Income": "-2.33",
"Property, Plant and Equipment": "12.8",
"Other Assets": "-3.05",
"Oil and Gas Property": "-5.37",
"Revenues": "-3.30",
"Other Revenues": "-3.22",
"Operating Expenses": "-15.4",
"Expenses": "8.31",
"Depreciation, Depletion, Amortization": "-4.62",
"Other Expenses": "29.8",
"Other Compr. Net Income": "-1.41",
"Other Net Income": "-5.54",
"Economic Capital Ratio": "-19.3"
},
"2011": {
"Liabilities": "-16.3",
"Stockholders Equity": "-9.42",
"ECR before LimitedLiability": "15.6",
"Long-term Debt": "-10.5",
"Liabilities, Current": "4.00",
"Other Liabilities": "-9.57",
"Revenues": "5.69",
"Net Income": "15.2",
"Other Revenues": "5.75",
"Other Expenses": "19.3",
"Expenses": "17.0",
"General and Administrative Expense": "7.07",
"Depreciation, Depletion, Amortization": "-5.12",
"Operating Expenses": "-3.60",
"Assets, Current": "-3.06",
"Other Assets": "-2.57",
"Oil and Gas Property": "-8.55",
"Property, Plant and Equipment": "31.4",
"Comprehensive Net Income": "18.9",
"Other Net Income": "-6.97",
"Other Compr. Net Income": "3.33",
"Economic Capital Ratio": "-1.22"
},
"2012": {
"Other Liabilities": "-8.01",
"Liabilities": "-13.1",
"Stockholders Equity": "-7.93",
"ECR before LimitedLiability": "28.9",
"Liabilities, Current": "3.94",
"Long-term Debt": "-8.99",
"Revenues": "11.6",
"Net Income": "28.7",
"Other Revenues": "11.8",
"Expenses": "21.7",
"Operating Expenses": "-8.72",
"Other Expenses": "28.9",
"Depreciation, Depletion, Amortization": "-6.65",
"General and Administrative Expense": "8.42",
"Oil and Gas Property": "-11.5",
"Property, Plant and Equipment": "29.2",
"Assets, Current": "-2.70",
"Comprehensive Net Income": "25.9",
"Other Net Income": "-5.13",
"Other Compr. Net Income": "-2.33",
"Economic Capital Ratio": "3.39"
},
"2013": {
"Liabilities": "-9.84",
"Stockholders Equity": "-10.6",
"ECR before LimitedLiability": "17.6",
"Liabilities, Current": "6.33",
"Long-term Debt": "-8.70",
"Other Liabilities": "-7.93",
"Other Assets": "-1.66",
"Assets": "-2.51",
"Property, Plant and Equipment": "30.2",
"Assets, Current": "-2.38",
"Oil and Gas Property": "-11.8",
"Revenues": "22.3",
"Net Income": "24.1",
"Other Revenues": "22.2",
"Expenses": "13.1",
"Operating Expenses": "-13.3",
"General and Administrative Expense": "7.57",
"Depreciation, Depletion, Amortization": "-9.17",
"Other Expenses": "31.9",
"Comprehensive Net Income": "22.9",
"Other Net Income": "-10.6",
"Economic Capital Ratio": "0.863"
},
"2014": {
"Other Liabilities": "-3.22",
"Liabilities": "-12.7",
"Assets": "-4.25",
"Stockholders Equity": "-14.9",
"ECR before LimitedLiability": "25.6",
"Long-term Debt": "-16.1",
"Liabilities, Current": "5.91",
"Property, Plant and Equipment": "25.5",
"Oil and Gas Property": "-12.5",
"Assets, Current": "-4.21",
"Gains/Losses on Derivatives": "4.41",
"Revenues": "25.5",
"Net Income": "25.7",
"Other Revenues": "23.5",
"Operating Expenses": "-26.0",
"Expenses": "14.5",
"General and Administrative Expense": "8.14",
"Depreciation, Depletion, Amortization": "-7.15",
"Other Expenses": "26.9",
"Comprehensive Net Income": "25.7",
"Other Net Income": "-9.47",
"Economic Capital Ratio": "0.551"
},
"2015": {
"Liabilities, Current": "8.48",
"Liabilities": "-17.0",
"Assets": "8.83",
"Stockholders Equity": "-3.20",
"ECR before LimitedLiability": "49.2",
"Long-term Debt": "-21.2",
"Other Liabilities": "-5.70",
"Assets, Current": "-4.84",
"Oil and Gas Property": "-12.3",
"Property, Plant and Equipment": "22.4",
"Other Revenues": "18.3",
"Revenues": "18.7",
"Net Income": "25.6",
"Depreciation, Depletion, Amortization": "-6.61",
"Expenses": "22.8",
"Other Expenses": "26.0",
"Operating Expenses": "-13.1",
"General and Administrative Expense": "9.05",
"Comprehensive Net Income": "25.8",
"Other Net Income": "-6.61",
"Economic Capital Ratio": "27.5"
},
"2016": {
"Long-term Debt": "-11.2",
"Liabilities": "-5.82",
"Stockholders Equity": "-4.58",
"ECR before LimitedLiability": "18.9",
"Other Liabilities": "-4.00",
"Liabilities, Current": "8.32",
"Gains/Losses on Derivatives": "-0.518",
"Revenues": "13.5",
"Net Income": "18.3",
"Other Revenues": "14.1",
"Expenses": "13.5",
"General and Administrative Expense": "9.61",
"Depreciation, Depletion, Amortization": "-7.59",
"Operating Expenses": "-27.3",
"Other Expenses": "20.9",
"Assets, Current": "-2.62",
"Oil and Gas Property": "-14.6",
"Other Assets": "2.42",
"Property, Plant and Equipment": "19.3",
"Other Net Income": "-8.32",
"Comprehensive Net Income": "18.5",
"Economic Capital Ratio": "0.342"
},
"2017": {
"Other Assets": "7.39",
"Assets": "-3.86",
"Stockholders Equity": "-7.31",
"ECR before LimitedLiability": "15.7",
"Oil and Gas Property": "-10.8",
"Property, Plant and Equipment": "5.18",
"Revenues": "27.8",
"Net Income": "17.1",
"Other Revenues": "28.2",
"Revenue from Contract with Customer": "-0.759",
"Operating Expenses": "-27.1",
"Expenses": "3.01",
"Other Expenses": "34.3",
"General and Administrative Expense": "10.2",
"Depreciation, Depletion, Amortization": "-7.81",
"Long-term Debt": "-6.49",
"Other Liabilities": "1.24",
"Liabilities, Current": "4.16",
"Comprehensive Net Income": "17.1",
"Other Net Income": "-11.6",
"Economic Capital Ratio": "4.08"
},
"2018": {
"Other Assets": "1.44",
"Assets": "-3.88",
"Liabilities, Current": "9.62",
"Stockholders Equity": "-10.0",
"ECR before LimitedLiability": "20.5",
"Property, Plant and Equipment": "7.44",
"Assets, Current": "-1.21",
"Oil and Gas Property": "-7.77",
"Gains/Losses on Derivatives": "1.05",
"Revenues": "25.1",
"Net Income": "23.4",
"Depreciation, Depletion, Amortization": "-4.64",
"Revenue from Contract with Customer": "46.9",
"Other Revenues": "-19.6",
"Other Liabilities": "-1.31",
"Long-term Debt": "-10.6",
"Comprehensive Net Income": "23.6",
"Other Expenses": "15.7",
"Operating Expenses": "-17.8",
"General and Administrative Expense": "6.42",
"Economic Capital Ratio": "6.11"
},
"2019": {
"Liabilities, Current": "8.05",
"Liabilities": "-6.32",
"Stockholders Equity": "-8.52",
"ECR before LimitedLiability": "26.7",
"Long-term Debt": "-6.33",
"Other Liabilities": "2.46",
"Deferred Tax Liab., Net": "-11.7",
"Revenues": "18.9",
"Net Income": "32.5",
"Other Revenues": "-15.1",
"Revenue from Contract with Customer": "35.2",
"Expenses": "11.1",
"Other Expenses": "18.5",
"Depreciation, Depletion, Amortization": "-2.68",
"Cost of Goods and Services Sold": "3.22",
"General and Administrative Expense": "3.72",
"Operating Expenses": "-11.1",
"Oil and Gas Property": "-6.58",
"Property, Plant and Equipment": "9.11",
"Comprehensive Net Income": "32.9",
"Economic Capital Ratio": "16.8"
},
"2020": {
"Liabilities, Current": "6.54",
"Liabilities": "-6.86",
"Assets": "2.55",
"ECR before LimitedLiability": "36.0",
"Long-term Debt": "-5.86",
"Other Liabilities": "3.82",
"Deferred Tax Liab., Net": "-12.4",
"Property, Plant and Equipment": "23.0",
"Assets, Current": "-2.40",
"Oil and Gas Property": "-8.02",
"Other Revenues": "-11.4",
"Revenues": "10.9",
"Net Income": "35.3",
"Revenue from Contract with Customer": "23.2",
"Depreciation, Depletion, Amortization": "-3.13",
"Expenses": "27.1",
"Operating Expenses": "19.7",
"Cost of Goods and Services Sold": "2.91",
"General and Administrative Expense": "4.11",
"Comprehensive Net Income": "35.4",
"Economic Capital Ratio": "23.4"
},
"2021": {
"Deferred Tax Liab., Net": "-12.7",
"Liabilities": "-2.26",
"Assets": "9.07",
"Stockholders Equity": "13.9",
"ECR before LimitedLiability": "17.1",
"Liabilities, Current": "11.2",
"Other Liabilities": "2.95",
"Long-term Debt": "-5.56",
"Property, Plant and Equipment": "26.4",
"Oil and Gas Property": "-4.99",
"Other Revenues": "-11.5",
"Revenues": "-10.2",
"Net Income": "9.13",
"Expenses": "17.6",
"Other Expenses": "1.57",
"Cost of Goods and Services Sold": "2.96",
"General and Administrative Expense": "3.51",
"Operating Expenses": "7.99",
"Comprehensive Net Income": "9.39",
"Other Net Income": "2.86",
"Economic Capital Ratio": "11.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000858470_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "281,502",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "221,270",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "68,374",
"Liabilities, Current": "308,741",
"Long-term Debt": "862,510",
"Oil and Gas Property": "0",
"Operating Expenses": "593,704",
"Other Assets": "43,700",
"Other Compr. Net Income": "-143,990",
"Other Expenses": "-200,367",
"Other Liabilities": "699,636",
"Other Net Income": "-3,303",
"Other Revenues": "879,276",
"Property, Plant and Equipment": "3,358,199",
"Revenue from Contract with Customer": "0",
"Taxes": "44,649"
},
"output_variables": {
"Liabilities": "1,870,887",
"Assets": "3,683,401",
"Revenues": "879,276",
"Expenses": "727,630",
"Stockholders Equity": "1,812,514",
"Net Income": "148,343",
"Comprehensive Net Income": "4,353",
"BaseVar": "3,864,747",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "203,008",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "327,083",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "79,177",
"Liabilities, Current": "303,835",
"Long-term Debt": "1,079,490",
"Oil and Gas Property": "0",
"Operating Expenses": "683,890",
"Other Assets": "39,263",
"Other Compr. Net Income": "-46,119",
"Other Expenses": "-349,042",
"Other Liabilities": "749,006",
"Other Net Income": "38,353",
"Other Revenues": "844,035",
"Property, Plant and Equipment": "3,762,760",
"Revenue from Contract with Customer": "0",
"Taxes": "37,894"
},
"output_variables": {
"Liabilities": "2,132,331",
"Assets": "4,005,031",
"Revenues": "844,035",
"Expenses": "779,002",
"Stockholders Equity": "1,872,700",
"Net Income": "103,386",
"Comprehensive Net Income": "57,267",
"BaseVar": "4,127,337",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "345,800",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "343,141",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "104,667",
"Liabilities, Current": "343,344",
"Long-term Debt": "1,042,081",
"Oil and Gas Property": "0",
"Operating Expenses": "736,396",
"Other Assets": "51,109",
"Other Compr. Net Income": "108,230",
"Other Expenses": "-362,605",
"Other Liabilities": "841,300",
"Other Net Income": "-8,281",
"Other Revenues": "979,864",
"Property, Plant and Equipment": "3,934,584",
"Revenue from Contract with Customer": "0",
"Taxes": "27,576"
},
"output_variables": {
"Liabilities": "2,226,725",
"Assets": "4,331,493",
"Revenues": "979,864",
"Expenses": "849,175",
"Stockholders Equity": "2,104,768",
"Net Income": "122,408",
"Comprehensive Net Income": "230,638",
"BaseVar": "4,485,350",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "90%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "270,310",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "451,405",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "121,239",
"Liabilities, Current": "444,139",
"Long-term Debt": "1,119,191",
"Oil and Gas Property": "0",
"Operating Expenses": "949,048",
"Other Assets": "35,026",
"Other Compr. Net Income": "-80,667",
"Other Expenses": "-515,408",
"Other Liabilities": "921,536",
"Other Net Income": "-17,658",
"Other Revenues": "1,204,546",
"Property, Plant and Equipment": "4,310,977",
"Revenue from Contract with Customer": "0",
"Taxes": "48,874"
},
"output_variables": {
"Liabilities": "2,484,866",
"Assets": "4,616,313",
"Revenues": "1,204,546",
"Expenses": "1,055,158",
"Stockholders Equity": "2,131,447",
"Net Income": "131,730",
"Comprehensive Net Income": "51,063",
"BaseVar": "5,012,567",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "83%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "378,899",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "651,052",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "104,606",
"Liabilities, Current": "407,905",
"Long-term Debt": "1,267,107",
"Oil and Gas Property": "0",
"Operating Expenses": "1,217,149",
"Other Assets": "55,954",
"Other Compr. Net Income": "-32,241",
"Other Expenses": "-592,938",
"Other Liabilities": "1,101,466",
"Other Net Income": "-43,591",
"Other Revenues": "1,746,278",
"Property, Plant and Equipment": "4,546,227",
"Revenue from Contract with Customer": "0",
"Taxes": "43,045"
},
"output_variables": {
"Liabilities": "2,776,478",
"Assets": "4,981,080",
"Revenues": "1,746,278",
"Expenses": "1,422,914",
"Stockholders Equity": "2,204,602",
"Net Income": "279,773",
"Comprehensive Net Income": "247,532",
"BaseVar": "5,890,694",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "87%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "413,447",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "632,760",
"Gains/Losses on Derivatives": "219,319",
"General and Administrative Expense": "82,590",
"Liabilities, Current": "499,018",
"Long-term Debt": "1,916,262",
"Oil and Gas Property": "0",
"Operating Expenses": "2,087,025",
"Other Assets": "98,558",
"Other Compr. Net Income": "6,210",
"Other Expenses": "-834,429",
"Other Liabilities": "879,703",
"Other Net Income": "-53,585",
"Other Revenues": "1,953,692",
"Property, Plant and Equipment": "4,925,711",
"Revenue from Contract with Customer": "0",
"Taxes": "47,012"
},
"output_variables": {
"Liabilities": "3,294,983",
"Assets": "5,437,716",
"Revenues": "2,173,011",
"Expenses": "2,014,958",
"Stockholders Equity": "2,142,733",
"Net Income": "104,468",
"Comprehensive Net Income": "110,678",
"BaseVar": "6,999,963",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "144,786",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "622,211",
"Gains/Losses on Derivatives": "56,686",
"General and Administrative Expense": "69,444",
"Liabilities, Current": "235,552",
"Long-term Debt": "2,174,630",
"Oil and Gas Property": "0",
"Operating Expenses": "1,457,793",
"Other Assets": "140,234",
"Other Compr. Net Income": "1,786",
"Other Expenses": "-807,846",
"Other Liabilities": "842,529",
"Other Net Income": "-86,630",
"Other Revenues": "1,300,464",
"Property, Plant and Equipment": "4,976,879",
"Revenue from Contract with Customer": "0",
"Taxes": "42,809"
},
"output_variables": {
"Liabilities": "3,252,711",
"Assets": "5,261,899",
"Revenues": "1,357,150",
"Expenses": "1,384,411",
"Stockholders Equity": "2,009,188",
"Net Income": "-113,891",
"Comprehensive Net Income": "-112,105",
"BaseVar": "6,011,891",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "715,881",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "590,128",
"Gains/Losses on Derivatives": "-38,950",
"General and Administrative Expense": "87,242",
"Liabilities, Current": "257,812",
"Long-term Debt": "1,681,384",
"Oil and Gas Property": "0",
"Operating Expenses": "1,717,897",
"Other Assets": "156,563",
"Other Compr. Net Income": "1,350",
"Other Expenses": "-949,068",
"Other Liabilities": "615,706",
"Other Net Income": "-97,379",
"Other Revenues": "1,194,627",
"Property, Plant and Equipment": "4,250,125",
"Revenue from Contract with Customer": "0",
"Taxes": "29,223"
},
"output_variables": {
"Liabilities": "2,554,902",
"Assets": "5,122,569",
"Revenues": "1,155,677",
"Expenses": "1,475,422",
"Stockholders Equity": "2,567,667",
"Net Income": "-417,124",
"Comprehensive Net Income": "-415,774",
"BaseVar": "5,531,229",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "764,957",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "568,817",
"Gains/Losses on Derivatives": "16,926",
"General and Administrative Expense": "97,786",
"Liabilities, Current": "630,050",
"Long-term Debt": "1,301,215",
"Oil and Gas Property": "0",
"Operating Expenses": "1,803,428",
"Other Assets": "890,183",
"Other Compr. Net Income": "1,092",
"Other Expenses": "-1,028,918",
"Other Liabilities": "272,174",
"Other Net Income": "-189,226",
"Other Revenues": "1,747,293",
"Property, Plant and Equipment": "3,072,204",
"Revenue from Contract with Customer": "0",
"Taxes": "33,487"
},
"output_variables": {
"Liabilities": "2,203,439",
"Assets": "4,727,344",
"Revenues": "1,764,219",
"Expenses": "1,474,600",
"Stockholders Equity": "2,523,905",
"Net Income": "100,393",
"Comprehensive Net Income": "101,485",
"BaseVar": "5,591,456",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "90%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "544,545",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "417,479",
"Gains/Losses on Derivatives": "44,432",
"General and Administrative Expense": "96,641",
"Liabilities, Current": "287,264",
"Long-term Debt": "1,336,897",
"Oil and Gas Property": "0",
"Operating Expenses": "1,401,157",
"Other Assets": "190,678",
"Other Compr. Net Income": "2,360",
"Other Expenses": "-395,668",
"Other Liabilities": "486,509",
"Other Net Income": "-88,827",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,463,606",
"Revenue from Contract with Customer": "2,143,716",
"Taxes": "22,642"
},
"output_variables": {
"Liabilities": "2,110,670",
"Assets": "4,198,829",
"Revenues": "2,188,148",
"Expenses": "1,542,251",
"Stockholders Equity": "2,088,159",
"Net Income": "557,070",
"Comprehensive Net Income": "559,430",
"BaseVar": "5,524,133",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "101%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "568,248",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "702,104",
"Depreciation, Depletion, Amortization": "405,733",
"Gains/Losses on Derivatives": "80,808",
"General and Administrative Expense": "94,870",
"Liabilities, Current": "328,034",
"Long-term Debt": "1,272,907",
"Oil and Gas Property": "0",
"Operating Expenses": "1,189,561",
"Other Assets": "63,291",
"Other Compr. Net Income": "-3,077",
"Other Expenses": "-298,502",
"Other Liabilities": "32,713",
"Other Net Income": "23,508",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,855,706",
"Revenue from Contract with Customer": "1,985,469",
"Taxes": "17,053"
},
"output_variables": {
"Liabilities": "2,335,758",
"Assets": "4,487,245",
"Revenues": "2,066,277",
"Expenses": "1,408,715",
"Stockholders Equity": "2,151,487",
"Net Income": "681,070",
"Comprehensive Net Income": "677,993",
"BaseVar": "5,582,479",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "102%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "415,715",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "774,195",
"Depreciation, Depletion, Amortization": "390,903",
"Gains/Losses on Derivatives": "61,404",
"General and Administrative Expense": "105,391",
"Liabilities, Current": "390,226",
"Long-term Debt": "1,112,691",
"Oil and Gas Property": "0",
"Operating Expenses": "88,822",
"Other Assets": "63,211",
"Other Compr. Net Income": "1,059",
"Other Expenses": "611,696",
"Other Liabilities": "30,713",
"Other Net Income": "-54,903",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,044,606",
"Revenue from Contract with Customer": "1,405,220",
"Taxes": "14,380"
},
"output_variables": {
"Liabilities": "2,307,825",
"Assets": "4,523,532",
"Revenues": "1,466,624",
"Expenses": "1,211,192",
"Stockholders Equity": "2,215,707",
"Net Income": "200,529",
"Comprehensive Net Income": "201,588",
"BaseVar": "5,110,621",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "89%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,136,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "3,101,000",
"Depreciation, Depletion, Amortization": "693,000",
"Gains/Losses on Derivatives": "-221,000",
"General and Administrative Expense": "270,000",
"Liabilities, Current": "1,220,000",
"Long-term Debt": "3,758,000",
"Oil and Gas Property": "0",
"Operating Expenses": "837,000",
"Other Assets": "389,000",
"Other Compr. Net Income": "-1,000",
"Other Expenses": "344,000",
"Other Liabilities": "33,000",
"Other Net Income": "-64,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "17,375,000",
"Revenue from Contract with Customer": "3,670,000",
"Taxes": "83,000"
},
"output_variables": {
"Liabilities": "8,112,000",
"Assets": "19,900,000",
"Revenues": "3,449,000",
"Expenses": "2,227,000",
"Stockholders Equity": "11,788,000",
"Net Income": "1,158,000",
"Comprehensive Net Income": "1,157,000",
"BaseVar": "17,565,420",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "99%"
}
}
},
"top_rated": false,
"trend": -14.0,
"value": 0.9901112044590563,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000858470.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000858470.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000858470.svg"
},
{
"company_id": "0001288403",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001288403.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001288403.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001288403.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001288403_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001288403_main_keyfigs.svg",
"name": "W T Offshore INC",
"rank": 37,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001288403.svg",
"report_text": "The relative strengths and weaknesses of W T Offshore INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of W T Offshore INC compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 35% points.The greatest weakness of W T Offshore INC is the variable Other Revenues, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 97%, being 9.4% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001288403_2022_W_T_Offshore_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "18.5",
"Stockholders Equity": "5.01",
"ECR before LimitedLiability": "52.2",
"Long-term Debt": "11.7",
"Other Liabilities": "8.07",
"Assets, Current": "-0.441",
"Assets": "-0.374",
"Oil and Gas Property": "-1.16",
"Property, Plant and Equipment": "3.56",
"Revenues": "49.1",
"Net Income": "27.5",
"Other Revenues": "49.2",
"Other Expenses": "-21.3",
"Expenses": "-7.68",
"General and Administrative Expense": "6.81",
"Depreciation, Depletion, Amortization": "-16.6",
"Operating Expenses": "23.1",
"Taxes": "0.477",
"Comprehensive Net Income": "27.7",
"Other Net Income": "-10.3",
"Economic Capital Ratio": "35.5"
},
"2012": {
"Other Liabilities": "8.67",
"Liabilities": "21.1",
"Assets": "0.975",
"Stockholders Equity": "19.3",
"ECR before LimitedLiability": "66.4",
"Liabilities, Current": "2.72",
"Long-term Debt": "11.3",
"Oil and Gas Property": "-2.85",
"Other Assets": "-0.457",
"Property, Plant and Equipment": "11.0",
"Revenues": "33.1",
"Net Income": "27.4",
"Other Revenues": "33.3",
"Taxes": "0.301",
"Comprehensive Net Income": "27.3",
"Other Net Income": "-4.84",
"Operating Expenses": "19.6",
"Other Expenses": "-11.4",
"Depreciation, Depletion, Amortization": "-14.6",
"General and Administrative Expense": "6.94",
"Economic Capital Ratio": "40.8"
},
"2013": {
"Liabilities": "23.9",
"Assets": "0.483",
"Stockholders Equity": "18.7",
"ECR before LimitedLiability": "51.5",
"Liabilities, Current": "3.99",
"Long-term Debt": "12.0",
"Other Liabilities": "10.1",
"Property, Plant and Equipment": "12.0",
"Assets, Current": "-0.603",
"Oil and Gas Property": "-3.04",
"Revenues": "36.3",
"Net Income": "18.9",
"Other Revenues": "36.2",
"Expenses": "-6.12",
"Operating Expenses": "18.2",
"General and Administrative Expense": "5.45",
"Depreciation, Depletion, Amortization": "-17.9",
"Other Expenses": "-11.7",
"Comprehensive Net Income": "18.7",
"Other Net Income": "-8.85",
"Economic Capital Ratio": "34.8"
},
"2014": {
"Other Liabilities": "9.06",
"Liabilities": "21.4",
"Assets": "1.85",
"Stockholders Equity": "22.9",
"ECR before LimitedLiability": "64.3",
"Long-term Debt": "10.3",
"Liabilities, Current": "3.83",
"Property, Plant and Equipment": "16.5",
"Oil and Gas Property": "-3.12",
"Assets, Current": "-0.947",
"Revenues": "31.7",
"Net Income": "25.2",
"Other Revenues": "32.7",
"Operating Expenses": "19.9",
"Expenses": "1.49",
"General and Administrative Expense": "3.98",
"Depreciation, Depletion, Amortization": "-20.0",
"Other Expenses": "-1.63",
"Comprehensive Net Income": "25.2",
"Other Net Income": "-7.02",
"Economic Capital Ratio": "39.2"
},
"2015": {
"Liabilities": "-0.961",
"Stockholders Equity": "4.71",
"ECR before LimitedLiability": "3.26",
"Long-term Debt": "-0.543",
"Assets, Current": "-4.30",
"Assets": "-10.1",
"Oil and Gas Property": "-20.6",
"Property, Plant and Equipment": "23.4",
"Other Revenues": "14.7",
"Revenues": "14.1",
"Net Income": "-12.9",
"Gains/Losses on Derivatives": "-0.810",
"Depreciation, Depletion, Amortization": "-14.7",
"Expenses": "-23.4",
"Other Expenses": "-26.3",
"Operating Expenses": "15.1",
"General and Administrative Expense": "3.57",
"Comprehensive Net Income": "-12.5",
"Other Net Income": "-3.27",
"Other Compr. Net Income": "0.489",
"Economic Capital Ratio": "-18.4"
},
"2016": {
"Long-term Debt": "1.72",
"Liabilities": "2.36",
"Stockholders Equity": "-8.21",
"ECR before LimitedLiability": "0.885",
"Other Liabilities": "1.00",
"Other Assets": "1.26",
"Assets": "-25.4",
"Property, Plant and Equipment": "0.935",
"Assets, Current": "-4.66",
"Oil and Gas Property": "-29.7",
"Gains/Losses on Derivatives": "0.882",
"Revenues": "8.96",
"Net Income": "-0.927",
"Other Revenues": "8.63",
"Expenses": "-61.2",
"General and Administrative Expense": "1.10",
"Depreciation, Depletion, Amortization": "-25.8",
"Operating Expenses": "4.83",
"Other Expenses": "-75.0",
"Other Net Income": "1.92",
"Economic Capital Ratio": "-17.6"
},
"2017": {
"Long-term Debt": "18.0",
"Liabilities": "24.9",
"Assets": "-0.997",
"Stockholders Equity": "7.09",
"ECR before LimitedLiability": "49.0",
"Other Liabilities": "7.49",
"Liabilities, Current": "0.903",
"Other Assets": "1.32",
"Oil and Gas Property": "-2.42",
"Property, Plant and Equipment": "0.966",
"Revenues": "55.4",
"Net Income": "27.6",
"Other Revenues": "56.7",
"Operating Expenses": "23.3",
"Expenses": "-15.3",
"Other Expenses": "-30.9",
"General and Administrative Expense": "4.28",
"Depreciation, Depletion, Amortization": "-12.6",
"Comprehensive Net Income": "27.6",
"Other Net Income": "-6.74",
"Economic Capital Ratio": "37.4"
},
"2018": {
"Liabilities": "26.3",
"Assets": "2.00",
"Stockholders Equity": "4.93",
"ECR before LimitedLiability": "66.7",
"Liabilities, Current": "-2.69",
"Other Liabilities": "10.9",
"Long-term Debt": "19.2",
"Other Assets": "-2.16",
"Assets, Current": "-1.19",
"Oil and Gas Property": "4.46",
"Revenues": "50.3",
"Net Income": "46.6",
"Revenue from Contract with Customer": "78.8",
"Other Revenues": "-24.6",
"Cost of Goods and Services Sold": "1.15",
"Expenses": "-6.03",
"Depreciation, Depletion, Amortization": "-13.8",
"Other Expenses": "6.05",
"Other Net Income": "2.50",
"Comprehensive Net Income": "46.7",
"Economic Capital Ratio": "52.3"
},
"2019": {
"Liabilities": "21.1",
"Stockholders Equity": "9.38",
"ECR before LimitedLiability": "45.6",
"Long-term Debt": "17.8",
"Other Liabilities": "3.96",
"Deferred Tax Liab., Net": "0.927",
"Revenues": "34.8",
"Net Income": "24.2",
"Other Revenues": "-17.9",
"Revenue from Contract with Customer": "58.3",
"Taxes": "0.867",
"Expenses": "-8.98",
"Other Expenses": "2.12",
"Depreciation, Depletion, Amortization": "-8.66",
"Cost of Goods and Services Sold": "3.66",
"Operating Expenses": "-6.36",
"Oil and Gas Property": "-2.73",
"Property, Plant and Equipment": "2.67",
"Other Assets": "1.30",
"Comprehensive Net Income": "24.8",
"Economic Capital Ratio": "35.6"
},
"2020": {
"Liabilities, Current": "4.78",
"Liabilities": "24.9",
"Stockholders Equity": "25.2",
"ECR before LimitedLiability": "69.5",
"Long-term Debt": "15.5",
"Other Liabilities": "5.95",
"Other Revenues": "-12.5",
"Revenues": "21.6",
"Net Income": "39.3",
"Revenue from Contract with Customer": "36.9",
"Depreciation, Depletion, Amortization": "-6.74",
"Expenses": "7.59",
"Operating Expenses": "-5.72",
"Cost of Goods and Services Sold": "3.05",
"Other Expenses": "16.5",
"Property, Plant and Equipment": "3.61",
"Oil and Gas Property": "-1.78",
"Other Assets": "1.34",
"Comprehensive Net Income": "39.6",
"Other Net Income": "7.78",
"Economic Capital Ratio": "56.9"
},
"2021": {
"Liabilities": "20.1",
"Stockholders Equity": "15.4",
"ECR before LimitedLiability": "15.4",
"Other Liabilities": "4.40",
"Long-term Debt": "13.8",
"Other Revenues": "-17.8",
"Revenues": "16.8",
"Net Income": "-2.94",
"Gains/Losses on Derivatives": "3.73",
"Revenue from Contract with Customer": "35.0",
"Expenses": "-3.42",
"Other Expenses": "-4.27",
"Cost of Goods and Services Sold": "4.67",
"Depreciation, Depletion, Amortization": "-3.30",
"Operating Expenses": "-2.57",
"Property, Plant and Equipment": "4.50",
"Assets, Current": "2.84",
"Other Assets": "3.23",
"Oil and Gas Property": "-7.53",
"Other Net Income": "-14.7",
"Economic Capital Ratio": "9.38"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001288403_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "161,188",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "299,015",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "74,296",
"Liabilities, Current": "287,885",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "49,631",
"Other Compr. Net Income": "0",
"Other Expenses": "398,034",
"Other Liabilities": "0",
"Other Net Income": "-22,610",
"Other Revenues": "971,047",
"Property, Plant and Equipment": "1,658,106",
"Revenue from Contract with Customer": "0",
"Taxes": "4,275"
},
"output_variables": {
"Liabilities": "287,885",
"Assets": "1,868,925",
"Revenues": "971,047",
"Expenses": "775,620",
"Stockholders Equity": "1,581,040",
"Net Income": "172,817",
"Comprehensive Net Income": "172,817",
"BaseVar": "2,175,357",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "127%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "240,123",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "336,177",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "82,017",
"Liabilities, Current": "274,609",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "48,409",
"Other Compr. Net Income": "0",
"Other Expenses": "405,236",
"Other Liabilities": "0",
"Other Net Income": "215",
"Other Revenues": "874,491",
"Property, Plant and Equipment": "2,060,455",
"Revenue from Contract with Customer": "0",
"Taxes": "5,840"
},
"output_variables": {
"Liabilities": "274,609",
"Assets": "2,348,987",
"Revenues": "874,491",
"Expenses": "829,270",
"Stockholders Equity": "2,074,378",
"Net Income": "45,436",
"Comprehensive Net Income": "45,436",
"BaseVar": "2,368,263",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "121%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "173,602",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "430,611",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "81,874",
"Liabilities, Current": "293,104",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "57,876",
"Other Compr. Net Income": "0",
"Other Expenses": "432,150",
"Other Liabilities": "0",
"Other Net Income": "19,004",
"Other Revenues": "984,088",
"Property, Plant and Equipment": "2,275,824",
"Revenue from Contract with Customer": "0",
"Taxes": "7,135"
},
"output_variables": {
"Liabilities": "293,104",
"Assets": "2,507,302",
"Revenues": "984,088",
"Expenses": "951,770",
"Stockholders Equity": "2,214,198",
"Net Income": "51,322",
"Comprehensive Net Income": "51,322",
"BaseVar": "2,612,217",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "182,562",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "490,469",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "86,999",
"Liabilities, Current": "284,498",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "32,688",
"Other Compr. Net Income": "0",
"Other Expenses": "383,703",
"Other Liabilities": "0",
"Other Net Income": "8,734",
"Other Revenues": "948,708",
"Property, Plant and Equipment": "2,493,857",
"Revenue from Contract with Customer": "0",
"Taxes": "7,932"
},
"output_variables": {
"Liabilities": "284,498",
"Assets": "2,709,107",
"Revenues": "948,708",
"Expenses": "969,103",
"Stockholders Equity": "2,424,609",
"Net Income": "-11,661",
"Comprehensive Net Income": "-11,661",
"BaseVar": "2,691,260",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "169,310",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "373,368",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "73,110",
"Liabilities, Current": "227,493",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "48,663",
"Other Compr. Net Income": "0",
"Other Expenses": "1,105,096",
"Other Liabilities": "0",
"Other Net Income": "2,593",
"Other Revenues": "507,265",
"Property, Plant and Equipment": "990,049",
"Revenue from Contract with Customer": "0",
"Taxes": "3,002"
},
"output_variables": {
"Liabilities": "227,493",
"Assets": "1,208,022",
"Revenues": "507,265",
"Expenses": "1,554,576",
"Stockholders Equity": "980,529",
"Net Income": "-1,044,718",
"Comprehensive Net Income": "-1,044,718",
"BaseVar": "1,997,707",
"ECR before LimitedLiability": "-112%",
"Economic Capital Ratio": "27%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "191,741",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "194,038",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "59,740",
"Liabilities, Current": "203,029",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "90,932",
"Other Compr. Net Income": "0",
"Other Expenses": "524,302",
"Other Liabilities": "0",
"Other Net Income": "130,963",
"Other Revenues": "399,986",
"Property, Plant and Equipment": "547,053",
"Revenue from Contract with Customer": "0",
"Taxes": "1,889"
},
"output_variables": {
"Liabilities": "203,029",
"Assets": "829,726",
"Revenues": "399,986",
"Expenses": "779,969",
"Stockholders Equity": "626,697",
"Net Income": "-249,020",
"Comprehensive Net Income": "-249,020",
"BaseVar": "1,329,147",
"ECR before LimitedLiability": "0.88%",
"Economic Capital Ratio": "55%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "190,680",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "138,510",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "59,744",
"Liabilities, Current": "168,262",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "137,884",
"Other Compr. Net Income": "0",
"Other Expenses": "210,419",
"Other Liabilities": "0",
"Other Net Income": "2,999",
"Other Revenues": "487,096",
"Property, Plant and Equipment": "579,016",
"Revenue from Contract with Customer": "0",
"Taxes": "1,740"
},
"output_variables": {
"Liabilities": "168,262",
"Assets": "907,580",
"Revenues": "487,096",
"Expenses": "410,413",
"Stockholders Equity": "739,318",
"Net Income": "79,682",
"Comprehensive Net Income": "79,682",
"BaseVar": "1,096,236",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "123%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "226,213",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "131,423",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "60,147",
"Liabilities, Current": "186,294",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "153,262",
"Other Assets": "107,232",
"Other Compr. Net Income": "0",
"Other Expenses": "-12,450",
"Other Liabilities": "0",
"Other Net Income": "2,335",
"Other Revenues": "0",
"Property, Plant and Equipment": "515,421",
"Revenue from Contract with Customer": "580,706",
"Taxes": "1,832"
},
"output_variables": {
"Liabilities": "186,294",
"Assets": "848,866",
"Revenues": "580,706",
"Expenses": "334,214",
"Stockholders Equity": "662,572",
"Net Income": "248,827",
"Comprehensive Net Income": "248,827",
"BaseVar": "1,086,278",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "147%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "141,752",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "129,038",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "55,107",
"Liabilities, Current": "189,960",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "210,231",
"Other Assets": "113,169",
"Other Compr. Net Income": "0",
"Other Expenses": "63,722",
"Other Liabilities": "0",
"Other Net Income": "-188",
"Other Revenues": "0",
"Property, Plant and Equipment": "748,798",
"Revenue from Contract with Customer": "534,896",
"Taxes": "2,524"
},
"output_variables": {
"Liabilities": "189,960",
"Assets": "1,003,719",
"Revenues": "534,896",
"Expenses": "460,622",
"Stockholders Equity": "813,759",
"Net Income": "74,086",
"Comprehensive Net Income": "74,086",
"BaseVar": "1,214,177",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "107,228",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "97,763",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "41,745",
"Liabilities, Current": "115,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "178,886",
"Other Assets": "146,476",
"Other Compr. Net Income": "0",
"Other Expenses": "30,023",
"Other Liabilities": "0",
"Other Net Income": "44,491",
"Other Revenues": "0",
"Property, Plant and Equipment": "686,878",
"Revenue from Contract with Customer": "346,634",
"Taxes": "4,918"
},
"output_variables": {
"Liabilities": "115,000",
"Assets": "940,582",
"Revenues": "346,634",
"Expenses": "353,335",
"Stockholders Equity": "825,582",
"Net Income": "37,790",
"Comprehensive Net Income": "37,790",
"BaseVar": "989,356",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "123%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "358,259",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "90,522",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "52,400",
"Liabilities, Current": "324,376",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "192,427",
"Other Assets": "169,696",
"Other Compr. Net Income": "0",
"Other Expenses": "84,917",
"Other Liabilities": "4,495",
"Other Net Income": "-169,148",
"Other Revenues": "0",
"Property, Plant and Equipment": "665,252",
"Revenue from Contract with Customer": "558,010",
"Taxes": "10,074"
},
"output_variables": {
"Liabilities": "328,871",
"Assets": "1,193,207",
"Revenues": "558,010",
"Expenses": "430,340",
"Stockholders Equity": "864,336",
"Net Income": "-41,478",
"Comprehensive Net Income": "-41,478",
"BaseVar": "1,478,688",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "97%"
}
}
},
"top_rated": false,
"trend": -30.0,
"value": 0.9731347520504052,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001288403.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001288403.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001288403.svg"
},
{
"company_id": "0000727538",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000727538.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000727538.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000727538.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000727538_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000727538_main_keyfigs.svg",
"name": "Apache Offshore Investment Partnership",
"rank": 38,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000727538.svg",
"report_text": "The relative strengths and weaknesses of Apache Offshore Investment Partnership are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Apache Offshore Investment Partnership compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 43% points.The greatest weakness of Apache Offshore Investment Partnership is the variable Revenues, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 97%, being 8.9% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000727538_2022_Apache_Offshore_Investment_Partnership.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "26.9",
"Assets": "-1.03",
"Stockholders Equity": "18.5",
"ECR before LimitedLiability": "73.2",
"Long-term Debt": "12.8",
"Liabilities, Current": "9.09",
"Other Liabilities": "8.88",
"Other Assets": "1.41",
"Oil and Gas Property": "-16.3",
"Property, Plant and Equipment": "3.89",
"Revenues": "42.8",
"Net Income": "36.7",
"Other Revenues": "42.8",
"Other Expenses": "-18.7",
"Expenses": "2.30",
"General and Administrative Expense": "6.39",
"Depreciation, Depletion, Amortization": "-8.79",
"Operating Expenses": "21.0",
"Comprehensive Net Income": "36.8",
"Other Net Income": "-8.39",
"Economic Capital Ratio": "56.4"
},
"2012": {
"Other Liabilities": "10.3",
"Liabilities": "32.1",
"Assets": "-4.59",
"Stockholders Equity": "31.6",
"ECR before LimitedLiability": "94.6",
"Liabilities, Current": "14.1",
"Long-term Debt": "13.3",
"Assets, Current": "-3.19",
"Oil and Gas Property": "-11.6",
"Property, Plant and Equipment": "3.83",
"Revenues": "34.9",
"Net Income": "42.0",
"Other Revenues": "35.0",
"Expenses": "11.6",
"Operating Expenses": "18.1",
"Other Expenses": "-8.19",
"Depreciation, Depletion, Amortization": "-6.07",
"General and Administrative Expense": "6.44",
"Comprehensive Net Income": "41.9",
"Other Net Income": "-4.86",
"Economic Capital Ratio": "69.1"
},
"2013": {
"Liabilities": "21.9",
"Stockholders Equity": "27.3",
"ECR before LimitedLiability": "62.8",
"Liabilities, Current": "4.18",
"Long-term Debt": "10.8",
"Other Liabilities": "9.09",
"Revenues": "21.7",
"Net Income": "24.2",
"Other Revenues": "21.7",
"Taxes": "0.699",
"Expenses": "10.6",
"Operating Expenses": "14.5",
"General and Administrative Expense": "3.93",
"Cost of Goods and Services Sold": "0.154",
"Depreciation, Depletion, Amortization": "-2.51",
"Other Expenses": "-6.15",
"Oil and Gas Property": "-0.201",
"Comprehensive Net Income": "24.0",
"Other Net Income": "-8.30",
"Other Compr. Net Income": "-0.178",
"Economic Capital Ratio": "46.1"
},
"2014": {
"Other Liabilities": "8.18",
"Liabilities": "22.5",
"Assets": "-1.76",
"Stockholders Equity": "35.5",
"ECR before LimitedLiability": "81.1",
"Long-term Debt": "9.34",
"Liabilities, Current": "7.51",
"Property, Plant and Equipment": "0.683",
"Oil and Gas Property": "-1.66",
"Assets, Current": "-1.45",
"Revenues": "15.6",
"Net Income": "29.2",
"Other Revenues": "16.3",
"Operating Expenses": "15.1",
"Expenses": "19.2",
"General and Administrative Expense": "2.60",
"Depreciation, Depletion, Amortization": "-1.19",
"Other Expenses": "2.01",
"Comprehensive Net Income": "29.3",
"Other Net Income": "-6.04",
"Economic Capital Ratio": "56.0"
},
"2015": {
"Liabilities, Current": "2.62",
"Liabilities": "15.0",
"Assets": "11.2",
"Stockholders Equity": "44.2",
"ECR before LimitedLiability": "94.1",
"Long-term Debt": "8.19",
"Other Liabilities": "5.03",
"Assets, Current": "5.57",
"Oil and Gas Property": "6.91",
"Property, Plant and Equipment": "-1.90",
"Other Revenues": "7.56",
"Revenues": "6.78",
"Net Income": "47.5",
"Depreciation, Depletion, Amortization": "0.904",
"Expenses": "42.8",
"Other Expenses": "17.7",
"Operating Expenses": "17.2",
"General and Administrative Expense": "3.16",
"Comprehensive Net Income": "48.1",
"Other Net Income": "-3.15",
"Economic Capital Ratio": "72.4"
},
"2016": {
"Long-term Debt": "1.64",
"Liabilities": "3.16",
"Stockholders Equity": "13.2",
"ECR before LimitedLiability": "-11.2",
"Other Liabilities": "0.649",
"Liabilities, Current": "1.50",
"Other Assets": "0.965",
"Assets": "-0.564",
"Property, Plant and Equipment": "-10.3",
"Assets, Current": "27.5",
"Oil and Gas Property": "1.55",
"Taxes": "0.361",
"Expenses": "-6.14",
"Net Income": "-53.1",
"Other Net Income": "-35.3",
"General and Administrative Expense": "3.46",
"Depreciation, Depletion, Amortization": "-18.2",
"Operating Expenses": "10.6",
"Other Expenses": "1.64",
"Comprehensive Net Income": "-52.9",
"Economic Capital Ratio": "-29.7"
},
"2017": {
"Long-term Debt": "11.6",
"Liabilities": "18.4",
"Assets": "8.18",
"Stockholders Equity": "35.6",
"ECR before LimitedLiability": "38.7",
"Other Liabilities": "4.67",
"Liabilities, Current": "3.11",
"Assets, Current": "14.5",
"Oil and Gas Property": "3.46",
"Property, Plant and Equipment": "-4.19",
"Operating Expenses": "15.4",
"Expenses": "10.4",
"Net Income": "0.723",
"Other Net Income": "-8.95",
"Taxes": "0.684",
"Other Expenses": "-10.3",
"General and Administrative Expense": "3.61",
"Depreciation, Depletion, Amortization": "1.23",
"Comprehensive Net Income": "0.722",
"Revenue from Contract with Customer": "-0.536",
"Economic Capital Ratio": "27.1"
},
"2018": {
"Deferred Tax Liab., Net": "0.497",
"Liabilities": "22.1",
"Stockholders Equity": "34.6",
"Assets, Current": "-0.622",
"ECR before LimitedLiability": "51.8",
"Liabilities, Current": "5.75",
"Other Liabilities": "6.47",
"Long-term Debt": "11.7",
"Revenues": "-3.45",
"Net Income": "13.0",
"Revenue from Contract with Customer": "10.1",
"Other Revenues": "-13.6",
"Cost of Goods and Services Sold": "0.442",
"Expenses": "10.6",
"Taxes": "0.729",
"Other Expenses": "0.986",
"Operating Expenses": "7.06",
"General and Administrative Expense": "1.14",
"Other Net Income": "5.78",
"Comprehensive Net Income": "13.0",
"Economic Capital Ratio": "37.4"
},
"2019": {
"Liabilities, Current": "2.31",
"Liabilities": "16.5",
"Assets": "5.66",
"Stockholders Equity": "35.6",
"ECR before LimitedLiability": "45.7",
"Long-term Debt": "11.9",
"Other Liabilities": "2.57",
"Assets, Current": "8.11",
"Oil and Gas Property": "2.45",
"Property, Plant and Equipment": "-2.33",
"Revenues": "-6.55",
"Net Income": "8.01",
"Other Revenues": "-9.73",
"Revenue from Contract with Customer": "3.08",
"Expenses": "15.0",
"Other Expenses": "5.74",
"Depreciation, Depletion, Amortization": "1.42",
"Cost of Goods and Services Sold": "2.08",
"Operating Expenses": "5.69",
"Comprehensive Net Income": "8.34",
"Economic Capital Ratio": "35.8"
},
"2020": {
"Liabilities, Current": "4.00",
"Liabilities": "17.7",
"Assets": "16.0",
"Stockholders Equity": "46.8",
"ECR before LimitedLiability": "57.5",
"Long-term Debt": "10.2",
"Other Liabilities": "3.83",
"Property, Plant and Equipment": "-4.03",
"Assets, Current": "14.7",
"Oil and Gas Property": "7.57",
"Other Revenues": "-8.16",
"Revenues": "-11.0",
"Net Income": "9.08",
"Revenue from Contract with Customer": "-2.44",
"Depreciation, Depletion, Amortization": "2.22",
"Expenses": "27.9",
"Operating Expenses": "8.39",
"Other Expenses": "14.0",
"Comprehensive Net Income": "9.26",
"Other Net Income": "-5.48",
"Economic Capital Ratio": "44.9"
},
"2021": {
"Liabilities": "19.4",
"Assets": "26.7",
"Stockholders Equity": "42.9",
"ECR before LimitedLiability": "14.9",
"Liabilities, Current": "7.60",
"Other Liabilities": "3.15",
"Long-term Debt": "9.37",
"Property, Plant and Equipment": "-6.65",
"Oil and Gas Property": "17.9",
"Assets, Current": "19.4",
"Other Revenues": "-12.0",
"Revenues": "-23.8",
"Expenses": "11.2",
"Net Income": "-22.4",
"Gains/Losses on Derivatives": "2.48",
"Revenue from Contract with Customer": "-14.7",
"Other Expenses": "2.98",
"Cost of Goods and Services Sold": "2.96",
"Comprehensive Net Income": "-22.2",
"Other Net Income": "-9.00",
"Economic Capital Ratio": "8.89"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000727538_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,694",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,054",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "397",
"Liabilities, Current": "717",
"Long-term Debt": "0",
"Oil and Gas Property": "9,918",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,941",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,196",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "717",
"Assets": "11,612",
"Revenues": "5,196",
"Expenses": "3,392",
"Stockholders Equity": "10,894",
"Net Income": "1,803",
"Comprehensive Net Income": "1,803",
"BaseVar": "11,489",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "148%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,238",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "898",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "392",
"Liabilities, Current": "235",
"Long-term Debt": "0",
"Oil and Gas Property": "8,980",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,598",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,377",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "235",
"Assets": "12,218",
"Revenues": "4,377",
"Expenses": "2,888",
"Stockholders Equity": "11,982",
"Net Income": "1,489",
"Comprehensive Net Income": "1,489",
"BaseVar": "10,731",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "149%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "4,364",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "728",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "382",
"Liabilities, Current": "1,144",
"Long-term Debt": "0",
"Oil and Gas Property": "8,435",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,480",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,556",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,144",
"Assets": "12,799",
"Revenues": "3,556",
"Expenses": "2,590",
"Stockholders Equity": "11,655",
"Net Income": "966",
"Comprehensive Net Income": "966",
"BaseVar": "10,782",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "132%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "5,587",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "578",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "376",
"Liabilities, Current": "619",
"Long-term Debt": "0",
"Oil and Gas Property": "7,913",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,168",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,934",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "619",
"Assets": "13,501",
"Revenues": "2,934",
"Expenses": "2,122",
"Stockholders Equity": "12,881",
"Net Income": "812",
"Comprehensive Net Income": "812",
"BaseVar": "10,195",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "135%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "5,394",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "479",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "364",
"Liabilities, Current": "1,156",
"Long-term Debt": "0",
"Oil and Gas Property": "7,781",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,008",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,623",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,156",
"Assets": "13,175",
"Revenues": "1,623",
"Expenses": "1,851",
"Stockholders Equity": "12,019",
"Net Income": "-228",
"Comprehensive Net Income": "-228",
"BaseVar": "9,319",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "5,164",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,380",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "348",
"Liabilities, Current": "107",
"Long-term Debt": "0",
"Oil and Gas Property": "4,257",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "732",
"Other Liabilities": "0",
"Other Net Income": "-3,135",
"Other Revenues": "1,325",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "107",
"Assets": "9,420",
"Revenues": "1,325",
"Expenses": "4,460",
"Stockholders Equity": "9,314",
"Net Income": "-6,270",
"Comprehensive Net Income": "-6,270",
"BaseVar": "10,294",
"ECR before LimitedLiability": "-65%",
"Economic Capital Ratio": "43%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "5,210",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "261",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "315",
"Liabilities, Current": "791",
"Long-term Debt": "0",
"Oil and Gas Property": "4,107",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "689",
"Other Liabilities": "0",
"Other Net Income": "-258",
"Other Revenues": "1,008",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "791",
"Assets": "9,318",
"Revenues": "1,008",
"Expenses": "1,266",
"Stockholders Equity": "8,527",
"Net Income": "-515",
"Comprehensive Net Income": "-515",
"BaseVar": "6,624",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "5,223",
"Cost of Goods and Services Sold": "17",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "297",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "323",
"Liabilities, Current": "608",
"Long-term Debt": "0",
"Oil and Gas Property": "4,132",
"Operating Expenses": "493",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "97",
"Other Liabilities": "0",
"Other Net Income": "271",
"Other Revenues": "81",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "1,417",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "608",
"Assets": "9,356",
"Revenues": "1,498",
"Expenses": "1,228",
"Stockholders Equity": "8,747",
"Net Income": "542",
"Comprehensive Net Income": "542",
"BaseVar": "6,840",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "132%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "5,129",
"Cost of Goods and Services Sold": "16",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "264",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "329",
"Liabilities, Current": "775",
"Long-term Debt": "0",
"Oil and Gas Property": "3,942",
"Operating Expenses": "530",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "78",
"Other Liabilities": "0",
"Other Net Income": "-9.3",
"Other Revenues": "107",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "1,100",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "775",
"Assets": "9,071",
"Revenues": "1,207",
"Expenses": "1,216",
"Stockholders Equity": "8,296",
"Net Income": "-19",
"Comprehensive Net Income": "-19",
"BaseVar": "6,432",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "4,616",
"Cost of Goods and Services Sold": "11",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "200",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "321",
"Liabilities, Current": "602",
"Long-term Debt": "0",
"Oil and Gas Property": "4,068",
"Operating Expenses": "392",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "53",
"Other Liabilities": "0",
"Other Net Income": "-333",
"Other Revenues": "24",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "619",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "602",
"Assets": "8,684",
"Revenues": "643",
"Expenses": "976",
"Stockholders Equity": "8,082",
"Net Income": "-666",
"Comprehensive Net Income": "-666",
"BaseVar": "5,854",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "111%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "4,164",
"Cost of Goods and Services Sold": "6.9",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "163",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "290",
"Liabilities, Current": "800",
"Long-term Debt": "0",
"Oil and Gas Property": "4,628",
"Operating Expenses": "613",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "53",
"Other Liabilities": "0",
"Other Net Income": "-657",
"Other Revenues": "0.34",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "468",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "800",
"Assets": "8,791",
"Revenues": "469",
"Expenses": "1,126",
"Stockholders Equity": "7,992",
"Net Income": "-1,313",
"Comprehensive Net Income": "-1,313",
"BaseVar": "6,191",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "97%"
}
}
},
"top_rated": false,
"trend": -22.0,
"value": 0.9681580208609308,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000727538.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000727538.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000727538.svg"
},
{
"company_id": "0000844965",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000844965.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000844965.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000844965.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000844965_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000844965_main_keyfigs.svg",
"name": "Tetra Technologies INC",
"rank": 39,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000844965.svg",
"report_text": "The relative strengths and weaknesses of Tetra Technologies INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tetra Technologies INC compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 44% points.The greatest weakness of Tetra Technologies INC is the variable Other Expenses, reducing the Economic Capital Ratio by 74% points.
The company's Economic Capital Ratio, given in the ranking table, is 97%, being 8.8% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000844965_2022_Tetra_Technologies_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "-5.00",
"Assets": "-19.7",
"Stockholders Equity": "-36.4",
"ECR before LimitedLiability": "-31.5",
"Long-term Debt": "-5.06",
"Other Liabilities": "-2.68",
"Liabilities, Current": "2.66",
"Assets, Current": "6.91",
"Property, Plant and Equipment": "-15.8",
"Oil and Gas Property": "-10.0",
"Revenues": "20.4",
"Net Income": "-11.4",
"Other Revenues": "20.4",
"Operating Expenses": "10.9",
"Expenses": "-35.6",
"Depreciation, Depletion, Amortization": "10.6",
"Other Expenses": "-47.8",
"General and Administrative Expense": "-5.76",
"Comprehensive Net Income": "-11.2",
"Other Net Income": "-11.1",
"Economic Capital Ratio": "-30.6"
},
"2011": {
"Liabilities": "-1.96",
"Assets": "-14.9",
"Stockholders Equity": "-30.1",
"ECR before LimitedLiability": "8.25",
"Long-term Debt": "-7.16",
"Liabilities, Current": "1.88",
"Other Liabilities": "3.00",
"Assets, Current": "5.51",
"Oil and Gas Property": "-14.6",
"Property, Plant and Equipment": "-3.56",
"Revenues": "32.2",
"Net Income": "20.3",
"Other Revenues": "32.2",
"Other Expenses": "-62.3",
"Expenses": "-26.3",
"General and Administrative Expense": "4.40",
"Depreciation, Depletion, Amortization": "8.60",
"Operating Expenses": "28.9",
"Comprehensive Net Income": "20.4",
"Other Net Income": "-6.50",
"Economic Capital Ratio": "-8.52"
},
"2012": {
"Assets, Current": "5.59",
"Assets": "-12.3",
"Stockholders Equity": "-22.3",
"Liabilities, Current": "1.88",
"ECR before LimitedLiability": "29.9",
"Oil and Gas Property": "-15.1",
"Other Assets": "4.13",
"Property, Plant and Equipment": "-2.92",
"Revenues": "33.8",
"Net Income": "30.2",
"Other Revenues": "33.8",
"Expenses": "-15.0",
"Operating Expenses": "29.9",
"Other Expenses": "-49.4",
"Depreciation, Depletion, Amortization": "9.57",
"General and Administrative Expense": "3.55",
"Other Liabilities": "6.31",
"Long-term Debt": "-7.39",
"Comprehensive Net Income": "30.2",
"Other Net Income": "-5.95",
"Economic Capital Ratio": "4.35"
},
"2013": {
"Liabilities": "7.33",
"Stockholders Equity": "-22.6",
"ECR before LimitedLiability": "14.6",
"Liabilities, Current": "7.54",
"Long-term Debt": "-11.6",
"Other Liabilities": "10.1",
"Other Assets": "5.04",
"Assets": "-14.1",
"Property, Plant and Equipment": "-2.10",
"Assets, Current": "3.55",
"Oil and Gas Property": "-16.6",
"Revenues": "35.6",
"Net Income": "25.3",
"Other Revenues": "35.6",
"Expenses": "-25.9",
"Operating Expenses": "29.1",
"Depreciation, Depletion, Amortization": "11.4",
"Other Expenses": "-57.9",
"Comprehensive Net Income": "24.2",
"Other Net Income": "-12.9",
"Economic Capital Ratio": "-2.16"
},
"2014": {
"Other Liabilities": "7.82",
"Liabilities": "-8.19",
"Assets": "-13.7",
"Stockholders Equity": "-24.0",
"ECR before LimitedLiability": "8.50",
"Long-term Debt": "-20.4",
"Liabilities, Current": "2.04",
"Other Assets": "7.67",
"Property, Plant and Equipment": "3.14",
"Oil and Gas Property": "-19.6",
"Revenues": "11.8",
"Net Income": "9.21",
"Other Revenues": "12.1",
"Operating Expenses": "9.65",
"Expenses": "-4.75",
"General and Administrative Expense": "2.99",
"Depreciation, Depletion, Amortization": "8.39",
"Other Expenses": "-40.8",
"Comprehensive Net Income": "9.05",
"Other Net Income": "-11.6",
"Economic Capital Ratio": "-16.6"
},
"2015": {
"Liabilities, Current": "5.97",
"Liabilities": "-5.47",
"Assets": "-12.9",
"Stockholders Equity": "-20.4",
"ECR before LimitedLiability": "36.0",
"Long-term Debt": "-26.5",
"Other Liabilities": "5.93",
"Other Assets": "5.93",
"Oil and Gas Property": "-21.2",
"Property, Plant and Equipment": "6.00",
"Other Revenues": "17.5",
"Revenues": "16.9",
"Net Income": "23.1",
"Depreciation, Depletion, Amortization": "6.20",
"Expenses": "7.27",
"Other Expenses": "-29.6",
"Operating Expenses": "9.31",
"Comprehensive Net Income": "25.6",
"Other Net Income": "-7.75",
"Other Compr. Net Income": "5.93",
"Economic Capital Ratio": "14.3"
},
"2016": {
"Long-term Debt": "-15.7",
"Liabilities": "-2.42",
"Stockholders Equity": "-30.2",
"Liabilities, Current": "0.305",
"Other Assets": "0.151",
"Assets": "-21.5",
"Property, Plant and Equipment": "0.162",
"Assets, Current": "-4.27",
"Oil and Gas Property": "-24.6",
"Revenues": "6.23",
"Net Income": "1.02",
"Other Revenues": "6.01",
"Expenses": "-17.4",
"General and Administrative Expense": "0.103",
"Depreciation, Depletion, Amortization": "0.632",
"Operating Expenses": "2.54",
"Other Expenses": "-55.7",
"Economic Capital Ratio": "-18.5",
"Other Net Income": "-8.34",
"Comprehensive Net Income": "2.06",
"Other Compr. Net Income": "0.230"
},
"2020": {
"Liabilities, Current": "-21.2",
"Liabilities": "-16.1",
"Stockholders Equity": "-20.9",
"Other Liabilities": "0.194",
"Property, Plant and Equipment": "-12.6",
"Assets": "-1.32",
"Assets, Current": "8.36",
"Other Assets": "0.302",
"Oil and Gas Property": "-10.8",
"Other Revenues": "-7.31",
"Revenues": "0.174",
"Net Income": "3.99",
"Revenue from Contract with Customer": "1.88",
"Depreciation, Depletion, Amortization": "0.744",
"Expenses": "4.07",
"Operating Expenses": "3.12",
"Cost of Goods and Services Sold": "0.202",
"Other Expenses": "-2.54",
"ECR before LimitedLiability": "0.475",
"Comprehensive Net Income": "2.96",
"Economic Capital Ratio": "-12.1"
},
"2021": {
"Liabilities": "14.1",
"Assets": "-12.2",
"Stockholders Equity": "-25.3",
"ECR before LimitedLiability": "14.7",
"Liabilities, Current": "17.8",
"Long-term Debt": "-12.8",
"Property, Plant and Equipment": "-8.95",
"Oil and Gas Property": "-9.64",
"Other Revenues": "-23.8",
"Revenues": "37.0",
"Net Income": "34.1",
"Revenue from Contract with Customer": "43.9",
"Expenses": "-37.9",
"Other Expenses": "-73.8",
"Cost of Goods and Services Sold": "6.40",
"Depreciation, Depletion, Amortization": "10.8",
"General and Administrative Expense": "-8.50",
"Operating Expenses": "31.5",
"Comprehensive Net Income": "33.2",
"Other Net Income": "42.6",
"Economic Capital Ratio": "8.76"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000844965_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "414,938",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "100,132",
"Liabilities, Current": "216,832",
"Long-term Debt": "319,134",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "144,820",
"Other Compr. Net Income": "0",
"Other Expenses": "815,807",
"Other Liabilities": "247,339",
"Other Net Income": "-457",
"Other Revenues": "872,678",
"Property, Plant and Equipment": "739,870",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "783,305",
"Assets": "1,299,628",
"Revenues": "872,678",
"Expenses": "915,939",
"Stockholders Equity": "516,323",
"Net Income": "-43,718",
"Comprehensive Net Income": "-43,718",
"BaseVar": "2,150,692",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "528,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "113,273",
"Liabilities, Current": "232,365",
"Long-term Debt": "318,493",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "145,508",
"Other Compr. Net Income": "0",
"Other Expenses": "771,955",
"Other Liabilities": "83,364",
"Other Net Income": "45,371",
"Other Revenues": "845,275",
"Property, Plant and Equipment": "529,301",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "634,222",
"Assets": "1,203,310",
"Revenues": "845,275",
"Expenses": "885,228",
"Stockholders Equity": "569,088",
"Net Income": "5,418",
"Comprehensive Net Income": "5,418",
"BaseVar": "2,019,808",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "83%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "435,109",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "133,138",
"Liabilities, Current": "256,815",
"Long-term Debt": "355,531",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "273,995",
"Other Compr. Net Income": "-1,414",
"Other Expenses": "738,471",
"Other Liabilities": "56,164",
"Other Net Income": "9,535",
"Other Revenues": "880,831",
"Property, Plant and Equipment": "552,714",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "668,510",
"Assets": "1,261,818",
"Revenues": "880,831",
"Expenses": "871,609",
"Stockholders Equity": "593,308",
"Net Income": "18,757",
"Comprehensive Net Income": "17,343",
"BaseVar": "2,058,465",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "373,939",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "131,466",
"Liabilities, Current": "173,026",
"Long-term Debt": "418,358",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "259,978",
"Other Compr. Net Income": "-5,581",
"Other Expenses": "787,673",
"Other Liabilities": "17,651",
"Other Net Income": "13,066",
"Other Revenues": "909,398",
"Property, Plant and Equipment": "572,616",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "609,035",
"Assets": "1,206,533",
"Revenues": "909,398",
"Expenses": "919,139",
"Stockholders Equity": "597,498",
"Net Income": "3,325",
"Comprehensive Net Income": "-2,256",
"BaseVar": "2,053,038",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "500,548",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "142,689",
"Liabilities, Current": "378,644",
"Long-term Debt": "913,066",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "442,665",
"Other Compr. Net Income": "-24,415",
"Other Expenses": "1,088,520",
"Other Liabilities": "10,525",
"Other Net Income": "-13,933",
"Other Revenues": "1,077,567",
"Property, Plant and Equipment": "1,124,623",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,302,235",
"Assets": "2,067,836",
"Revenues": "1,077,567",
"Expenses": "1,231,209",
"Stockholders Equity": "765,601",
"Net Income": "-167,575",
"Comprehensive Net Income": "-191,990",
"BaseVar": "3,140,252",
"ECR before LimitedLiability": "8.6%",
"Economic Capital Ratio": "63%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "355,404",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "157,812",
"Liabilities, Current": "185,246",
"Long-term Debt": "947,483",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "252,968",
"Other Compr. Net Income": "70,235",
"Other Expenses": "1,176,133",
"Other Liabilities": "9,467",
"Other Net Income": "-5,667",
"Other Revenues": "1,130,145",
"Property, Plant and Equipment": "1,048,004",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,142,196",
"Assets": "1,656,376",
"Revenues": "1,130,145",
"Expenses": "1,333,945",
"Stockholders Equity": "514,180",
"Net Income": "-209,467",
"Comprehensive Net Income": "-139,232",
"BaseVar": "2,974,081",
"ECR before LimitedLiability": "6.0%",
"Economic Capital Ratio": "60%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "275,791",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "115,964",
"Liabilities, Current": "116,885",
"Long-term Debt": "695,328",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "94,298",
"Other Compr. Net Income": "69,781",
"Other Expenses": "812,587",
"Other Liabilities": "102,861",
"Other Net Income": "-5,602",
"Other Revenues": "694,764",
"Property, Plant and Equipment": "945,451",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "915,074",
"Assets": "1,315,540",
"Revenues": "694,764",
"Expenses": "928,551",
"Stockholders Equity": "400,466",
"Net Income": "-239,389",
"Comprehensive Net Income": "-169,608",
"BaseVar": "2,168,500",
"ECR before LimitedLiability": "-0.90%",
"Economic Capital Ratio": "54%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "931,546",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,942",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "76,697",
"Liabilities, Current": "798,078",
"Long-term Debt": "261,559",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "104,437",
"Other Compr. Net Income": "-48,874",
"Other Expenses": "308,163",
"Other Liabilities": "198",
"Other Net Income": "-40,482",
"Other Revenues": "0",
"Property, Plant and Equipment": "96,856",
"Revenue from Contract with Customer": "377,715",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,061,777",
"Assets": "1,132,839",
"Revenues": "377,715",
"Expenses": "384,860",
"Stockholders Equity": "71,062",
"Net Income": "-47,627",
"Comprehensive Net Income": "-96,501",
"BaseVar": "1,625,505",
"ECR before LimitedLiability": "-7.7%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "210,390",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,669",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "75,049",
"Liabilities, Current": "97,142",
"Long-term Debt": "200,892",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "98,900",
"Other Compr. Net Income": "-4,892",
"Other Expenses": "331,119",
"Other Liabilities": "0",
"Other Net Income": "121,498",
"Other Revenues": "0",
"Property, Plant and Equipment": "88,976",
"Revenue from Contract with Customer": "388,272",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "299,703",
"Assets": "398,266",
"Revenues": "388,272",
"Expenses": "406,168",
"Stockholders Equity": "98,563",
"Net Income": "103,602",
"Comprehensive Net Income": "98,710",
"BaseVar": "919,899",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "97%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 0.9669250579410353,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000844965.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000844965.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000844965.svg"
},
{
"company_id": "0001486159",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001486159.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001486159.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001486159.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001486159_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001486159_main_keyfigs.svg",
"name": "Chord Energy Corp",
"rank": 40,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001486159.svg",
"report_text": "The relative strengths and weaknesses of Chord Energy Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Chord Energy Corp compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 32% points.The greatest weakness of Chord Energy Corp is the variable Other Revenues, reducing the Economic Capital Ratio by 16% points.
The company's Economic Capital Ratio, given in the ranking table, is 91%, being 3.0% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001486159_2022_Chord_Energy_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-25.3",
"Stockholders Equity": "-14.0",
"ECR before LimitedLiability": "6.39",
"Long-term Debt": "-28.8",
"Liabilities, Current": "1.71",
"Other Liabilities": "0.884",
"Assets, Current": "7.39",
"Assets": "1.67",
"Other Assets": "-2.89",
"Oil and Gas Property": "-9.94",
"Property, Plant and Equipment": "13.9",
"Revenues": "-20.9",
"Net Income": "17.2",
"Other Revenues": "-20.8",
"Expenses": "25.1",
"General and Administrative Expense": "7.66",
"Operating Expenses": "18.5",
"Taxes": "-1.85",
"Comprehensive Net Income": "17.3",
"Other Net Income": "16.6",
"Economic Capital Ratio": "-10.4"
},
"2014": {
"Liabilities": "-21.7",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "28.6",
"Long-term Debt": "-25.4",
"Liabilities, Current": "1.91",
"Revenues": "-20.3",
"Net Income": "28.7",
"Other Revenues": "-19.6",
"Operating Expenses": "19.1",
"Expenses": "28.5",
"General and Administrative Expense": "6.53",
"Depreciation, Depletion, Amortization": "-1.89",
"Taxes": "-1.92",
"Other Expenses": "6.24",
"Other Assets": "-1.79",
"Property, Plant and Equipment": "26.5",
"Oil and Gas Property": "-10.4",
"Assets, Current": "-1.91",
"Comprehensive Net Income": "28.7",
"Other Net Income": "28.5",
"Economic Capital Ratio": "3.56"
},
"2021": {
"Assets": "-3.18",
"Stockholders Equity": "-5.95",
"ECR before LimitedLiability": "9.03",
"Oil and Gas Property": "-8.32",
"Assets, Current": "10.9",
"Other Revenues": "-16.5",
"Revenues": "15.8",
"Net Income": "15.5",
"Gains/Losses on Derivatives": "3.47",
"Revenue from Contract with Customer": "32.4",
"Expenses": "5.81",
"Other Expenses": "-14.0",
"Cost of Goods and Services Sold": "4.34",
"Depreciation, Depletion, Amortization": "7.29",
"General and Administrative Expense": "4.47",
"Operating Expenses": "6.39",
"Liabilities, Current": "-5.29",
"Other Liabilities": "4.15",
"Comprehensive Net Income": "15.9",
"Other Net Income": "-5.83",
"Economic Capital Ratio": "3.05"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001486159_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "623,640",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "74,981",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "29,435",
"Liabilities, Current": "182,584",
"Long-term Debt": "817,577",
"Oil and Gas Property": "0",
"Operating Expenses": "1,685",
"Other Assets": "23,787",
"Other Compr. Net Income": "0",
"Other Expenses": "84,678",
"Other Liabilities": "92,983",
"Other Net Income": "304,034",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,079,955",
"Revenue from Contract with Customer": "0",
"Taxes": "33,865"
},
"output_variables": {
"Liabilities": "1,093,144",
"Assets": "1,727,382",
"Revenues": "0",
"Expenses": "224,644",
"Stockholders Equity": "634,238",
"Net Income": "79,390",
"Comprehensive Net Income": "79,390",
"BaseVar": "1,738,043",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "81%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "696,607",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "412,334",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "92,306",
"Liabilities, Current": "795,128",
"Long-term Debt": "2,744,213",
"Oil and Gas Property": "0",
"Operating Expenses": "3,064",
"Other Assets": "55,019",
"Other Compr. Net Income": "0",
"Other Expenses": "603,814",
"Other Liabilities": "526,770",
"Other Net Income": "1,746,043",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,186,786",
"Revenue from Contract with Customer": "0",
"Taxes": "127,648"
},
"output_variables": {
"Liabilities": "4,066,111",
"Assets": "5,938,412",
"Revenues": "0",
"Expenses": "1,239,166",
"Stockholders Equity": "1,872,301",
"Net Income": "506,877",
"Comprehensive Net Income": "506,877",
"BaseVar": "6,853,091",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "83%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,615,442",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "7.0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "80,688",
"Liabilities, Current": "1,225,197",
"Long-term Debt": "580,010",
"Oil and Gas Property": "0",
"Operating Expenses": "326,547",
"Other Assets": "90,913",
"Other Compr. Net Income": "0",
"Other Expenses": "508,245",
"Other Liabilities": "0",
"Other Net Income": "-268,009",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,320,432",
"Revenue from Contract with Customer": "1,579,926",
"Taxes": "76,835"
},
"output_variables": {
"Liabilities": "1,805,214",
"Assets": "3,026,787",
"Revenues": "1,579,926",
"Expenses": "992,315",
"Stockholders Equity": "1,221,573",
"Net Income": "319,602",
"Comprehensive Net Income": "319,602",
"BaseVar": "4,176,956",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "91%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.9097391983211436,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001486159.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001486159.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001486159.svg"
},
{
"company_id": "0000101594",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000101594.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000101594.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000101594.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000101594_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000101594_main_keyfigs.svg",
"name": "US Energy CORP",
"rank": 41,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000101594.svg",
"report_text": "The relative strengths and weaknesses of US Energy CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of US Energy CORP compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 30% points.The greatest weakness of US Energy CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 91%, being 2.8% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000101594_2022_US_Energy_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "10.9",
"Assets": "5.15",
"Stockholders Equity": "22.0",
"ECR before LimitedLiability": "37.2",
"Long-term Debt": "7.98",
"Liabilities, Current": "-2.36",
"Other Liabilities": "5.42",
"Oil and Gas Property": "6.71",
"Property, Plant and Equipment": "-3.09",
"Gains/Losses on Derivatives": "-1.87",
"Revenues": "6.41",
"Net Income": "5.56",
"Other Revenues": "8.36",
"Other Expenses": "-22.6",
"Expenses": "8.00",
"General and Administrative Expense": "9.41",
"Depreciation, Depletion, Amortization": "4.58",
"Operating Expenses": "17.5",
"Comprehensive Net Income": "5.65",
"Other Net Income": "-8.53",
"Economic Capital Ratio": "20.5"
},
"2012": {
"Other Liabilities": "7.35",
"Liabilities": "18.8",
"Stockholders Equity": "28.7",
"ECR before LimitedLiability": "53.7",
"Liabilities, Current": "3.03",
"Long-term Debt": "9.66",
"Assets, Current": "1.80",
"Assets": "5.96",
"Oil and Gas Property": "8.27",
"Other Assets": "-8.88",
"Property, Plant and Equipment": "22.6",
"Revenues": "-21.6",
"Net Income": "8.94",
"Other Revenues": "-21.5",
"Comprehensive Net Income": "8.93",
"Other Net Income": "34.5",
"Operating Expenses": "18.6",
"Other Expenses": "-33.6",
"Depreciation, Depletion, Amortization": "6.01",
"General and Administrative Expense": "11.6",
"Economic Capital Ratio": "28.2"
},
"2013": {
"Liabilities": "24.6",
"Assets": "4.00",
"Stockholders Equity": "32.0",
"ECR before LimitedLiability": "46.0",
"Liabilities, Current": "7.71",
"Long-term Debt": "10.5",
"Other Liabilities": "8.79",
"Other Assets": "-6.65",
"Property, Plant and Equipment": "24.0",
"Oil and Gas Property": "7.41",
"Revenues": "-21.6",
"Net Income": "4.51",
"Other Revenues": "-21.7",
"Expenses": "-3.52",
"Operating Expenses": "16.4",
"General and Administrative Expense": "9.36",
"Depreciation, Depletion, Amortization": "6.66",
"Other Expenses": "-35.6",
"Comprehensive Net Income": "4.16",
"Other Net Income": "32.9",
"Economic Capital Ratio": "29.3"
},
"2014": {
"Other Liabilities": "8.40",
"Liabilities": "22.4",
"Assets": "3.13",
"Stockholders Equity": "31.1",
"ECR before LimitedLiability": "66.8",
"Long-term Debt": "9.60",
"Liabilities, Current": "6.50",
"Other Assets": "2.13",
"Property, Plant and Equipment": "-2.23",
"Oil and Gas Property": "6.95",
"Revenues": "-20.9",
"Net Income": "20.2",
"Other Revenues": "-20.1",
"Operating Expenses": "17.8",
"Expenses": "6.31",
"General and Administrative Expense": "8.03",
"Depreciation, Depletion, Amortization": "6.34",
"Other Expenses": "-25.9",
"Comprehensive Net Income": "20.2",
"Other Net Income": "37.3",
"Economic Capital Ratio": "41.8"
},
"2015": {
"Liabilities": "-0.0304",
"Stockholders Equity": "-0.0107",
"ECR before LimitedLiability": "-24.1",
"Long-term Debt": "-0.0198",
"Other Liabilities": "-0.0101",
"Assets, Current": "-0.0144",
"Assets": "-2.23",
"Oil and Gas Property": "0",
"Property, Plant and Equipment": "-1.05",
"Other Revenues": "-0.0178",
"Revenues": "-0.0205",
"Net Income": "-19.8",
"Depreciation, Depletion, Amortization": "0",
"Expenses": "-1.40",
"Other Expenses": "0",
"Operating Expenses": "-32.3",
"Cost of Goods and Services Sold": "-0.0125",
"General and Administrative Expense": "0",
"Comprehensive Net Income": "-19.2",
"Other Net Income": "-0.0821",
"Economic Capital Ratio": "-45.8"
},
"2016": {
"Other Assets": "6.20",
"Assets": "-15.8",
"Stockholders Equity": "-12.7",
"Liabilities, Current": "0.505",
"ECR before LimitedLiability": "-24.5",
"Property, Plant and Equipment": "-17.2",
"Assets, Current": "-0.605",
"Oil and Gas Property": "-2.26",
"Revenues": "-10.1",
"Net Income": "-21.8",
"Other Revenues": "-10.4",
"Taxes": "0.349",
"Expenses": "-20.1",
"General and Administrative Expense": "5.76",
"Depreciation, Depletion, Amortization": "-2.61",
"Operating Expenses": "-37.7",
"Other Expenses": "18.4",
"Cost of Goods and Services Sold": "-7.63",
"Other Net Income": "6.89",
"Comprehensive Net Income": "-21.8",
"Economic Capital Ratio": "-43.0"
},
"2017": {
"Long-term Debt": "6.37",
"Liabilities": "13.5",
"ECR before LimitedLiability": "4.16",
"Liabilities, Current": "7.58",
"Other Assets": "6.74",
"Assets": "-7.76",
"Assets, Current": "12.3",
"Property, Plant and Equipment": "-17.2",
"Revenues": "-28.2",
"Net Income": "2.59",
"Other Revenues": "-27.3",
"Operating Expenses": "-45.4",
"Expenses": "-21.2",
"Other Expenses": "26.3",
"General and Administrative Expense": "17.1",
"Depreciation, Depletion, Amortization": "2.22",
"Cost of Goods and Services Sold": "-31.7",
"Comprehensive Net Income": "-6.28",
"Other Net Income": "28.6",
"Other Compr. Net Income": "-8.70",
"Economic Capital Ratio": "-7.43"
},
"2018": {
"Liabilities": "18.0",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "17.7",
"Liabilities, Current": "5.46",
"Other Liabilities": "4.82",
"Long-term Debt": "8.32",
"Revenues": "15.2",
"Net Income": "-4.43",
"Revenue from Contract with Customer": "42.9",
"Other Revenues": "-21.1",
"Expenses": "-20.8",
"Depreciation, Depletion, Amortization": "3.79",
"Other Expenses": "12.5",
"Operating Expenses": "-41.9",
"General and Administrative Expense": "10.1",
"Other Assets": "6.14",
"Property, Plant and Equipment": "-9.78",
"Oil and Gas Property": "6.45",
"Other Net Income": "3.17",
"Comprehensive Net Income": "-4.37",
"Economic Capital Ratio": "3.30"
},
"2019": {
"Liabilities, Current": "8.80",
"Liabilities": "23.0",
"Stockholders Equity": "10.8",
"ECR before LimitedLiability": "31.3",
"Long-term Debt": "11.8",
"Other Liabilities": "3.38",
"Revenues": "29.6",
"Net Income": "8.23",
"Other Revenues": "-19.1",
"Revenue from Contract with Customer": "52.3",
"Taxes": "-3.38",
"Expenses": "-20.7",
"Other Expenses": "26.6",
"Cost of Goods and Services Sold": "4.06",
"General and Administrative Expense": "7.96",
"Operating Expenses": "-54.7",
"Oil and Gas Property": "6.23",
"Property, Plant and Equipment": "-7.97",
"Other Assets": "5.07",
"Comprehensive Net Income": "8.80",
"Economic Capital Ratio": "21.4"
},
"2021": {
"Liabilities": "20.2",
"Stockholders Equity": "21.8",
"ECR before LimitedLiability": "8.75",
"Liabilities, Current": "10.1",
"Other Liabilities": "4.44",
"Long-term Debt": "6.31",
"Other Revenues": "-17.6",
"Revenues": "7.22",
"Net Income": "-13.0",
"Revenue from Contract with Customer": "24.1",
"Expenses": "-21.2",
"Other Expenses": "30.4",
"Cost of Goods and Services Sold": "-15.9",
"Depreciation, Depletion, Amortization": "7.85",
"General and Administrative Expense": "8.45",
"Operating Expenses": "-45.0",
"Property, Plant and Equipment": "-10.3",
"Assets, Current": "6.10",
"Other Assets": "5.59",
"Oil and Gas Property": "7.46",
"Comprehensive Net Income": "-12.6",
"Economic Capital Ratio": "2.76"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000101594_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "37,136",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-1,974",
"General and Administrative Expense": "0",
"Liabilities, Current": "20,937",
"Long-term Debt": "0",
"Oil and Gas Property": "90,942",
"Operating Expenses": "0",
"Other Assets": "25,165",
"Other Compr. Net Income": "0",
"Other Expenses": "32,419",
"Other Liabilities": "0",
"Other Net Income": "-2,498",
"Other Revenues": "32,084",
"Property, Plant and Equipment": "9,196",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "20,937",
"Assets": "162,439",
"Revenues": "30,110",
"Expenses": "32,419",
"Stockholders Equity": "141,502",
"Net Income": "-4,807",
"Comprehensive Net Income": "-4,807",
"BaseVar": "132,005",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "112%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "26,015",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "13,253",
"Long-term Debt": "0",
"Oil and Gas Property": "85,634",
"Operating Expenses": "0",
"Other Assets": "-81,630",
"Other Compr. Net Income": "23",
"Other Expenses": "42,834",
"Other Liabilities": "0",
"Other Net Income": "31,589",
"Other Revenues": "0",
"Property, Plant and Equipment": "110,808",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,253",
"Assets": "140,827",
"Revenues": "0",
"Expenses": "42,834",
"Stockholders Equity": "127,574",
"Net Income": "-11,245",
"Comprehensive Net Income": "-11,222",
"BaseVar": "123,197",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "108%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "13,161",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,191",
"Long-term Debt": "0",
"Oil and Gas Property": "86,922",
"Operating Expenses": "0",
"Other Assets": "-85,142",
"Other Compr. Net Income": "-113",
"Other Expenses": "38,638",
"Other Liabilities": "0",
"Other Net Income": "31,259",
"Other Revenues": "0",
"Property, Plant and Equipment": "111,860",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,191",
"Assets": "126,801",
"Revenues": "0",
"Expenses": "38,638",
"Stockholders Equity": "119,610",
"Net Income": "-7,379",
"Comprehensive Net Income": "-7,492",
"BaseVar": "110,402",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "7,500",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,966",
"Long-term Debt": "0",
"Oil and Gas Property": "88,269",
"Operating Expenses": "0",
"Other Assets": "27,754",
"Other Compr. Net Income": "-44",
"Other Expenses": "34,867",
"Other Liabilities": "0",
"Other Net Income": "32,776",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,966",
"Assets": "123,523",
"Revenues": "0",
"Expenses": "34,867",
"Stockholders Equity": "115,557",
"Net Income": "-2,091",
"Comprehensive Net Income": "-2,135",
"BaseVar": "107,710",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "6,836",
"Cost of Goods and Services Sold": "7,352",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8,412",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "16,614",
"Long-term Debt": "1,038",
"Oil and Gas Property": "23,432",
"Operating Expenses": "79,360",
"Other Assets": "2,864",
"Other Compr. Net Income": "56",
"Other Expenses": "-15,764",
"Other Liabilities": "5.0",
"Other Net Income": "-13,536",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,657",
"Assets": "33,132",
"Revenues": "0",
"Expenses": "79,360",
"Stockholders Equity": "15,475",
"Net Income": "-92,896",
"Comprehensive Net Income": "-92,840",
"BaseVar": "83,025",
"ECR before LimitedLiability": "-423%",
"Economic Capital Ratio": "0.0033%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,889",
"Cost of Goods and Services Sold": "2,728",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,529",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "10,932",
"Long-term Debt": "1,045",
"Oil and Gas Property": "9,858",
"Operating Expenses": "17,675",
"Other Assets": "2,020",
"Other Compr. Net Income": "-55",
"Other Expenses": "-5,257",
"Other Liabilities": "1,032",
"Other Net Income": "3,555",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,009",
"Assets": "16,767",
"Revenues": "0",
"Expenses": "17,675",
"Stockholders Equity": "3,758",
"Net Income": "-14,120",
"Comprehensive Net Income": "-14,175",
"BaseVar": "28,085",
"ECR before LimitedLiability": "-105%",
"Economic Capital Ratio": "30%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "5,918",
"Cost of Goods and Services Sold": "3,402",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "753",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,582",
"Long-term Debt": "1,850",
"Oil and Gas Property": "7,615",
"Operating Expenses": "7,533",
"Other Assets": "1,783",
"Other Compr. Net Income": "-848",
"Other Expenses": "-4,155",
"Other Liabilities": "1,222",
"Other Net Income": "6,173",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,654",
"Assets": "15,316",
"Revenues": "0",
"Expenses": "7,533",
"Stockholders Equity": "10,662",
"Net Income": "-1,360",
"Comprehensive Net Income": "-2,208",
"BaseVar": "19,008",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "3,688",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "393",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,670",
"Long-term Debt": "939",
"Oil and Gas Property": "8,763",
"Operating Expenses": "6,686",
"Other Assets": "2,327",
"Other Compr. Net Income": "0",
"Other Expenses": "-785",
"Other Liabilities": "450",
"Other Net Income": "107",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "5,539",
"Taxes": "392"
},
"output_variables": {
"Liabilities": "3,059",
"Assets": "14,778",
"Revenues": "5,539",
"Expenses": "6,686",
"Stockholders Equity": "11,719",
"Net Income": "-1,040",
"Comprehensive Net Income": "-1,040",
"BaseVar": "16,564",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "98%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,693",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "693",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,223",
"Long-term Debt": "961",
"Oil and Gas Property": "8,454",
"Operating Expenses": "7,363",
"Other Assets": "2,320",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,122",
"Other Liabilities": "73",
"Other Net Income": "240",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "6,573",
"Taxes": "429"
},
"output_variables": {
"Liabilities": "2,257",
"Assets": "13,467",
"Revenues": "6,573",
"Expenses": "7,363",
"Stockholders Equity": "11,210",
"Net Income": "-550",
"Comprehensive Net Income": "-550",
"BaseVar": "16,651",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "106%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "5,975",
"Cost of Goods and Services Sold": "2,421",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "2,742",
"Long-term Debt": "1,486",
"Oil and Gas Property": "8,481",
"Operating Expenses": "8,093",
"Other Assets": "3,019",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,421",
"Other Liabilities": "0",
"Other Net Income": "-335",
"Other Revenues": "0",
"Property, Plant and Equipment": "188",
"Revenue from Contract with Customer": "6,658",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,228",
"Assets": "17,663",
"Revenues": "6,658",
"Expenses": "8,093",
"Stockholders Equity": "13,435",
"Net Income": "-1,770",
"Comprehensive Net Income": "-1,770",
"BaseVar": "20,299",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "91%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.9069068319473955,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000101594.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000101594.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000101594.svg"
},
{
"company_id": "0000315131",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000315131.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000315131.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000315131.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000315131_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000315131_main_keyfigs.svg",
"name": "PHX Minerals INC",
"rank": 42,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000315131.svg",
"report_text": "The relative strengths and weaknesses of PHX Minerals INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of PHX Minerals INC compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 37% points.The greatest weakness of PHX Minerals INC is the variable Gains/Losses on Derivatives, reducing the Economic Capital Ratio by 16% points.
The company's Economic Capital Ratio, given in the ranking table, is 90%, being 2.3% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000315131_2022_PHX_Minerals_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "25.5",
"Stockholders Equity": "19.3",
"ECR before LimitedLiability": "61.9",
"Long-term Debt": "11.7",
"Liabilities, Current": "9.10",
"Other Liabilities": "8.02",
"Gains/Losses on Derivatives": "0.958",
"Revenues": "36.8",
"Net Income": "24.4",
"Other Revenues": "35.7",
"Other Expenses": "-12.4",
"Expenses": "-3.72",
"General and Administrative Expense": "3.12",
"Depreciation, Depletion, Amortization": "-15.2",
"Operating Expenses": "19.4",
"Taxes": "0.743",
"Oil and Gas Property": "-5.18",
"Property, Plant and Equipment": "1.20",
"Comprehensive Net Income": "24.5",
"Other Net Income": "-8.05",
"Economic Capital Ratio": "45.1"
},
"2012": {
"Other Liabilities": "9.22",
"Liabilities": "26.7",
"Assets": "-0.235",
"Stockholders Equity": "26.1",
"ECR before LimitedLiability": "78.7",
"Liabilities, Current": "8.96",
"Long-term Debt": "12.0",
"Oil and Gas Property": "-1.45",
"Property, Plant and Equipment": "0.311",
"Revenues": "32.8",
"Net Income": "31.7",
"Other Revenues": "32.9",
"Taxes": "-1.01",
"Expenses": "3.76",
"Operating Expenses": "17.4",
"Other Expenses": "-1.53",
"Depreciation, Depletion, Amortization": "-15.9",
"General and Administrative Expense": "4.44",
"Comprehensive Net Income": "31.7",
"Other Net Income": "-4.78",
"Economic Capital Ratio": "53.2"
},
"2013": {
"Liabilities": "29.8",
"Stockholders Equity": "23.1",
"ECR before LimitedLiability": "68.2",
"Liabilities, Current": "9.50",
"Long-term Debt": "13.4",
"Other Liabilities": "11.3",
"Revenues": "42.0",
"Net Income": "30.1",
"Gains/Losses on Derivatives": "0.707",
"Other Revenues": "41.2",
"Taxes": "-1.06",
"Expenses": "-0.841",
"Operating Expenses": "17.6",
"General and Administrative Expense": "3.19",
"Depreciation, Depletion, Amortization": "-15.8",
"Other Expenses": "-5.41",
"Property, Plant and Equipment": "1.34",
"Oil and Gas Property": "-4.24",
"Comprehensive Net Income": "29.8",
"Other Net Income": "-10.2",
"Economic Capital Ratio": "51.5"
},
"2014": {
"Other Liabilities": "10.1",
"Liabilities": "28.4",
"Assets": "-3.28",
"Stockholders Equity": "31.2",
"ECR before LimitedLiability": "88.6",
"Long-term Debt": "11.5",
"Liabilities, Current": "11.1",
"Property, Plant and Equipment": "2.41",
"Oil and Gas Property": "-16.7",
"Revenues": "32.7",
"Net Income": "39.4",
"Other Revenues": "33.3",
"Operating Expenses": "17.7",
"Expenses": "13.5",
"General and Administrative Expense": "3.48",
"Depreciation, Depletion, Amortization": "-7.77",
"Taxes": "-1.07",
"Other Expenses": "0.837",
"Comprehensive Net Income": "39.5",
"Other Net Income": "-7.27",
"Economic Capital Ratio": "63.6"
},
"2015": {
"Liabilities, Current": "13.7",
"Liabilities": "28.4",
"Assets": "-2.19",
"Stockholders Equity": "44.0",
"ECR before LimitedLiability": "111",
"Long-term Debt": "11.5",
"Other Liabilities": "7.14",
"Oil and Gas Property": "-6.77",
"Other Revenues": "24.1",
"Revenues": "33.0",
"Net Income": "70.7",
"Gains/Losses on Derivatives": "8.31",
"Depreciation, Depletion, Amortization": "-7.89",
"Expenses": "35.3",
"Other Expenses": "17.3",
"Operating Expenses": "21.1",
"Taxes": "-0.639",
"General and Administrative Expense": "4.42",
"Comprehensive Net Income": "71.6",
"Other Net Income": "-4.04",
"Economic Capital Ratio": "89.3"
},
"2016": {
"Long-term Debt": "14.2",
"Liabilities": "28.1",
"Assets": "4.09",
"Stockholders Equity": "39.7",
"ECR before LimitedLiability": "66.1",
"Other Liabilities": "5.43",
"Liabilities, Current": "11.5",
"Property, Plant and Equipment": "-2.52",
"Assets, Current": "-1.11",
"Oil and Gas Property": "21.6",
"Revenues": "16.1",
"Net Income": "15.5",
"Other Revenues": "15.6",
"Expenses": "4.11",
"General and Administrative Expense": "3.68",
"Depreciation, Depletion, Amortization": "-12.5",
"Operating Expenses": "15.6",
"Other Expenses": "-1.98",
"Other Net Income": "-4.63",
"Comprehensive Net Income": "15.6",
"Economic Capital Ratio": "47.6"
},
"2017": {
"Long-term Debt": "14.6",
"Liabilities": "29.6",
"Stockholders Equity": "36.5",
"ECR before LimitedLiability": "58.0",
"Other Liabilities": "6.04",
"Liabilities, Current": "12.7",
"Gains/Losses on Derivatives": "0.878",
"Revenues": "16.8",
"Net Income": "13.3",
"Other Revenues": "16.5",
"Revenue from Contract with Customer": "-0.604",
"Operating Expenses": "16.8",
"Expenses": "1.97",
"Taxes": "-0.434",
"Other Expenses": "-10.9",
"General and Administrative Expense": "4.18",
"Depreciation, Depletion, Amortization": "-8.04",
"Oil and Gas Property": "-0.929",
"Comprehensive Net Income": "13.3",
"Other Net Income": "-5.41",
"Economic Capital Ratio": "46.4"
},
"2018": {
"Liabilities": "27.6",
"Assets": "-3.56",
"Stockholders Equity": "37.5",
"ECR before LimitedLiability": "58.7",
"Liabilities, Current": "10.9",
"Other Liabilities": "7.17",
"Long-term Debt": "12.9",
"Property, Plant and Equipment": "1.80",
"Oil and Gas Property": "-16.0",
"Revenues": "5.27",
"Net Income": "15.6",
"Revenue from Contract with Customer": "-14.2",
"Other Revenues": "19.2",
"Expenses": "8.91",
"Depreciation, Depletion, Amortization": "-8.98",
"Other Expenses": "11.1",
"Operating Expenses": "5.57",
"General and Administrative Expense": "1.12",
"Other Net Income": "1.42",
"Comprehensive Net Income": "15.6",
"Economic Capital Ratio": "44.3"
},
"2019": {
"Liabilities, Current": "16.5",
"Liabilities": "17.5",
"Assets": "-11.8",
"Stockholders Equity": "16.6",
"ECR before LimitedLiability": "-4.47",
"Long-term Debt": "16.5",
"Other Liabilities": "4.48",
"Assets, Current": "-5.38",
"Oil and Gas Property": "21.8",
"Property, Plant and Equipment": "-24.5",
"Revenues": "18.6",
"Net Income": "-40.9",
"Other Revenues": "30.2",
"Revenue from Contract with Customer": "-36.9",
"Expenses": "-70.4",
"Other Expenses": "-75.1",
"Depreciation, Depletion, Amortization": "-14.5",
"Cost of Goods and Services Sold": "6.57",
"Operating Expenses": "16.5",
"Comprehensive Net Income": "-40.3",
"Economic Capital Ratio": "-14.4"
},
"2020": {
"Liabilities, Current": "11.6",
"Liabilities": "29.5",
"Assets": "9.79",
"Stockholders Equity": "31.7",
"ECR before LimitedLiability": "31.9",
"Long-term Debt": "14.7",
"Other Liabilities": "5.58",
"Property, Plant and Equipment": "-13.7",
"Oil and Gas Property": "33.7",
"Other Revenues": "-6.93",
"Revenues": "13.8",
"Net Income": "-6.96",
"Revenue from Contract with Customer": "20.9",
"Depreciation, Depletion, Amortization": "-10.5",
"Expenses": "-19.8",
"Operating Expenses": "20.5",
"Cost of Goods and Services Sold": "3.97",
"General and Administrative Expense": "-5.71",
"Other Expenses": "-24.4",
"Comprehensive Net Income": "-6.66",
"Economic Capital Ratio": "19.3"
},
"2021": {
"Liabilities": "5.81",
"Assets": "10.9",
"Stockholders Equity": "20.0",
"ECR before LimitedLiability": "8.30",
"Liabilities, Current": "7.40",
"Other Liabilities": "3.37",
"Long-term Debt": "-5.77",
"Property, Plant and Equipment": "-8.63",
"Oil and Gas Property": "36.6",
"Other Revenues": "-13.1",
"Revenues": "-11.3",
"Net Income": "-6.07",
"Gains/Losses on Derivatives": "-16.5",
"Revenue from Contract with Customer": "20.8",
"Comprehensive Net Income": "-5.78",
"Other Expenses": "-3.02",
"Cost of Goods and Services Sold": "3.52",
"Depreciation, Depletion, Amortization": "-3.83",
"Other Net Income": "3.91",
"General and Administrative Expense": "-3.97",
"Operating Expenses": "10.8",
"Economic Capital Ratio": "2.32"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000315131_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "13,261",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "14,712",
"Gains/Losses on Derivatives": "734",
"General and Administrative Expense": "5,995",
"Liabilities, Current": "5,947",
"Long-term Debt": "0",
"Oil and Gas Property": "96,136",
"Operating Expenses": "1,026",
"Other Assets": "2,027",
"Other Compr. Net Income": "0",
"Other Expenses": "14,750",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "44,242",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,947",
"Assets": "111,424",
"Revenues": "44,977",
"Expenses": "36,483",
"Stockholders Equity": "105,477",
"Net Income": "8,494",
"Comprehensive Net Income": "8,494",
"BaseVar": "109,190",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "137%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "11,623",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "19,061",
"Gains/Losses on Derivatives": "74",
"General and Administrative Expense": "6,389",
"Liabilities, Current": "7,628",
"Long-term Debt": "0",
"Oil and Gas Property": "121,617",
"Operating Expenses": "980",
"Other Assets": "1,947",
"Other Compr. Net Income": "0",
"Other Expenses": "13,282",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "48,458",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,450"
},
"output_variables": {
"Liabilities": "7,628",
"Assets": "135,187",
"Revenues": "48,532",
"Expenses": "41,161",
"Stockholders Equity": "127,559",
"Net Income": "7,371",
"Comprehensive Net Income": "7,371",
"BaseVar": "127,017",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "133%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "17,805",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,946",
"Gains/Losses on Derivatives": "611",
"General and Administrative Expense": "6,802",
"Liabilities, Current": "10,301",
"Long-term Debt": "0",
"Oil and Gas Property": "127,918",
"Operating Expenses": "9.8",
"Other Assets": "2,115",
"Other Compr. Net Income": "0",
"Other Expenses": "18,337",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "62,278",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,835"
},
"output_variables": {
"Liabilities": "10,301",
"Assets": "147,838",
"Revenues": "62,889",
"Expenses": "48,929",
"Stockholders Equity": "137,538",
"Net Income": "13,960",
"Comprehensive Net Income": "13,960",
"BaseVar": "148,397",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "137%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "19,369",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,897",
"Gains/Losses on Derivatives": "247",
"General and Administrative Expense": "7,433",
"Liabilities, Current": "9,450",
"Long-term Debt": "0",
"Oil and Gas Property": "225,084",
"Operating Expenses": "86",
"Other Assets": "2,188",
"Other Compr. Net Income": "0",
"Other Expenses": "27,300",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "84,164",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,694"
},
"output_variables": {
"Liabilities": "9,450",
"Assets": "246,641",
"Revenues": "84,411",
"Expenses": "59,410",
"Stockholders Equity": "237,191",
"Net Income": "25,001",
"Comprehensive Net Income": "25,001",
"BaseVar": "217,214",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "143%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "13,784",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "23,821",
"Gains/Losses on Derivatives": "13,823",
"General and Administrative Expense": "7,339",
"Liabilities, Current": "4,877",
"Long-term Debt": "0",
"Oil and Gas Property": "222,792",
"Operating Expenses": "48",
"Other Assets": "2,249",
"Other Compr. Net Income": "0",
"Other Expenses": "28,650",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "57,060",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,702"
},
"output_variables": {
"Liabilities": "4,877",
"Assets": "238,825",
"Revenues": "70,882",
"Expenses": "61,561",
"Stockholders Equity": "233,949",
"Net Income": "9,321",
"Comprehensive Net Income": "9,321",
"BaseVar": "203,966",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "135%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "6,572",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "24,488",
"Gains/Losses on Derivatives": "-86",
"General and Administrative Expense": "7,140",
"Liabilities, Current": "4,474",
"Long-term Debt": "0",
"Oil and Gas Property": "191,406",
"Operating Expenses": "32",
"Other Assets": "157",
"Other Compr. Net Income": "0",
"Other Expenses": "16,620",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "39,150",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,072"
},
"output_variables": {
"Liabilities": "4,474",
"Assets": "198,135",
"Revenues": "39,063",
"Expenses": "49,350",
"Stockholders Equity": "193,661",
"Net Income": "-10,287",
"Comprehensive Net Income": "-10,287",
"BaseVar": "156,121",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "120%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "9,989",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "18,398",
"Gains/Losses on Derivatives": "1,250",
"General and Administrative Expense": "7,441",
"Liabilities, Current": "3,538",
"Long-term Debt": "0",
"Oil and Gas Property": "196,584",
"Operating Expenses": "0",
"Other Assets": "170",
"Other Compr. Net Income": "0",
"Other Expenses": "15,416",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "45,085",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,548"
},
"output_variables": {
"Liabilities": "3,538",
"Assets": "206,744",
"Revenues": "46,335",
"Expenses": "42,803",
"Stockholders Equity": "203,206",
"Net Income": "3,532",
"Comprehensive Net Income": "3,532",
"BaseVar": "160,407",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "132%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "8,246",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "18,395",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,342",
"Liabilities, Current": "5,737",
"Long-term Debt": "0",
"Oil and Gas Property": "198,284",
"Operating Expenses": "13,460",
"Other Assets": "219",
"Other Compr. Net Income": "0",
"Other Expenses": "-10,888",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "45,034",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,089"
},
"output_variables": {
"Liabilities": "5,737",
"Assets": "206,750",
"Revenues": "45,034",
"Expenses": "30,399",
"Stockholders Equity": "201,013",
"Net Income": "14,636",
"Comprehensive Net Income": "14,636",
"BaseVar": "153,012",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "139%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "14,477",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "18,197",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,565",
"Liabilities, Current": "3,099",
"Long-term Debt": "0",
"Oil and Gas Property": "111,725",
"Operating Expenses": "12,488",
"Other Assets": "443",
"Other Compr. Net Income": "0",
"Other Expenses": "65,628",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "66,036",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,903"
},
"output_variables": {
"Liabilities": "3,099",
"Assets": "126,645",
"Revenues": "66,036",
"Expenses": "106,781",
"Stockholders Equity": "123,546",
"Net Income": "-40,745",
"Comprehensive Net Income": "-40,745",
"BaseVar": "172,018",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "71%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "17,790",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "11,314",
"Gains/Losses on Derivatives": "907",
"General and Administrative Expense": "8,025",
"Liabilities, Current": "4,454",
"Long-term Debt": "0",
"Oil and Gas Property": "80,872",
"Operating Expenses": "4,842",
"Other Assets": "1,360",
"Other Compr. Net Income": "0",
"Other Expenses": "27,715",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,688",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "23,370",
"Taxes": "1,023"
},
"output_variables": {
"Liabilities": "4,454",
"Assets": "100,022",
"Revenues": "28,966",
"Expenses": "52,918",
"Stockholders Equity": "95,568",
"Net Income": "-23,952",
"Comprehensive Net Income": "-23,952",
"BaseVar": "103,006",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "85%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "12,224",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "344",
"Depreciation, Depletion, Amortization": "7,746",
"Gains/Losses on Derivatives": "-16,202",
"General and Administrative Expense": "8,208",
"Liabilities, Current": "15,136",
"Long-term Debt": "22,822",
"Oil and Gas Property": "103,601",
"Operating Expenses": "4,231",
"Other Assets": "1,186",
"Other Compr. Net Income": "0",
"Other Expenses": "6,066",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "425",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "37,749",
"Taxes": "1,938"
},
"output_variables": {
"Liabilities": "38,302",
"Assets": "117,011",
"Revenues": "21,972",
"Expenses": "28,189",
"Stockholders Equity": "78,709",
"Net Income": "-6,217",
"Comprehensive Net Income": "-6,217",
"BaseVar": "108,756",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "90%"
}
}
},
"top_rated": false,
"trend": -17.0,
"value": 0.9024591786064489,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000315131.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000315131.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000315131.svg"
},
{
"company_id": "0001282648",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001282648.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001282648.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001282648.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001282648_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001282648_main_keyfigs.svg",
"name": "Battalion OIL CORP",
"rank": 43,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001282648.svg",
"report_text": "The relative strengths and weaknesses of Battalion OIL CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Battalion OIL CORP compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 38% points.The greatest weakness of Battalion OIL CORP 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 89%, being 0.76% points above the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001282648_2022_Battalion_OIL_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "20.6",
"Stockholders Equity": "13.5",
"ECR before LimitedLiability": "44.1",
"Long-term Debt": "10.7",
"Liabilities, Current": "4.20",
"Other Liabilities": "7.34",
"Revenues": "35.8",
"Net Income": "12.4",
"Other Revenues": "36.6",
"Other Expenses": "-27.0",
"Expenses": "-11.6",
"General and Administrative Expense": "2.29",
"Depreciation, Depletion, Amortization": "-6.08",
"Operating Expenses": "22.7",
"Taxes": "-2.45",
"Assets, Current": "-1.21",
"Oil and Gas Property": "-3.15",
"Property, Plant and Equipment": "9.59",
"Comprehensive Net Income": "12.5",
"Other Net Income": "-8.86",
"Economic Capital Ratio": "27.4"
},
"2012": {
"Other Liabilities": "5.33",
"Liabilities": "7.81",
"Assets": "10.9",
"Stockholders Equity": "33.2",
"ECR before LimitedLiability": "60.1",
"Liabilities, Current": "-4.81",
"Long-term Debt": "7.02",
"Assets, Current": "-0.350",
"Oil and Gas Property": "23.4",
"Property, Plant and Equipment": "-2.56",
"Revenues": "-7.92",
"Net Income": "13.3",
"Other Revenues": "-7.84",
"Expenses": "27.0",
"Operating Expenses": "12.3",
"Other Expenses": "7.68",
"Depreciation, Depletion, Amortization": "1.37",
"General and Administrative Expense": "4.37",
"Comprehensive Net Income": "13.3",
"Other Net Income": "-4.14",
"Economic Capital Ratio": "34.5"
},
"2013": {
"Liabilities": "18.2",
"Stockholders Equity": "25.4",
"ECR before LimitedLiability": "10.4",
"Long-term Debt": "9.74",
"Other Liabilities": "8.16",
"Assets": "9.39",
"Property, Plant and Equipment": "-11.4",
"Assets, Current": "-2.96",
"Oil and Gas Property": "28.3",
"Revenues": "7.12",
"Net Income": "-23.2",
"Other Revenues": "7.03",
"Taxes": "-2.10",
"Expenses": "-16.6",
"Operating Expenses": "21.5",
"General and Administrative Expense": "7.17",
"Depreciation, Depletion, Amortization": "-7.61",
"Other Expenses": "-31.2",
"Comprehensive Net Income": "-23.4",
"Other Net Income": "-13.8",
"Economic Capital Ratio": "-6.34"
},
"2018": {
"Liabilities": "18.6",
"Assets": "3.19",
"Stockholders Equity": "35.9",
"ECR before LimitedLiability": "44.8",
"Liabilities, Current": "3.33",
"Other Liabilities": "5.77",
"Long-term Debt": "10.5",
"Property, Plant and Equipment": "-1.08",
"Oil and Gas Property": "8.10",
"Revenues": "-9.62",
"Net Income": "7.19",
"Revenue from Contract with Customer": "-12.2",
"Other Revenues": "2.76",
"Expenses": "12.1",
"Depreciation, Depletion, Amortization": "-0.862",
"Other Expenses": "-4.19",
"Operating Expenses": "14.3",
"General and Administrative Expense": "1.49",
"Other Net Income": "4.88",
"Comprehensive Net Income": "7.23",
"Economic Capital Ratio": "30.4"
},
"2020": {
"Liabilities": "2.19",
"ECR before LimitedLiability": "-12.4",
"Long-term Debt": "1.55",
"Other Liabilities": "0.620",
"Property, Plant and Equipment": "-12.5",
"Assets": "-10.1",
"Assets, Current": "-4.51",
"Oil and Gas Property": "23.0",
"Other Revenues": "-7.45",
"Revenues": "4.45",
"Net Income": "-13.0",
"Revenue from Contract with Customer": "14.0",
"Depreciation, Depletion, Amortization": "-5.17",
"Expenses": "-39.8",
"Operating Expenses": "7.95",
"Cost of Goods and Services Sold": "2.15",
"General and Administrative Expense": "1.80",
"Other Expenses": "-55.8",
"Comprehensive Net Income": "-13.0",
"Other Net Income": "6.75",
"Economic Capital Ratio": "-25.0"
},
"2021": {
"Liabilities": "27.1",
"Assets": "-8.88",
"Stockholders Equity": "4.47",
"ECR before LimitedLiability": "6.74",
"Liabilities, Current": "5.91",
"Other Liabilities": "5.80",
"Long-term Debt": "16.8",
"Property, Plant and Equipment": "-13.5",
"Oil and Gas Property": "16.6",
"Other Revenues": "-22.9",
"Revenues": "34.9",
"Net Income": "-7.86",
"Gains/Losses on Derivatives": "5.03",
"Revenue from Contract with Customer": "38.3",
"Comprehensive Net Income": "-7.35",
"Other Expenses": "-19.7",
"Cost of Goods and Services Sold": "6.30",
"Depreciation, Depletion, Amortization": "-6.97",
"Other Net Income": "-38.8",
"General and Administrative Expense": "4.74",
"Operating Expenses": "11.4",
"Economic Capital Ratio": "0.760"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001282648_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "20,237",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,345",
"Gains/Losses on Derivatives": "-1,078",
"General and Administrative Expense": "17,179",
"Liabilities, Current": "26,336",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "31,046",
"Other Compr. Net Income": "0",
"Other Expenses": "63,801",
"Other Liabilities": "0",
"Other Net Income": "-1,218",
"Other Revenues": "108,958",
"Property, Plant and Equipment": "216,519",
"Revenue from Contract with Customer": "0",
"Taxes": "5,740"
},
"output_variables": {
"Liabilities": "26,336",
"Assets": "267,802",
"Revenues": "107,880",
"Expenses": "108,065",
"Stockholders Equity": "241,466",
"Net Income": "-1,403",
"Comprehensive Net Income": "-1,403",
"BaseVar": "281,710",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "119%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "287,857",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "90,284",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "111,349",
"Liabilities, Current": "677,968",
"Long-term Debt": "0",
"Oil and Gas Property": "4,407,636",
"Operating Expenses": "0",
"Other Assets": "293,903",
"Other Compr. Net Income": "0",
"Other Expenses": "43,595",
"Other Liabilities": "0",
"Other Net Income": "-37,349",
"Other Revenues": "247,945",
"Property, Plant and Equipment": "51,629",
"Revenue from Contract with Customer": "0",
"Taxes": "19,253"
},
"output_variables": {
"Liabilities": "677,968",
"Assets": "5,041,025",
"Revenues": "247,945",
"Expenses": "264,481",
"Stockholders Equity": "4,363,057",
"Net Income": "-53,885",
"Comprehensive Net Income": "-53,885",
"BaseVar": "3,200,357",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "114%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "338,626",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "463,655",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "132,410",
"Liabilities, Current": "664,382",
"Long-term Debt": "0",
"Oil and Gas Property": "4,798,996",
"Operating Expenses": "0",
"Other Assets": "101,493",
"Other Compr. Net Income": "0",
"Other Expenses": "1,448,050",
"Other Liabilities": "0",
"Other Net Income": "-89,431",
"Other Revenues": "999,506",
"Property, Plant and Equipment": "117,376",
"Revenue from Contract with Customer": "0",
"Taxes": "88,622"
},
"output_variables": {
"Liabilities": "664,382",
"Assets": "5,356,491",
"Revenues": "999,506",
"Expenses": "2,132,737",
"Stockholders Equity": "4,692,109",
"Net Income": "-1,222,662",
"Comprehensive Net Income": "-1,222,662",
"BaseVar": "5,007,874",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "144,652",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "77,527",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "62,056",
"Liabilities, Current": "161,742",
"Long-term Debt": "0",
"Oil and Gas Property": "1,802,476",
"Operating Expenses": "0",
"Other Assets": "14,618",
"Other Compr. Net Income": "0",
"Other Expenses": "90,677",
"Other Liabilities": "0",
"Other Net Income": "49,610",
"Other Revenues": "226,609",
"Property, Plant and Equipment": "121,863",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "161,742",
"Assets": "2,083,609",
"Revenues": "226,609",
"Expenses": "230,260",
"Stockholders Equity": "1,921,867",
"Net Income": "45,959",
"Comprehensive Net Income": "45,959",
"BaseVar": "1,436,692",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "125%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "47,836",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "62,053",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "18,456",
"Liabilities, Current": "83,176",
"Long-term Debt": "0",
"Oil and Gas Property": "289,605",
"Operating Expenses": "42,106",
"Other Assets": "6,670",
"Other Compr. Net Income": "0",
"Other Expenses": "287,506",
"Other Liabilities": "0",
"Other Net Income": "32,125",
"Other Revenues": "1,514",
"Property, Plant and Equipment": "2,386",
"Revenue from Contract with Customer": "146,775",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "83,176",
"Assets": "346,497",
"Revenues": "148,289",
"Expenses": "410,121",
"Stockholders Equity": "263,321",
"Net Income": "-229,707",
"Comprehensive Net Income": "-229,707",
"BaseVar": "580,968",
"ECR before LimitedLiability": "-71%",
"Economic Capital Ratio": "41%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "87,914",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "45,408",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,514",
"Liabilities, Current": "121,602",
"Long-term Debt": "0",
"Oil and Gas Property": "294,415",
"Operating Expenses": "43,977",
"Other Assets": "5,506",
"Other Compr. Net Income": "0",
"Other Expenses": "75,932",
"Other Liabilities": "0",
"Other Net Income": "-131,691",
"Other Revenues": "1,051",
"Property, Plant and Equipment": "2,432",
"Revenue from Contract with Customer": "284,154",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "121,602",
"Assets": "390,267",
"Revenues": "285,205",
"Expenses": "181,831",
"Stockholders Equity": "268,665",
"Net Income": "-28,317",
"Comprehensive Net Income": "-28,317",
"BaseVar": "627,145",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "89%"
}
}
},
"top_rated": false,
"trend": 22.0,
"value": 0.8868864946196391,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001282648.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001282648.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001282648.svg"
},
{
"company_id": "0001792580",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001792580.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001792580.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001792580.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001792580_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001792580_main_keyfigs.svg",
"name": "Ovintiv Inc",
"rank": 44,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001792580.svg",
"report_text": "The relative strengths and weaknesses of Ovintiv Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Ovintiv Inc compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 36% points.The greatest weakness of Ovintiv Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 88%, being 0.29% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001792580_2022_Ovintiv_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities, Current": "4.11",
"Liabilities": "-9.83",
"Stockholders Equity": "-7.89",
"ECR before LimitedLiability": "8.28",
"Long-term Debt": "-17.7",
"Other Liabilities": "1.94",
"Gains/Losses on Derivatives": "-2.02",
"Revenues": "3.52",
"Net Income": "13.8",
"Other Revenues": "-15.1",
"Revenue from Contract with Customer": "23.3",
"Expenses": "9.97",
"Depreciation, Depletion, Amortization": "-4.08",
"Cost of Goods and Services Sold": "3.36",
"General and Administrative Expense": "3.45",
"Operating Expenses": "6.62",
"Oil and Gas Property": "-10.6",
"Assets, Current": "-2.70",
"Property, Plant and Equipment": "9.58",
"Other Assets": "9.59",
"Comprehensive Net Income": "14.6",
"Economic Capital Ratio": "-1.66"
},
"2020": {
"Liabilities": "-0.947",
"Stockholders Equity": "-4.67",
"ECR before LimitedLiability": "-4.91",
"Long-term Debt": "-2.61",
"Assets": "-4.35",
"Assets, Current": "-2.64",
"Other Assets": "6.95",
"Oil and Gas Property": "-4.98",
"Other Revenues": "-3.58",
"Revenues": "2.39",
"Net Income": "-2.84",
"Revenue from Contract with Customer": "6.68",
"Gains/Losses on Derivatives": "0.945",
"Depreciation, Depletion, Amortization": "-1.16",
"Expenses": "-4.37",
"Operating Expenses": "3.40",
"Cost of Goods and Services Sold": "1.14",
"General and Administrative Expense": "1.89",
"Other Expenses": "-5.55",
"Comprehensive Net Income": "-2.72",
"Economic Capital Ratio": "-17.5"
},
"2021": {
"Property, Plant and Equipment": "3.48",
"Assets": "-6.15",
"Liabilities, Current": "10.6",
"Stockholders Equity": "-10.4",
"ECR before LimitedLiability": "5.69",
"Other Assets": "7.65",
"Oil and Gas Property": "-9.64",
"Assets, Current": "-4.00",
"Other Revenues": "-17.4",
"Revenues": "23.1",
"Expenses": "-11.8",
"Net Income": "15.0",
"Gains/Losses on Derivatives": "-11.9",
"Revenue from Contract with Customer": "35.8",
"Other Expenses": "-19.0",
"Cost of Goods and Services Sold": "4.78",
"General and Administrative Expense": "4.68",
"Long-term Debt": "-17.2",
"Other Liabilities": "4.42",
"Comprehensive Net Income": "15.6",
"Other Net Income": "5.31",
"Economic Capital Ratio": "-0.290"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001792580_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "1,869,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,015,000",
"Gains/Losses on Derivatives": "-361,000",
"General and Administrative Expense": "489,000",
"Liabilities, Current": "2,432,000",
"Long-term Debt": "8,908,000",
"Oil and Gas Property": "0",
"Operating Expenses": "2,290,000",
"Other Assets": "4,427,000",
"Other Compr. Net Income": "48,000",
"Other Expenses": "1,444,000",
"Other Liabilities": "217,000",
"Other Net Income": "0",
"Other Revenues": "74,000",
"Property, Plant and Equipment": "15,191,000",
"Revenue from Contract with Customer": "7,013,000",
"Taxes": "254,000"
},
"output_variables": {
"Liabilities": "11,557,000",
"Assets": "21,487,000",
"Revenues": "6,726,000",
"Expenses": "6,492,000",
"Stockholders Equity": "9,930,000",
"Net Income": "234,000",
"Comprehensive Net Income": "282,000",
"BaseVar": "24,746,920",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "83%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,247,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "20,000",
"Depreciation, Depletion, Amortization": "1,834,000",
"Gains/Losses on Derivatives": "507,000",
"General and Administrative Expense": "395,000",
"Liabilities, Current": "2,423,000",
"Long-term Debt": "8,189,000",
"Oil and Gas Property": "0",
"Operating Expenses": "2,107,000",
"Other Assets": "3,772,000",
"Other Compr. Net Income": "30,000",
"Other Expenses": "7,675,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "71,000",
"Property, Plant and Equipment": "9,450,000",
"Revenue from Contract with Customer": "5,509,000",
"Taxes": "173,000"
},
"output_variables": {
"Liabilities": "10,632,000",
"Assets": "14,469,000",
"Revenues": "6,087,000",
"Expenses": "12,184,000",
"Stockholders Equity": "3,837,000",
"Net Income": "-6,097,000",
"Comprehensive Net Income": "-6,067,000",
"BaseVar": "23,897,120",
"ECR before LimitedLiability": "-45%",
"Economic Capital Ratio": "49%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,587,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "4,000",
"Depreciation, Depletion, Amortization": "1,190,000",
"Gains/Losses on Derivatives": "-1,883,000",
"General and Administrative Expense": "442,000",
"Liabilities, Current": "2,748,000",
"Long-term Debt": "6,229,000",
"Oil and Gas Property": "0",
"Operating Expenses": "2,241,000",
"Other Assets": "3,707,000",
"Other Compr. Net Income": "16,000",
"Other Expenses": "3,076,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "73,000",
"Property, Plant and Equipment": "8,761,000",
"Revenue from Contract with Customer": "10,468,000",
"Taxes": "293,000"
},
"output_variables": {
"Liabilities": "8,981,000",
"Assets": "14,055,000",
"Revenues": "8,658,000",
"Expenses": "7,242,000",
"Stockholders Equity": "5,074,000",
"Net Income": "1,416,000",
"Comprehensive Net Income": "1,432,000",
"BaseVar": "21,385,920",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "88%"
}
}
},
"top_rated": false,
"trend": 14.0,
"value": 0.8763825036078434,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001792580.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001792580.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001792580.svg"
},
{
"company_id": "0000056868",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000056868.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000056868.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000056868.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000056868_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000056868_main_keyfigs.svg",
"name": "Primeenergy Resources Corp",
"rank": 45,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000056868.svg",
"report_text": "The relative strengths and weaknesses of Primeenergy Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Primeenergy Resources Corp compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 30% points.The greatest weakness of Primeenergy Resources Corp is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 84%, being 4.4% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000056868_2022_Primeenergy_Resources_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-18.3",
"Stockholders Equity": "-41.5",
"ECR before LimitedLiability": "-6.90",
"Long-term Debt": "-15.6",
"Liabilities, Current": "-3.54",
"Assets, Current": "-4.27",
"Assets": "-19.7",
"Other Assets": "-24.1",
"Oil and Gas Property": "6.52",
"Property, Plant and Equipment": "11.0",
"Revenues": "17.7",
"Net Income": "14.0",
"Other Revenues": "17.9",
"Other Expenses": "-25.6",
"Expenses": "-14.3",
"General and Administrative Expense": "6.64",
"Depreciation, Depletion, Amortization": "-22.8",
"Operating Expenses": "14.7",
"Comprehensive Net Income": "13.9",
"Other Net Income": "-9.77",
"Economic Capital Ratio": "-23.7"
},
"2012": {
"Liabilities": "-19.2",
"Stockholders Equity": "-29.5",
"ECR before LimitedLiability": "18.6",
"Liabilities, Current": "4.69",
"Long-term Debt": "-27.1",
"Assets, Current": "-2.23",
"Assets": "-11.8",
"Oil and Gas Property": "11.1",
"Other Assets": "-22.2",
"Property, Plant and Equipment": "18.6",
"Revenues": "19.7",
"Net Income": "20.0",
"Other Revenues": "19.7",
"Expenses": "8.10",
"Operating Expenses": "18.8",
"Other Expenses": "-17.6",
"Depreciation, Depletion, Amortization": "-4.40",
"General and Administrative Expense": "6.70",
"Comprehensive Net Income": "20.0",
"Other Net Income": "-5.54",
"Economic Capital Ratio": "-6.88"
},
"2013": {
"Liabilities": "-15.6",
"Stockholders Equity": "-27.8",
"ECR before LimitedLiability": "3.81",
"Liabilities, Current": "5.67",
"Long-term Debt": "-23.8",
"Other Assets": "-21.6",
"Assets": "-11.9",
"Property, Plant and Equipment": "18.8",
"Assets, Current": "-2.32",
"Oil and Gas Property": "7.88",
"Revenues": "19.8",
"Net Income": "19.0",
"Other Revenues": "19.9",
"Expenses": "2.27",
"Operating Expenses": "18.9",
"General and Administrative Expense": "3.98",
"Depreciation, Depletion, Amortization": "-2.20",
"Other Expenses": "-20.4",
"Comprehensive Net Income": "19.0",
"Other Net Income": "-10.3",
"Economic Capital Ratio": "-12.9"
},
"2014": {
"Liabilities": "-14.3",
"Stockholders Equity": "-22.4",
"ECR before LimitedLiability": "30.3",
"Long-term Debt": "-18.4",
"Liabilities, Current": "4.09",
"Other Assets": "-17.2",
"Assets": "-7.87",
"Property, Plant and Equipment": "15.0",
"Oil and Gas Property": "10.8",
"Assets, Current": "-1.91",
"Revenues": "30.6",
"Net Income": "31.1",
"Other Revenues": "30.7",
"Operating Expenses": "24.6",
"Expenses": "11.4",
"General and Administrative Expense": "3.99",
"Depreciation, Depletion, Amortization": "-3.31",
"Other Expenses": "-12.5",
"Comprehensive Net Income": "31.1",
"Other Net Income": "-6.09",
"Economic Capital Ratio": "5.25"
},
"2015": {
"Liabilities, Current": "6.31",
"Liabilities": "-18.3",
"Stockholders Equity": "-12.7",
"ECR before LimitedLiability": "37.6",
"Long-term Debt": "-20.7",
"Other Liabilities": "-4.80",
"Other Revenues": "7.81",
"Revenues": "8.85",
"Net Income": "18.1",
"Gains/Losses on Derivatives": "7.63",
"Depreciation, Depletion, Amortization": "-7.93",
"Expenses": "11.9",
"Other Expenses": "7.99",
"Operating Expenses": "8.96",
"General and Administrative Expense": "5.20",
"Other Assets": "-26.9",
"Oil and Gas Property": "8.97",
"Property, Plant and Equipment": "11.2",
"Comprehensive Net Income": "18.4",
"Other Net Income": "-4.49",
"Economic Capital Ratio": "15.9"
},
"2017": {
"Long-term Debt": "-5.30",
"Liabilities": "-4.64",
"Stockholders Equity": "-15.5",
"ECR before LimitedLiability": "25.4",
"Other Assets": "-11.7",
"Assets": "-5.21",
"Assets, Current": "-1.80",
"Oil and Gas Property": "9.78",
"Property, Plant and Equipment": "8.88",
"Revenues": "18.8",
"Net Income": "40.3",
"Other Revenues": "19.9",
"Operating Expenses": "22.3",
"Expenses": "4.98",
"Other Expenses": "-15.2",
"General and Administrative Expense": "8.06",
"Depreciation, Depletion, Amortization": "-8.74",
"Comprehensive Net Income": "36.9",
"Other Net Income": "13.1",
"Other Compr. Net Income": "-2.51",
"Economic Capital Ratio": "13.8"
},
"2018": {
"Liabilities": "-5.92",
"Stockholders Equity": "-14.7",
"ECR before LimitedLiability": "5.35",
"Liabilities, Current": "5.81",
"Long-term Debt": "-10.7",
"Other Assets": "-17.2",
"Assets": "-6.26",
"Property, Plant and Equipment": "15.4",
"Assets, Current": "-2.99",
"Oil and Gas Property": "17.9",
"Revenues": "17.5",
"Net Income": "14.1",
"Revenue from Contract with Customer": "-18.4",
"Other Revenues": "32.2",
"Expenses": "-5.14",
"Depreciation, Depletion, Amortization": "-10.6",
"Other Expenses": "-4.70",
"Operating Expenses": "5.50",
"General and Administrative Expense": "2.98",
"Comprehensive Net Income": "14.1",
"Economic Capital Ratio": "-9.05"
},
"2019": {
"Liabilities, Current": "8.83",
"Liabilities": "-5.66",
"Stockholders Equity": "-13.3",
"ECR before LimitedLiability": "7.85",
"Long-term Debt": "-7.70",
"Other Liabilities": "-8.47",
"Assets, Current": "-4.03",
"Assets": "-5.85",
"Oil and Gas Property": "25.6",
"Property, Plant and Equipment": "18.1",
"Other Assets": "-19.0",
"Revenues": "17.4",
"Net Income": "16.5",
"Other Revenues": "29.9",
"Revenue from Contract with Customer": "-23.1",
"Comprehensive Net Income": "17.1",
"Other Expenses": "11.1",
"Depreciation, Depletion, Amortization": "-10.8",
"Operating Expenses": "4.62",
"Cost of Goods and Services Sold": "-4.96",
"Economic Capital Ratio": "-2.09"
},
"2020": {
"Liabilities, Current": "8.33",
"Liabilities": "-4.55",
"ECR before LimitedLiability": "28.4",
"Long-term Debt": "-5.57",
"Other Liabilities": "-9.09",
"Other Revenues": "24.0",
"Revenues": "4.33",
"Net Income": "27.9",
"Revenue from Contract with Customer": "-19.7",
"Gains/Losses on Derivatives": "3.45",
"Depreciation, Depletion, Amortization": "-9.75",
"Expenses": "17.2",
"Operating Expenses": "8.25",
"Other Expenses": "24.6",
"Comprehensive Net Income": "27.9",
"Other Net Income": "10.7",
"Economic Capital Ratio": "15.8",
"Assets, Current": "-4.85",
"Property, Plant and Equipment": "27.8",
"Oil and Gas Property": "28.3",
"Other Assets": "-20.4"
},
"2021": {
"Other Revenues": "29.8",
"Revenues": "3.13",
"Net Income": "3.25",
"Revenue from Contract with Customer": "-30.1",
"Taxes": "1.45",
"Expenses": "-4.12",
"Other Expenses": "5.00",
"Cost of Goods and Services Sold": "-3.08",
"Depreciation, Depletion, Amortization": "-9.32",
"Operating Expenses": "1.34",
"Comprehensive Net Income": "3.62",
"Other Net Income": "4.37",
"ECR before LimitedLiability": "1.57",
"Assets, Current": "-2.99",
"Economic Capital Ratio": "-4.42",
"Other Liabilities": "-10.2",
"Liabilities, Current": "12.6",
"Long-term Debt": "-4.96",
"Property, Plant and Equipment": "26.0",
"Other Assets": "-19.0",
"Oil and Gas Property": "29.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000056868_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "39,503",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "48,400",
"Gains/Losses on Derivatives": "-914",
"General and Administrative Expense": "14,890",
"Liabilities, Current": "53,468",
"Long-term Debt": "77,677",
"Oil and Gas Property": "136,750",
"Operating Expenses": "0",
"Other Assets": "-136,136",
"Other Compr. Net Income": "-1,864",
"Other Expenses": "59,163",
"Other Liabilities": "17,914",
"Other Net Income": "2,048",
"Other Revenues": "127,994",
"Property, Plant and Equipment": "144,695",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "149,059",
"Assets": "184,812",
"Revenues": "127,080",
"Expenses": "122,453",
"Stockholders Equity": "35,753",
"Net Income": "6,675",
"Comprehensive Net Income": "4,811",
"BaseVar": "324,071",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "68%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "30,452",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "23,269",
"Gains/Losses on Derivatives": "502",
"General and Administrative Expense": "15,870",
"Liabilities, Current": "30,395",
"Long-term Debt": "129,295",
"Oil and Gas Property": "187,928",
"Operating Expenses": "0",
"Other Assets": "-187,144",
"Other Compr. Net Income": "247",
"Other Expenses": "67,887",
"Other Liabilities": "24,194",
"Other Net Income": "821",
"Other Revenues": "120,477",
"Property, Plant and Equipment": "196,850",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "183,884",
"Assets": "228,086",
"Revenues": "120,979",
"Expenses": "107,026",
"Stockholders Equity": "44,202",
"Net Income": "14,774",
"Comprehensive Net Income": "15,021",
"BaseVar": "348,010",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "32,675",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,861",
"Gains/Losses on Derivatives": "-1,322",
"General and Administrative Expense": "16,659",
"Liabilities, Current": "30,478",
"Long-term Debt": "127,344",
"Oil and Gas Property": "195,023",
"Operating Expenses": "0",
"Other Assets": "-193,201",
"Other Compr. Net Income": "0",
"Other Expenses": "75,925",
"Other Liabilities": "31,962",
"Other Net Income": "2,818",
"Other Revenues": "126,389",
"Property, Plant and Equipment": "208,425",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "189,784",
"Assets": "242,922",
"Revenues": "125,067",
"Expenses": "114,445",
"Stockholders Equity": "53,138",
"Net Income": "13,440",
"Comprehensive Net Income": "13,440",
"BaseVar": "366,598",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "43,805",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,864",
"Gains/Losses on Derivatives": "135",
"General and Administrative Expense": "14,460",
"Liabilities, Current": "38,690",
"Long-term Debt": "109,759",
"Oil and Gas Property": "207,600",
"Operating Expenses": "0",
"Other Assets": "-206,806",
"Other Compr. Net Income": "0",
"Other Expenses": "81,222",
"Other Liabilities": "38,191",
"Other Net Income": "6,115",
"Other Revenues": "144,445",
"Property, Plant and Equipment": "220,301",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "186,640",
"Assets": "264,900",
"Revenues": "144,580",
"Expenses": "121,546",
"Stockholders Equity": "78,260",
"Net Income": "29,149",
"Comprehensive Net Income": "29,149",
"BaseVar": "394,559",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "24,155",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "31,551",
"Gains/Losses on Derivatives": "21,151",
"General and Administrative Expense": "12,267",
"Liabilities, Current": "22,978",
"Long-term Debt": "103,033",
"Oil and Gas Property": "190,916",
"Operating Expenses": "0",
"Other Assets": "-190,287",
"Other Compr. Net Income": "0",
"Other Expenses": "49,826",
"Other Liabilities": "37,883",
"Other Net Income": "1,388",
"Other Revenues": "57,955",
"Property, Plant and Equipment": "202,011",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "163,894",
"Assets": "226,795",
"Revenues": "79,106",
"Expenses": "93,644",
"Stockholders Equity": "62,901",
"Net Income": "-13,150",
"Comprehensive Net Income": "-13,150",
"BaseVar": "303,310",
"ECR before LimitedLiability": "7.8%",
"Economic Capital Ratio": "62%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "26,631",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "36,068",
"Gains/Losses on Derivatives": "-155",
"General and Administrative Expense": "9,646",
"Liabilities, Current": "47,170",
"Long-term Debt": "71,641",
"Oil and Gas Property": "213,001",
"Operating Expenses": "0",
"Other Assets": "-212,842",
"Other Compr. Net Income": "-5,436",
"Other Expenses": "37,427",
"Other Liabilities": "25,515",
"Other Net Income": "41,265",
"Other Revenues": "89,465",
"Property, Plant and Equipment": "219,975",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "144,326",
"Assets": "246,765",
"Revenues": "89,310",
"Expenses": "83,141",
"Stockholders Equity": "102,439",
"Net Income": "47,434",
"Comprehensive Net Income": "41,998",
"BaseVar": "331,420",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "99%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "23,734",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "37,729",
"Gains/Losses on Derivatives": "-4,095",
"General and Administrative Expense": "13,550",
"Liabilities, Current": "30,462",
"Long-term Debt": "85,204",
"Oil and Gas Property": "223,669",
"Operating Expenses": "34,996",
"Other Assets": "-222,776",
"Other Compr. Net Income": "0",
"Other Expenses": "17,453",
"Other Liabilities": "33,383",
"Other Net Income": "293",
"Other Revenues": "122,195",
"Property, Plant and Equipment": "230,425",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "149,049",
"Assets": "255,052",
"Revenues": "118,100",
"Expenses": "103,728",
"Stockholders Equity": "106,003",
"Net Income": "14,665",
"Comprehensive Net Income": "14,665",
"BaseVar": "339,766",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "86%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "16,399",
"Cost of Goods and Services Sold": "15,446",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "36,156",
"Gains/Losses on Derivatives": "-1,371",
"General and Administrative Expense": "15,639",
"Liabilities, Current": "15,592",
"Long-term Debt": "73,830",
"Oil and Gas Property": "205,320",
"Operating Expenses": "33,461",
"Other Assets": "-204,454",
"Other Compr. Net Income": "0",
"Other Expenses": "1,421",
"Other Liabilities": "36,580",
"Other Net Income": "958",
"Other Revenues": "106,195",
"Property, Plant and Equipment": "212,100",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "126,002",
"Assets": "229,365",
"Revenues": "104,824",
"Expenses": "102,123",
"Stockholders Equity": "103,363",
"Net Income": "3,659",
"Comprehensive Net Income": "3,659",
"BaseVar": "306,585",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "83%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,911",
"Cost of Goods and Services Sold": "9,006",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "28,176",
"Gains/Losses on Derivatives": "6,173",
"General and Administrative Expense": "15,027",
"Liabilities, Current": "14,120",
"Long-term Debt": "51,158",
"Oil and Gas Property": "185,098",
"Operating Expenses": "23,028",
"Other Assets": "-184,578",
"Other Compr. Net Income": "0",
"Other Expenses": "-517",
"Other Liabilities": "37,208",
"Other Net Income": "13,936",
"Other Revenues": "52,248",
"Property, Plant and Equipment": "191,053",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "102,486",
"Assets": "200,484",
"Revenues": "58,421",
"Expenses": "74,720",
"Stockholders Equity": "97,998",
"Net Income": "-2,363",
"Comprehensive Net Income": "-2,363",
"BaseVar": "242,673",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "82%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "25,328",
"Cost of Goods and Services Sold": "11,580",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "26,325",
"Gains/Losses on Derivatives": "-5,045",
"General and Administrative Expense": "10,426",
"Liabilities, Current": "21,720",
"Long-term Debt": "49,872",
"Oil and Gas Property": "179,742",
"Operating Expenses": "27,804",
"Other Assets": "-178,819",
"Other Compr. Net Income": "0",
"Other Expenses": "823",
"Other Liabilities": "40,231",
"Other Net Income": "-529",
"Other Revenues": "84,658",
"Property, Plant and Equipment": "184,663",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "111,823",
"Assets": "210,914",
"Revenues": "79,613",
"Expenses": "76,958",
"Stockholders Equity": "99,091",
"Net Income": "2,126",
"Comprehensive Net Income": "2,126",
"BaseVar": "258,770",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "84%"
}
}
},
"top_rated": false,
"trend": -19.0,
"value": 0.8351201750486505,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000056868.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000056868.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000056868.svg"
},
{
"company_id": "0000928022",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000928022.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000928022.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000928022.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000928022_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000928022_main_keyfigs.svg",
"name": "Callon Petroleum Co",
"rank": 46,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000928022.svg",
"report_text": "The relative strengths and weaknesses of Callon Petroleum Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Callon Petroleum Co compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 28% points.The greatest weakness of Callon Petroleum Co is the variable Long-term Debt, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 82%, being 6.3% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000928022_2022_Callon_Petroleum_Co.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-15.9",
"Stockholders Equity": "-4.27",
"ECR before LimitedLiability": "47.1",
"Long-term Debt": "4.44",
"Liabilities, Current": "4.36",
"Other Liabilities": "-28.8",
"Revenues": "-19.3",
"Net Income": "45.6",
"Other Revenues": "-19.3",
"Other Expenses": "34.2",
"Expenses": "29.3",
"General and Administrative Expense": "3.20",
"Depreciation, Depletion, Amortization": "4.10",
"Operating Expenses": "-11.9",
"Taxes": "0.534",
"Other Assets": "1.13",
"Oil and Gas Property": "1.96",
"Property, Plant and Equipment": "-1.73",
"Comprehensive Net Income": "45.7",
"Other Net Income": "35.3",
"Economic Capital Ratio": "30.3"
},
"2012": {
"Other Liabilities": "-16.7",
"Liabilities": "-7.47",
"Stockholders Equity": "-3.28",
"ECR before LimitedLiability": "33.9",
"Liabilities, Current": "3.64",
"Long-term Debt": "4.29",
"Revenues": "-21.9",
"Net Income": "25.5",
"Other Revenues": "-21.8",
"Expenses": "14.9",
"Operating Expenses": "-16.4",
"Other Expenses": "34.1",
"Depreciation, Depletion, Amortization": "-11.1",
"General and Administrative Expense": "4.50",
"Oil and Gas Property": "4.42",
"Other Assets": "16.1",
"Property, Plant and Equipment": "-9.13",
"Assets, Current": "-2.61",
"Comprehensive Net Income": "24.8",
"Other Net Income": "33.9",
"Economic Capital Ratio": "8.34"
},
"2013": {
"Other Assets": "7.14",
"Assets": "3.84",
"Stockholders Equity": "7.23",
"Long-term Debt": "3.52",
"ECR before LimitedLiability": "28.8",
"Property, Plant and Equipment": "-6.50",
"Assets, Current": "-1.39",
"Oil and Gas Property": "9.21",
"Revenues": "-19.7",
"Net Income": "15.1",
"Other Revenues": "-19.8",
"Taxes": "-0.610",
"Expenses": "12.2",
"Operating Expenses": "-14.1",
"General and Administrative Expense": "2.09",
"Depreciation, Depletion, Amortization": "-7.76",
"Other Expenses": "37.3",
"Other Liabilities": "-3.02",
"Comprehensive Net Income": "14.9",
"Other Net Income": "25.7",
"Economic Capital Ratio": "12.1"
},
"2014": {
"Other Liabilities": "-21.7",
"Liabilities": "-14.2",
"Stockholders Equity": "-1.48",
"ECR before LimitedLiability": "35.6",
"Long-term Debt": "4.11",
"Liabilities, Current": "1.84",
"Other Assets": "7.10",
"Assets": "5.40",
"Property, Plant and Equipment": "-7.87",
"Oil and Gas Property": "15.1",
"Assets, Current": "-2.35",
"Revenues": "-18.4",
"Net Income": "29.0",
"Other Revenues": "-17.7",
"Expenses": "29.2",
"General and Administrative Expense": "3.76",
"Depreciation, Depletion, Amortization": "-2.48",
"Other Expenses": "29.4",
"Comprehensive Net Income": "29.1",
"Other Net Income": "20.8",
"Economic Capital Ratio": "10.5"
},
"2015": {
"Liabilities, Current": "0.461",
"Liabilities": "-0.717",
"ECR before LimitedLiability": "29.0",
"Long-term Debt": "0.453",
"Other Liabilities": "-1.07",
"Assets, Current": "-0.531",
"Assets": "1.76",
"Other Assets": "2.06",
"Oil and Gas Property": "7.26",
"Property, Plant and Equipment": "-1.41",
"Other Revenues": "-1.95",
"Revenues": "-3.28",
"Net Income": "5.50",
"Depreciation, Depletion, Amortization": "-0.280",
"Expenses": "4.86",
"Other Expenses": "16.2",
"Operating Expenses": "-21.9",
"General and Administrative Expense": "0.945",
"Comprehensive Net Income": "5.71",
"Other Net Income": "4.14",
"Economic Capital Ratio": "7.30"
},
"2016": {
"Long-term Debt": "10.3",
"Liabilities": "4.20",
"Stockholders Equity": "23.9",
"ECR before LimitedLiability": "45.9",
"Other Liabilities": "-12.9",
"Liabilities, Current": "5.23",
"Other Assets": "13.2",
"Assets": "12.6",
"Property, Plant and Equipment": "-5.98",
"Assets, Current": "6.12",
"Oil and Gas Property": "2.17",
"Revenues": "-13.1",
"Net Income": "14.4",
"Other Revenues": "-13.4",
"Expenses": "22.9",
"General and Administrative Expense": "6.39",
"Operating Expenses": "-3.22",
"Other Expenses": "17.8",
"Other Net Income": "6.34",
"Comprehensive Net Income": "14.6",
"Economic Capital Ratio": "27.4"
},
"2017": {
"Other Assets": "15.2",
"Assets": "6.48",
"Long-term Debt": "9.52",
"Stockholders Equity": "13.5",
"ECR before LimitedLiability": "31.3",
"Assets, Current": "-1.22",
"Oil and Gas Property": "4.83",
"Property, Plant and Equipment": "-5.56",
"Revenues": "-15.7",
"Net Income": "15.6",
"Other Revenues": "-15.2",
"Revenue from Contract with Customer": "-0.510",
"Operating Expenses": "2.94",
"Expenses": "19.7",
"Other Expenses": "9.43",
"General and Administrative Expense": "7.24",
"Other Liabilities": "-16.6",
"Liabilities, Current": "4.25",
"Comprehensive Net Income": "15.6",
"Other Net Income": "13.2",
"Economic Capital Ratio": "19.7"
},
"2018": {
"Liabilities": "-5.73",
"Assets": "6.00",
"Stockholders Equity": "8.40",
"ECR before LimitedLiability": "22.5",
"Liabilities, Current": "4.13",
"Other Liabilities": "-16.8",
"Long-term Debt": "5.08",
"Other Assets": "11.6",
"Property, Plant and Equipment": "-6.03",
"Oil and Gas Property": "7.50",
"Revenues": "-7.93",
"Net Income": "14.3",
"Revenue from Contract with Customer": "6.39",
"Other Revenues": "-13.7",
"Expenses": "20.2",
"Other Expenses": "10.7",
"Operating Expenses": "4.10",
"General and Administrative Expense": "5.16",
"Other Net Income": "2.90",
"Comprehensive Net Income": "14.3",
"Economic Capital Ratio": "8.11"
},
"2019": {
"Liabilities, Current": "2.90",
"Liabilities": "-18.5",
"Assets": "9.65",
"ECR before LimitedLiability": "6.80",
"Long-term Debt": "-25.4",
"Other Liabilities": "2.01",
"Assets, Current": "-3.14",
"Oil and Gas Property": "28.7",
"Property, Plant and Equipment": "-10.8",
"Revenues": "-15.9",
"Net Income": "10.6",
"Other Revenues": "-12.1",
"Revenue from Contract with Customer": "-4.30",
"Expenses": "27.8",
"Other Expenses": "13.7",
"Depreciation, Depletion, Amortization": "1.95",
"Cost of Goods and Services Sold": "2.58",
"General and Administrative Expense": "4.18",
"Operating Expenses": "6.83",
"Comprehensive Net Income": "11.0",
"Economic Capital Ratio": "-3.14"
},
"2020": {
"Liabilities": "-1.47",
"Stockholders Equity": "-8.01",
"ECR before LimitedLiability": "-11.8",
"Long-term Debt": "-3.31",
"Property, Plant and Equipment": "-10.3",
"Assets": "-6.61",
"Assets, Current": "-4.92",
"Oil and Gas Property": "20.4",
"Other Revenues": "-5.08",
"Revenues": "-4.16",
"Net Income": "-9.36",
"Revenue from Contract with Customer": "1.41",
"Depreciation, Depletion, Amortization": "-0.978",
"Expenses": "-6.94",
"Operating Expenses": "-20.1",
"Cost of Goods and Services Sold": "1.35",
"General and Administrative Expense": "2.98",
"Other Expenses": "14.4",
"Comprehensive Net Income": "-9.29",
"Other Net Income": "0.801",
"Economic Capital Ratio": "-24.4"
},
"2021": {
"Liabilities": "-8.65",
"Property, Plant and Equipment": "-11.4",
"Stockholders Equity": "-6.90",
"Economic Capital Ratio": "-6.32",
"Liabilities, Current": "8.75",
"Other Liabilities": "3.55",
"Long-term Debt": "-24.9",
"Expenses": "21.0",
"Other Revenues": "-15.3",
"Net Income": "10.3",
"Other Expenses": "17.5",
"Cost of Goods and Services Sold": "4.03",
"Depreciation, Depletion, Amortization": "-1.37",
"General and Administrative Expense": "6.08",
"Operating Expenses": "-4.60",
"Assets, Current": "-4.97",
"Oil and Gas Property": "27.7",
"Comprehensive Net Income": "10.7",
"Gains/Losses on Derivatives": "3.22",
"Other Net Income": "-10.2",
"Revenue from Contract with Customer": "14.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000928022_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "63,076",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,636",
"Liabilities, Current": "27,317",
"Long-term Debt": "15,843",
"Oil and Gas Property": "213,309",
"Operating Expenses": "88,022",
"Other Assets": "91,075",
"Other Compr. Net Income": "0",
"Other Expenses": "-83,672",
"Other Liabilities": "125,345",
"Other Net Income": "125,135",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "168,505",
"Assets": "367,460",
"Revenues": "0",
"Expenses": "20,986",
"Stockholders Equity": "198,955",
"Net Income": "104,149",
"Comprehensive Net Income": "104,149",
"BaseVar": "358,578",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "122%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "19,923",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "49,701",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "20,358",
"Liabilities, Current": "38,477",
"Long-term Debt": "23,057",
"Oil and Gas Property": "200,745",
"Operating Expenses": "100,043",
"Other Assets": "157,505",
"Other Compr. Net Income": "-1,624",
"Other Expenses": "-67,836",
"Other Liabilities": "110,668",
"Other Net Income": "105,013",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "172,202",
"Assets": "378,173",
"Revenues": "0",
"Expenses": "102,266",
"Stockholders Equity": "205,971",
"Net Income": "2,747",
"Comprehensive Net Income": "1,123",
"BaseVar": "404,707",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "88%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "29,564",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "43,967",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "20,534",
"Liabilities, Current": "62,793",
"Long-term Debt": "28,318",
"Oil and Gas Property": "280,965",
"Operating Expenses": "91,905",
"Other Assets": "113,424",
"Other Compr. Net Income": "0",
"Other Expenses": "-65,530",
"Other Liabilities": "53,748",
"Other Net Income": "99,313",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,133"
},
"output_variables": {
"Liabilities": "144,859",
"Assets": "423,953",
"Revenues": "0",
"Expenses": "95,009",
"Stockholders Equity": "279,094",
"Net Income": "4,304",
"Comprehensive Net Income": "4,304",
"BaseVar": "404,886",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "98%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "60,457",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "56,724",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "25,109",
"Liabilities, Current": "98,812",
"Long-term Debt": "37,048",
"Oil and Gas Property": "599,630",
"Operating Expenses": "113,592",
"Other Assets": "216,683",
"Other Compr. Net Income": "0",
"Other Expenses": "-67,672",
"Other Liabilities": "307,175",
"Other Net Income": "174,492",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "8,973"
},
"output_variables": {
"Liabilities": "443,035",
"Assets": "876,770",
"Revenues": "0",
"Expenses": "136,726",
"Stockholders Equity": "433,735",
"Net Income": "37,766",
"Comprehensive Net Income": "37,766",
"BaseVar": "852,858",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "90%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "62,252",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "69,249",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "28,347",
"Liabilities, Current": "87,877",
"Long-term Debt": "44,517",
"Oil and Gas Property": "579,205",
"Operating Expenses": "346,622",
"Other Assets": "147,137",
"Other Compr. Net Income": "0",
"Other Expenses": "-68,915",
"Other Liabilities": "293,442",
"Other Net Income": "144,957",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "9,793"
},
"output_variables": {
"Liabilities": "425,836",
"Assets": "788,594",
"Revenues": "0",
"Expenses": "385,096",
"Stockholders Equity": "362,758",
"Net Income": "-240,139",
"Comprehensive Net Income": "-240,139",
"BaseVar": "935,848",
"ECR before LimitedLiability": "-19%",
"Economic Capital Ratio": "53%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "725,126",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "71,369",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "26,317",
"Liabilities, Current": "131,550",
"Long-term Debt": "4,255",
"Oil and Gas Property": "806,680",
"Operating Expenses": "248,328",
"Other Assets": "735,781",
"Other Compr. Net Income": "0",
"Other Expenses": "-109,570",
"Other Liabilities": "398,380",
"Other Net Income": "156,501",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "11,870"
},
"output_variables": {
"Liabilities": "534,185",
"Assets": "2,267,587",
"Revenues": "0",
"Expenses": "248,314",
"Stockholders Equity": "1,733,402",
"Net Income": "-91,813",
"Comprehensive Net Income": "-91,813",
"BaseVar": "1,651,871",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "144,860",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,457",
"Depreciation, Depletion, Amortization": "115,714",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "27,067",
"Liabilities, Current": "205,773",
"Long-term Debt": "31,414",
"Oil and Gas Property": "1,345,475",
"Operating Expenses": "225,028",
"Other Assets": "1,202,961",
"Other Compr. Net Income": "0",
"Other Expenses": "-163,904",
"Other Liabilities": "598,686",
"Other Net Income": "346,725",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "22,396"
},
"output_variables": {
"Liabilities": "837,330",
"Assets": "2,693,296",
"Revenues": "0",
"Expenses": "226,301",
"Stockholders Equity": "1,855,966",
"Net Income": "120,424",
"Comprehensive Net Income": "120,424",
"BaseVar": "2,120,589",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "105%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "222,625",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "9,564",
"Depreciation, Depletion, Amortization": "181,909",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "35,293",
"Liabilities, Current": "314,916",
"Long-term Debt": "217,945",
"Oil and Gas Property": "2,314,345",
"Operating Expenses": "328,094",
"Other Assets": "1,442,203",
"Other Compr. Net Income": "0",
"Other Expenses": "-244,847",
"Other Liabilities": "991,540",
"Other Net Income": "48,940",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "587,624",
"Taxes": "35,755"
},
"output_variables": {
"Liabilities": "1,533,965",
"Assets": "3,979,173",
"Revenues": "587,624",
"Expenses": "336,204",
"Stockholders Equity": "2,445,208",
"Net Income": "300,360",
"Comprehensive Net Income": "300,360",
"BaseVar": "3,359,685",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "103%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "268,674",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "240,642",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "45,331",
"Liabilities, Current": "652,247",
"Long-term Debt": "3,319,283",
"Oil and Gas Property": "6,669,118",
"Operating Expenses": "498,914",
"Other Assets": "257,046",
"Other Compr. Net Income": "0",
"Other Expenses": "-293,323",
"Other Liabilities": "0",
"Other Net Income": "-69,429",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "671,572",
"Taxes": "42,651"
},
"output_variables": {
"Liabilities": "3,971,530",
"Assets": "7,194,838",
"Revenues": "671,572",
"Expenses": "534,215",
"Stockholders Equity": "3,223,308",
"Net Income": "67,928",
"Comprehensive Net Income": "67,928",
"BaseVar": "6,373,818",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "82%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "178,369",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "480,631",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "37,187",
"Liabilities, Current": "497,108",
"Long-term Debt": "3,154,758",
"Oil and Gas Property": "4,088,960",
"Operating Expenses": "3,489,999",
"Other Assets": "95,539",
"Other Compr. Net Income": "0",
"Other Expenses": "-458,402",
"Other Liabilities": "0",
"Other Net Income": "45,285",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "1,033,147",
"Taxes": "62,638"
},
"output_variables": {
"Liabilities": "3,651,866",
"Assets": "4,362,868",
"Revenues": "1,033,147",
"Expenses": "3,612,053",
"Stockholders Equity": "711,002",
"Net Income": "-2,533,621",
"Comprehensive Net Income": "-2,533,621",
"BaseVar": "6,915,468",
"ECR before LimitedLiability": "-70%",
"Economic Capital Ratio": "42%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "295,444",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "356,556",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "50,483",
"Liabilities, Current": "872,491",
"Long-term Debt": "2,809,244",
"Oil and Gas Property": "5,165,648",
"Operating Expenses": "1,010,053",
"Other Assets": "86,411",
"Other Compr. Net Income": "0",
"Other Expenses": "-507,019",
"Other Liabilities": "0",
"Other Net Income": "-669,646",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "2,045,030",
"Taxes": "100,160"
},
"output_variables": {
"Liabilities": "3,681,735",
"Assets": "5,547,503",
"Revenues": "2,045,030",
"Expenses": "1,010,233",
"Stockholders Equity": "1,865,768",
"Net Income": "365,151",
"Comprehensive Net Income": "365,151",
"BaseVar": "6,924,063",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "82%"
}
}
},
"top_rated": false,
"trend": 17.0,
"value": 0.816042680122917,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000928022.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000928022.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000928022.svg"
},
{
"company_id": "0001384195",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001384195.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001384195.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001384195.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001384195_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001384195_main_keyfigs.svg",
"name": "RING Energy INC",
"rank": 47,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001384195.svg",
"report_text": "The relative strengths and weaknesses of RING Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of RING Energy INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 27% points.The greatest weakness of RING Energy INC 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 81%, being 7.2% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001384195_2022_RING_Energy_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities": "6.41",
"Assets": "6.40",
"Stockholders Equity": "31.3",
"ECR before LimitedLiability": "67.4",
"Long-term Debt": "6.65",
"Liabilities, Current": "-0.692",
"Property, Plant and Equipment": "16.5",
"Oil and Gas Property": "-1.60",
"Gains/Losses on Derivatives": "-0.497",
"Revenues": "-14.1",
"Net Income": "23.1",
"Other Revenues": "-13.6",
"Operating Expenses": "11.9",
"Expenses": "32.3",
"General and Administrative Expense": "5.40",
"Depreciation, Depletion, Amortization": "4.27",
"Taxes": "0.444",
"Other Expenses": "8.47",
"Comprehensive Net Income": "23.1",
"Other Net Income": "6.22",
"Economic Capital Ratio": "42.4"
},
"2017": {
"Long-term Debt": "9.57",
"Liabilities": "9.34",
"Assets": "9.48",
"Stockholders Equity": "33.4",
"ECR before LimitedLiability": "41.9",
"Other Liabilities": "1.65",
"Liabilities, Current": "-2.12",
"Oil and Gas Property": "-2.69",
"Property, Plant and Equipment": "21.6",
"Revenues": "-13.5",
"Net Income": "8.20",
"Other Revenues": "-13.0",
"Operating Expenses": "12.1",
"Expenses": "22.5",
"Taxes": "0.545",
"Other Expenses": "-2.81",
"General and Administrative Expense": "7.17",
"Depreciation, Depletion, Amortization": "4.51",
"Comprehensive Net Income": "8.20",
"Other Net Income": "0.483",
"Economic Capital Ratio": "30.3"
},
"2018": {
"Liabilities": "12.2",
"Assets": "4.49",
"Stockholders Equity": "21.9",
"ECR before LimitedLiability": "32.5",
"Liabilities, Current": "3.81",
"Other Liabilities": "-2.97",
"Long-term Debt": "11.0",
"Property, Plant and Equipment": "20.7",
"Assets, Current": "-1.34",
"Oil and Gas Property": "-3.91",
"Cost of Goods and Services Sold": "-6.13",
"Expenses": "7.10",
"Net Income": "6.74",
"Revenue from Contract with Customer": "16.8",
"Depreciation, Depletion, Amortization": "5.57",
"Other Expenses": "-11.4",
"Operating Expenses": "17.0",
"General and Administrative Expense": "3.71",
"Comprehensive Net Income": "6.79",
"Other Revenues": "-15.5",
"Economic Capital Ratio": "18.1"
},
"2019": {
"Liabilities, Current": "6.09",
"Liabilities": "-9.79",
"Assets": "5.18",
"ECR before LimitedLiability": "16.1",
"Long-term Debt": "11.0",
"Other Liabilities": "-33.0",
"Assets, Current": "-2.82",
"Oil and Gas Property": "-7.80",
"Property, Plant and Equipment": "30.0",
"Revenues": "-4.95",
"Net Income": "14.4",
"Other Revenues": "-13.0",
"Revenue from Contract with Customer": "8.70",
"Expenses": "22.8",
"Other Expenses": "6.39",
"Cost of Goods and Services Sold": "-3.76",
"General and Administrative Expense": "2.67",
"Operating Expenses": "18.1",
"Comprehensive Net Income": "14.8",
"Other Net Income": "-2.25",
"Economic Capital Ratio": "6.14"
},
"2020": {
"Liabilities, Current": "1.09",
"Liabilities": "-0.736",
"Stockholders Equity": "-1.15",
"ECR before LimitedLiability": "-2.34",
"Long-term Debt": "1.40",
"Other Liabilities": "-2.87",
"Other Revenues": "-2.22",
"Revenues": "-2.15",
"Net Income": "-2.67",
"Revenue from Contract with Customer": "0.304",
"Expenses": "-1.51",
"Operating Expenses": "6.76",
"Cost of Goods and Services Sold": "-0.829",
"General and Administrative Expense": "1.07",
"Other Expenses": "-9.26",
"Property, Plant and Equipment": "17.5",
"Oil and Gas Property": "-2.80",
"Assets, Current": "-1.82",
"Comprehensive Net Income": "-2.65",
"Other Net Income": "0.612",
"Economic Capital Ratio": "-14.9"
},
"2021": {
"Liabilities": "-5.22",
"Economic Capital Ratio": "-7.24",
"Liabilities, Current": "10.4",
"Other Liabilities": "-32.9",
"Long-term Debt": "10.1",
"Property, Plant and Equipment": "26.9",
"Assets": "3.20",
"Oil and Gas Property": "-9.42",
"Assets, Current": "-5.08",
"Other Revenues": "-14.9",
"Revenues": "-5.25",
"Net Income": "2.40",
"Gains/Losses on Derivatives": "3.14",
"Revenue from Contract with Customer": "7.53",
"Expenses": "23.2",
"Other Expenses": "-1.48",
"Cost of Goods and Services Sold": "3.06",
"General and Administrative Expense": "3.83",
"Operating Expenses": "18.5",
"Comprehensive Net Income": "2.74",
"Other Net Income": "-13.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001384195_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "15,083",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "16,263",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,236",
"Other Liabilities": "8,836",
"Other Net Income": "12,656",
"Other Revenues": "0",
"Property, Plant and Equipment": "152,558",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "25,099",
"Assets": "167,641",
"Revenues": "0",
"Expenses": "4,236",
"Stockholders Equity": "142,543",
"Net Income": "8,420",
"Comprehensive Net Income": "8,420",
"BaseVar": "106,843",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "121%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "29,124",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "48,443",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "11,368",
"Other Compr. Net Income": "0",
"Other Expenses": "10,416",
"Other Liabilities": "9,056",
"Other Net Income": "12,170",
"Other Revenues": "0",
"Property, Plant and Equipment": "373,611",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57,499",
"Assets": "414,102",
"Revenues": "0",
"Expenses": "10,416",
"Stockholders Equity": "356,603",
"Net Income": "1,754",
"Comprehensive Net Income": "1,754",
"BaseVar": "249,804",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "116%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "16,844",
"Cost of Goods and Services Sold": "27,802",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "12,868",
"Liabilities, Current": "51,910",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "8,211",
"Other Compr. Net Income": "0",
"Other Expenses": "57,249",
"Other Liabilities": "52,556",
"Other Net Income": "-7,515",
"Other Revenues": "0",
"Property, Plant and Equipment": "542,011",
"Revenue from Contract with Customer": "120,065",
"Taxes": "5,631"
},
"output_variables": {
"Liabilities": "104,466",
"Assets": "567,066",
"Revenues": "120,065",
"Expenses": "103,550",
"Stockholders Equity": "462,599",
"Net Income": "9,000",
"Comprehensive Net Income": "9,000",
"BaseVar": "479,067",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "38,709",
"Cost of Goods and Services Sold": "48,496",
"Deferred Tax Liab., Net": "6,001",
"Depreciation, Depletion, Amortization": "56,204",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,867",
"Liabilities, Current": "59,093",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "925",
"Other Assets": "5,081",
"Other Compr. Net Income": "0",
"Other Expenses": "14,731",
"Other Liabilities": "384,402",
"Other Net Income": "-16,852",
"Other Revenues": "0",
"Property, Plant and Equipment": "929,216",
"Revenue from Contract with Customer": "195,703",
"Taxes": "9,130"
},
"output_variables": {
"Liabilities": "449,496",
"Assets": "973,006",
"Revenues": "195,703",
"Expenses": "149,354",
"Stockholders Equity": "523,510",
"Net Income": "29,497",
"Comprehensive Net Income": "29,497",
"BaseVar": "935,635",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "91%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "20,800",
"Cost of Goods and Services Sold": "36,969",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "43,011",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,874",
"Liabilities, Current": "36,942",
"Long-term Debt": "869",
"Oil and Gas Property": "0",
"Operating Expenses": "1,196",
"Other Assets": "3,874",
"Other Compr. Net Income": "0",
"Other Expenses": "272,407",
"Other Liabilities": "330,879",
"Other Net Income": "9,248",
"Other Revenues": "0",
"Property, Plant and Equipment": "638,783",
"Revenue from Contract with Customer": "113,025",
"Taxes": "5,228"
},
"output_variables": {
"Liabilities": "368,690",
"Assets": "663,456",
"Revenues": "113,025",
"Expenses": "375,685",
"Stockholders Equity": "294,766",
"Net Income": "-253,412",
"Comprehensive Net Income": "-253,412",
"BaseVar": "824,808",
"ECR before LimitedLiability": "-32%",
"Economic Capital Ratio": "51%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "29,807",
"Cost of Goods and Services Sold": "4,333",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "37,168",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,068",
"Liabilities, Current": "76,669",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "523",
"Other Assets": "2,991",
"Other Compr. Net Income": "0",
"Other Expenses": "33,423",
"Other Liabilities": "306,864",
"Other Net Income": "-92,344",
"Other Revenues": "0",
"Property, Plant and Equipment": "651,360",
"Revenue from Contract with Customer": "196,306",
"Taxes": "9,123"
},
"output_variables": {
"Liabilities": "383,533",
"Assets": "684,157",
"Revenues": "196,306",
"Expenses": "100,639",
"Stockholders Equity": "300,624",
"Net Income": "3,323",
"Comprehensive Net Income": "3,323",
"BaseVar": "775,204",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "81%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 0.8068644680910398,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001384195.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001384195.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001384195.svg"
},
{
"company_id": "0000315852",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000315852.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000315852.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000315852.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000315852_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000315852_main_keyfigs.svg",
"name": "Range Resources CORP",
"rank": 48,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000315852.svg",
"report_text": "The relative strengths and weaknesses of Range Resources CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Range Resources CORP compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Range Resources CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 80%, being 8.3% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000315852_2022_Range_Resources_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "16.8",
"Stockholders Equity": "28.8",
"ECR before LimitedLiability": "26.2",
"Liabilities, Current": "1.84",
"Long-term Debt": "10.7",
"Other Liabilities": "5.24",
"Assets": "3.72",
"Property, Plant and Equipment": "-3.18",
"Oil and Gas Property": "35.4",
"Depreciation, Depletion, Amortization": "-5.77",
"Expenses": "8.28",
"Net Income": "3.18",
"Other Expenses": "10.1",
"Operating Expenses": "5.52",
"General and Administrative Expense": "-1.34",
"Other Revenues": "-3.13",
"Comprehensive Net Income": "1.67",
"Other Compr. Net Income": "-1.50",
"Gains/Losses on Derivatives": "1.83",
"Other Net Income": "-3.68",
"Economic Capital Ratio": "25.4"
},
"2010": {
"Liabilities": "-18.8",
"Stockholders Equity": "-17.4",
"ECR before LimitedLiability": "-30.9",
"Long-term Debt": "3.78",
"Other Liabilities": "-28.7",
"Liabilities, Current": "3.61",
"Assets, Current": "-2.88",
"Assets": "-3.33",
"Property, Plant and Equipment": "-19.4",
"Other Assets": "-2.56",
"Oil and Gas Property": "24.8",
"Revenues": "-7.37",
"Net Income": "-10.3",
"Other Revenues": "-8.51",
"Operating Expenses": "5.32",
"Expenses": "4.43",
"Depreciation, Depletion, Amortization": "-2.49",
"Other Expenses": "2.15",
"Comprehensive Net Income": "-8.72",
"Other Net Income": "-7.24",
"Economic Capital Ratio": "-29.9"
},
"2011": {
"Liabilities": "-20.9",
"Stockholders Equity": "-14.0",
"ECR before LimitedLiability": "6.55",
"Long-term Debt": "4.89",
"Liabilities, Current": "8.96",
"Other Liabilities": "-41.6",
"Revenues": "2.82",
"Net Income": "13.1",
"Other Revenues": "1.97",
"Other Expenses": "-5.05",
"Expenses": "17.6",
"General and Administrative Expense": "7.21",
"Depreciation, Depletion, Amortization": "-2.45",
"Operating Expenses": "18.1",
"Assets, Current": "-4.64",
"Oil and Gas Property": "27.2",
"Property, Plant and Equipment": "-9.84",
"Comprehensive Net Income": "15.4",
"Other Net Income": "-6.68",
"Other Compr. Net Income": "2.09",
"Economic Capital Ratio": "-10.2"
},
"2012": {
"Other Liabilities": "-28.7",
"Liabilities": "-20.4",
"Stockholders Equity": "-13.5",
"ECR before LimitedLiability": "20.2",
"Liabilities, Current": "5.41",
"Long-term Debt": "0.734",
"Gains/Losses on Derivatives": "0.686",
"Revenues": "5.20",
"Net Income": "20.2",
"Other Revenues": "4.49",
"Expenses": "20.2",
"Operating Expenses": "17.9",
"Depreciation, Depletion, Amortization": "-2.54",
"General and Administrative Expense": "8.48",
"Oil and Gas Property": "20.5",
"Other Assets": "-1.44",
"Property, Plant and Equipment": "-11.4",
"Assets, Current": "-3.48",
"Comprehensive Net Income": "20.2",
"Other Net Income": "-4.64",
"Economic Capital Ratio": "-5.34"
},
"2013": {
"Liabilities": "-18.1",
"Assets": "-2.00",
"Stockholders Equity": "-15.3",
"ECR before LimitedLiability": "4.35",
"Liabilities, Current": "6.28",
"Long-term Debt": "3.96",
"Other Liabilities": "-32.1",
"Property, Plant and Equipment": "-11.8",
"Assets, Current": "-4.43",
"Oil and Gas Property": "19.6",
"Revenues": "9.73",
"Net Income": "18.1",
"Other Revenues": "10.8",
"Expenses": "18.5",
"Operating Expenses": "17.0",
"General and Administrative Expense": "4.87",
"Depreciation, Depletion, Amortization": "-1.66",
"Other Expenses": "-1.96",
"Comprehensive Net Income": "16.3",
"Other Net Income": "-9.49",
"Economic Capital Ratio": "-12.4"
},
"2014": {
"Other Liabilities": "-26.2",
"Liabilities": "-16.6",
"Stockholders Equity": "-10.6",
"ECR before LimitedLiability": "32.2",
"Long-term Debt": "2.32",
"Liabilities, Current": "5.02",
"Gains/Losses on Derivatives": "4.76",
"Revenues": "17.5",
"Net Income": "32.2",
"Other Revenues": "12.3",
"Operating Expenses": "18.4",
"Expenses": "25.2",
"General and Administrative Expense": "5.44",
"Depreciation, Depletion, Amortization": "6.78",
"Other Expenses": "-6.13",
"Property, Plant and Equipment": "-9.21",
"Oil and Gas Property": "27.4",
"Assets, Current": "-3.26",
"Comprehensive Net Income": "32.2",
"Other Net Income": "-7.02",
"Economic Capital Ratio": "7.18"
},
"2015": {
"Liabilities, Current": "1.54",
"Liabilities": "-15.1",
"Assets": "8.74",
"Stockholders Equity": "-2.62",
"ECR before LimitedLiability": "38.8",
"Long-term Debt": "7.81",
"Other Liabilities": "-27.7",
"Assets, Current": "-4.37",
"Oil and Gas Property": "13.2",
"Property, Plant and Equipment": "-12.7",
"Other Revenues": "7.59",
"Revenues": "8.87",
"Net Income": "15.2",
"Gains/Losses on Derivatives": "7.87",
"Depreciation, Depletion, Amortization": "8.74",
"Expenses": "12.8",
"Operating Expenses": "9.67",
"General and Administrative Expense": "7.60",
"Comprehensive Net Income": "15.4",
"Other Net Income": "-4.89",
"Economic Capital Ratio": "17.1"
},
"2016": {
"Long-term Debt": "9.95",
"Liabilities": "-12.6",
"ECR before LimitedLiability": "22.3",
"Other Liabilities": "-11.2",
"Liabilities, Current": "-12.7",
"Other Assets": "8.43",
"Assets": "7.81",
"Property, Plant and Equipment": "-11.4",
"Assets, Current": "-5.49",
"Oil and Gas Property": "22.6",
"Gains/Losses on Derivatives": "-2.75",
"Revenues": "-2.55",
"Net Income": "18.2",
"Expenses": "22.4",
"General and Administrative Expense": "7.44",
"Depreciation, Depletion, Amortization": "7.55",
"Operating Expenses": "15.8",
"Other Expenses": "-5.46",
"Other Net Income": "-4.61",
"Comprehensive Net Income": "18.4",
"Economic Capital Ratio": "3.82"
},
"2017": {
"Long-term Debt": "4.26",
"Liabilities": "-8.75",
"Stockholders Equity": "-4.40",
"ECR before LimitedLiability": "13.5",
"Other Liabilities": "-2.41",
"Liabilities, Current": "-11.2",
"Gains/Losses on Derivatives": "2.30",
"Revenues": "8.87",
"Net Income": "15.8",
"Other Revenues": "7.13",
"Operating Expenses": "18.3",
"Expenses": "12.6",
"Other Expenses": "-19.1",
"General and Administrative Expense": "8.25",
"Depreciation, Depletion, Amortization": "6.88",
"Assets, Current": "-3.38",
"Other Assets": "5.72",
"Property, Plant and Equipment": "-10.7",
"Oil and Gas Property": "20.9",
"Comprehensive Net Income": "15.8",
"Other Net Income": "-5.62",
"Economic Capital Ratio": "1.91"
},
"2018": {
"Liabilities": "-3.76",
"Stockholders Equity": "-16.1",
"Liabilities, Current": "-9.56",
"Long-term Debt": "0.136",
"Assets": "-9.95",
"Property, Plant and Equipment": "-22.8",
"Assets, Current": "-5.70",
"Oil and Gas Property": "4.77",
"Cost of Goods and Services Sold": "-4.84",
"Expenses": "-21.2",
"Net Income": "-17.9",
"Other Net Income": "0.0437",
"Depreciation, Depletion, Amortization": "0.360",
"Other Expenses": "-51.8",
"Operating Expenses": "2.44",
"General and Administrative Expense": "0.300",
"ECR before LimitedLiability": "-26.4",
"Comprehensive Net Income": "-17.8",
"Revenue from Contract with Customer": "2.80",
"Other Revenues": "-23.6",
"Economic Capital Ratio": "-40.8"
},
"2019": {
"Liabilities, Current": "-0.886",
"Liabilities": "-0.507",
"Stockholders Equity": "-10.5",
"ECR before LimitedLiability": "-21.8",
"Long-term Debt": "0.938",
"Assets, Current": "-0.732",
"Assets": "-3.49",
"Oil and Gas Property": "7.92",
"Property, Plant and Equipment": "-15.6",
"Gains/Losses on Derivatives": "0.636",
"Revenues": "0.937",
"Net Income": "-4.96",
"Other Revenues": "-7.78",
"Revenue from Contract with Customer": "4.58",
"Expenses": "-12.3",
"Other Expenses": "-49.3",
"Depreciation, Depletion, Amortization": "1.67",
"General and Administrative Expense": "0.639",
"Operating Expenses": "5.34",
"Comprehensive Net Income": "-4.30",
"Economic Capital Ratio": "-31.8"
},
"2020": {
"Liabilities, Current": "-17.1",
"Liabilities": "-13.9",
"Assets": "-3.88",
"Stockholders Equity": "-16.9",
"Long-term Debt": "0.0813",
"Other Liabilities": "-0.150",
"Property, Plant and Equipment": "-20.3",
"Assets, Current": "-7.11",
"Oil and Gas Property": "6.40",
"Other Revenues": "-13.8",
"Revenues": "0.102",
"Net Income": "1.42",
"Revenue from Contract with Customer": "0.952",
"Depreciation, Depletion, Amortization": "0.395",
"Expenses": "0.775",
"Operating Expenses": "2.23",
"General and Administrative Expense": "0.129",
"Other Expenses": "-24.1",
"ECR before LimitedLiability": "0.644",
"Comprehensive Net Income": "1.46",
"Economic Capital Ratio": "-11.9"
},
"2021": {
"Liabilities": "-7.04",
"Stockholders Equity": "-9.85",
"Economic Capital Ratio": "-8.31",
"Liabilities, Current": "-18.1",
"Long-term Debt": "10.8",
"Property, Plant and Equipment": "-12.5",
"Assets": "-3.32",
"Oil and Gas Property": "25.5",
"Assets, Current": "-3.95",
"Other Revenues": "-16.5",
"Revenues": "6.35",
"Net Income": "9.94",
"Other Expenses": "-27.5",
"Gains/Losses on Derivatives": "-8.40",
"Revenue from Contract with Customer": "25.8",
"Comprehensive Net Income": "10.3",
"Cost of Goods and Services Sold": "-2.52",
"Depreciation, Depletion, Amortization": "7.33",
"Other Net Income": "4.85",
"General and Administrative Expense": "4.58",
"Operating Expenses": "20.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000315852_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "175,280",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "374,432",
"Gains/Losses on Derivatives": "66,446",
"General and Administrative Expense": "116,749",
"Liabilities, Current": "314,104",
"Long-term Debt": "0",
"Oil and Gas Property": "4,898,819",
"Operating Expenses": "46,899",
"Other Assets": "229,947",
"Other Compr. Net Income": "-71,086",
"Other Expenses": "390,962",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "840,895",
"Property, Plant and Equipment": "91,835",
"Revenue from Contract with Customer": "0",
"Taxes": "32,169"
},
"output_variables": {
"Liabilities": "314,104",
"Assets": "5,395,881",
"Revenues": "907,341",
"Expenses": "961,211",
"Stockholders Equity": "5,081,777",
"Net Income": "-53,870",
"Comprehensive Net Income": "-124,956",
"BaseVar": "4,057,568",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "261,714",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "363,507",
"Gains/Losses on Derivatives": "51,634",
"General and Administrative Expense": "140,571",
"Liabilities, Current": "430,562",
"Long-term Debt": "287,412",
"Oil and Gas Property": "4,922,057",
"Operating Expenses": "61,087",
"Other Assets": "240,082",
"Other Compr. Net Income": "61,049",
"Other Expenses": "679,414",
"Other Liabilities": "2,556,851",
"Other Net Income": "0",
"Other Revenues": "987,341",
"Property, Plant and Equipment": "74,733",
"Revenue from Contract with Customer": "0",
"Taxes": "33,652"
},
"output_variables": {
"Liabilities": "3,274,825",
"Assets": "5,498,586",
"Revenues": "1,038,975",
"Expenses": "1,278,231",
"Stockholders Equity": "2,223,761",
"Net Income": "-239,256",
"Comprehensive Net Income": "-178,207",
"BaseVar": "5,861,224",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "315,263",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "341,221",
"Gains/Losses on Derivatives": "40,087",
"General and Administrative Expense": "151,191",
"Liabilities, Current": "0",
"Long-term Debt": "187,173",
"Oil and Gas Property": "5,157,566",
"Operating Expenses": "81,367",
"Other Assets": "319,963",
"Other Compr. Net Income": "89,157",
"Other Expenses": "574,505",
"Other Liabilities": "3,265,877",
"Other Net Income": "15,320",
"Other Revenues": "1,178,569",
"Property, Plant and Equipment": "52,678",
"Revenue from Contract with Customer": "0",
"Taxes": "27,666"
},
"output_variables": {
"Liabilities": "3,453,050",
"Assets": "5,845,470",
"Revenues": "1,218,656",
"Expenses": "1,175,950",
"Stockholders Equity": "2,392,420",
"Net Income": "58,026",
"Comprehensive Net Income": "147,183",
"BaseVar": "6,198,691",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "81%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "327,614",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "445,228",
"Gains/Losses on Derivatives": "41,437",
"General and Administrative Expense": "173,813",
"Liabilities, Current": "455,143",
"Long-term Debt": "742,463",
"Oil and Gas Property": "6,096,184",
"Operating Expenses": "69,807",
"Other Assets": "263,370",
"Other Compr. Net Income": "0",
"Other Expenses": "688,734",
"Other Liabilities": "3,173,737",
"Other Net Income": "0",
"Other Revenues": "1,416,267",
"Property, Plant and Equipment": "41,567",
"Revenue from Contract with Customer": "0",
"Taxes": "67,120"
},
"output_variables": {
"Liabilities": "4,371,343",
"Assets": "6,728,735",
"Revenues": "1,457,704",
"Expenses": "1,444,702",
"Stockholders Equity": "2,357,392",
"Net Income": "13,002",
"Comprehensive Net Income": "13,002",
"BaseVar": "7,349,531",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "74%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "248,301",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "492,397",
"Gains/Losses on Derivatives": "-61,825",
"General and Administrative Expense": "291,171",
"Liabilities, Current": "495,561",
"Long-term Debt": "500,025",
"Oil and Gas Property": "6,758,437",
"Operating Expenses": "64,409",
"Other Assets": "259,564",
"Other Compr. Net Income": "-77,673",
"Other Expenses": "853,780",
"Other Liabilities": "3,889,048",
"Other Net Income": "0",
"Other Revenues": "1,924,544",
"Property, Plant and Equipment": "32,784",
"Revenue from Contract with Customer": "0",
"Taxes": "45,240"
},
"output_variables": {
"Liabilities": "4,884,634",
"Assets": "7,299,086",
"Revenues": "1,862,719",
"Expenses": "1,746,997",
"Stockholders Equity": "2,414,452",
"Net Income": "115,722",
"Comprehensive Net Income": "38,049",
"BaseVar": "8,378,041",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "74%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "570,292",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "383,520",
"General and Administrative Expense": "213,426",
"Liabilities, Current": "755,264",
"Long-term Debt": "723,000",
"Oil and Gas Property": "7,977,573",
"Operating Expenses": "63,548",
"Other Assets": "161,334",
"Other Compr. Net Income": "-6,236",
"Other Expenses": "1,755,784",
"Other Liabilities": "3,811,087",
"Other Net Income": "0",
"Other Revenues": "2,328,175",
"Property, Plant and Equipment": "37,581",
"Revenue from Contract with Customer": "0",
"Taxes": "44,555"
},
"output_variables": {
"Liabilities": "5,289,351",
"Assets": "8,746,780",
"Revenues": "2,711,695",
"Expenses": "2,077,313",
"Stockholders Equity": "3,457,429",
"Net Income": "634,382",
"Comprehensive Net Income": "628,146",
"BaseVar": "9,991,117",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "86%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "439,074",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "416,364",
"General and Administrative Expense": "194,015",
"Liabilities, Current": "1,089,821",
"Long-term Debt": "21",
"Oil and Gas Property": "6,361,305",
"Operating Expenses": "21,406",
"Other Assets": "80,197",
"Other Compr. Net Income": "0",
"Other Expenses": "2,062,472",
"Other Liabilities": "3,050,531",
"Other Net Income": "0",
"Other Revenues": "1,181,704",
"Property, Plant and Equipment": "19,455",
"Revenue from Contract with Customer": "0",
"Taxes": "33,860"
},
"output_variables": {
"Liabilities": "4,140,373",
"Assets": "6,900,031",
"Revenues": "1,598,068",
"Expenses": "2,311,753",
"Stockholders Equity": "2,759,658",
"Net Income": "-713,685",
"Comprehensive Net Income": "-713,685",
"BaseVar": "7,944,291",
"ECR before LimitedLiability": "9.0%",
"Economic Capital Ratio": "63%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "281,883",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-261,391",
"General and Administrative Expense": "184,772",
"Liabilities, Current": "3,551,244",
"Long-term Debt": "24,491",
"Oil and Gas Property": "9,256,337",
"Operating Expenses": "32,325",
"Other Assets": "1,727,152",
"Other Compr. Net Income": "0",
"Other Expenses": "1,378,787",
"Other Liabilities": "2,298,142",
"Other Net Income": "0",
"Other Revenues": "1,361,330",
"Property, Plant and Equipment": "16,873",
"Revenue from Contract with Customer": "0",
"Taxes": "25,443"
},
"output_variables": {
"Liabilities": "5,873,877",
"Assets": "11,282,245",
"Revenues": "1,099,939",
"Expenses": "1,621,327",
"Stockholders Equity": "5,408,368",
"Net Income": "-521,388",
"Comprehensive Net Income": "-521,388",
"BaseVar": "10,265,246",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "76%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "429,234",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "213,350",
"General and Administrative Expense": "233,406",
"Liabilities, Current": "3,607,227",
"Long-term Debt": "1,218,256",
"Oil and Gas Property": "9,566,737",
"Operating Expenses": "53,662",
"Other Assets": "1,718,204",
"Other Compr. Net Income": "-1,332",
"Other Expenses": "1,947,934",
"Other Liabilities": "1,129,086",
"Other Net Income": "0",
"Other Revenues": "2,397,680",
"Property, Plant and Equipment": "14,666",
"Revenue from Contract with Customer": "0",
"Taxes": "42,882"
},
"output_variables": {
"Liabilities": "5,954,569",
"Assets": "11,728,841",
"Revenues": "2,611,030",
"Expenses": "2,277,884",
"Stockholders Equity": "5,774,272",
"Net Income": "333,146",
"Comprehensive Net Income": "331,814",
"BaseVar": "11,873,658",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "88%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "602,185",
"Cost of Goods and Services Sold": "496,047",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-51,192",
"General and Administrative Expense": "209,812",
"Liabilities, Current": "3,610,977",
"Long-term Debt": "935,480",
"Oil and Gas Property": "9,023,185",
"Operating Expenses": "34,117",
"Other Assets": "73,008",
"Other Compr. Net Income": "674",
"Other Expenses": "4,243,001",
"Other Liabilities": "1,102,266",
"Other Net Income": "0",
"Other Revenues": "1.0",
"Property, Plant and Equipment": "9,776",
"Revenue from Contract with Customer": "3,333,836",
"Taxes": "46,149"
},
"output_variables": {
"Liabilities": "5,648,723",
"Assets": "9,708,154",
"Revenues": "3,282,645",
"Expenses": "5,029,126",
"Stockholders Equity": "4,059,431",
"Net Income": "-1,746,481",
"Comprehensive Net Income": "-1,745,807",
"BaseVar": "12,832,154",
"ECR before LimitedLiability": "-1.8%",
"Economic Capital Ratio": "54%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "427,802",
"Cost of Goods and Services Sold": "359,892",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "226,681",
"General and Administrative Expense": "181,109",
"Liabilities, Current": "3,226,388",
"Long-term Debt": "506,336",
"Oil and Gas Property": "6,041,035",
"Operating Expenses": "36,683",
"Other Assets": "138,191",
"Other Compr. Net Income": "-130",
"Other Expenses": "3,928,261",
"Other Liabilities": "532,191",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,375",
"Revenue from Contract with Customer": "2,600,934",
"Taxes": "37,967"
},
"output_variables": {
"Liabilities": "4,264,915",
"Assets": "6,612,403",
"Revenues": "2,827,615",
"Expenses": "4,543,912",
"Stockholders Equity": "2,347,488",
"Net Income": "-1,716,297",
"Comprehensive Net Income": "-1,716,427",
"BaseVar": "10,009,086",
"ECR before LimitedLiability": "-18%",
"Economic Capital Ratio": "53%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "289,840",
"Cost of Goods and Services Sold": "188,316",
"Deferred Tax Liab., Net": "135,267",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "187,711",
"General and Administrative Expense": "159,415",
"Liabilities, Current": "3,036,586",
"Long-term Debt": "746,024",
"Oil and Gas Property": "5,686,809",
"Operating Expenses": "32,654",
"Other Assets": "156,126",
"Other Compr. Net Income": "309",
"Other Expenses": "2,275,472",
"Other Liabilities": "581,524",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,161",
"Revenue from Contract with Customer": "1,780,986",
"Taxes": "24,617"
},
"output_variables": {
"Liabilities": "4,499,401",
"Assets": "6,136,936",
"Revenues": "1,968,697",
"Expenses": "2,680,474",
"Stockholders Equity": "1,637,535",
"Net Income": "-711,777",
"Comprehensive Net Income": "-711,468",
"BaseVar": "8,200,846",
"ECR before LimitedLiability": "-1.2%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "736,665",
"Cost of Goods and Services Sold": "367,288",
"Deferred Tax Liab., Net": "117,642",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-650,216",
"General and Administrative Expense": "169,766",
"Liabilities, Current": "3,860,235",
"Long-term Debt": "33,077",
"Oil and Gas Property": "5,754,656",
"Operating Expenses": "23,555",
"Other Assets": "165,692",
"Other Compr. Net Income": "329",
"Other Expenses": "1,928,519",
"Other Liabilities": "563,890",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,494",
"Revenue from Contract with Customer": "3,580,439",
"Taxes": "29,317"
},
"output_variables": {
"Liabilities": "4,574,844",
"Assets": "6,660,507",
"Revenues": "2,930,223",
"Expenses": "2,518,445",
"Stockholders Equity": "2,085,663",
"Net Income": "411,778",
"Comprehensive Net Income": "412,107",
"BaseVar": "8,996,054",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
}
},
"top_rated": false,
"trend": -7.0,
"value": 0.7961998143154643,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000315852.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000315852.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000315852.svg"
},
{
"company_id": "0000717423",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000717423.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000717423.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000717423.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000717423_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000717423_main_keyfigs.svg",
"name": "Murphy OIL CORP",
"rank": 49,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000717423.svg",
"report_text": "The relative strengths and weaknesses of Murphy OIL CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Murphy OIL CORP compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 24% points.The greatest weakness of Murphy OIL CORP is the variable Long-term Debt, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 79%, being 9.3% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000717423_2022_Murphy_OIL_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "43.4",
"Assets": "-3.21",
"Stockholders Equity": "-48.4",
"ECR before LimitedLiability": "31.1",
"Liabilities, Current": "6.97",
"Long-term Debt": "28.3",
"Other Liabilities": "14.7",
"Property, Plant and Equipment": "-2.33",
"Oil and Gas Property": "-1.44",
"Revenues": "95.5",
"Net Income": "23.6",
"Other Revenues": "95.6",
"Depreciation, Depletion, Amortization": "4.38",
"Expenses": "-114",
"Other Expenses": "-127",
"Taxes": "2.32",
"General and Administrative Expense": "3.19",
"Comprehensive Net Income": "30.0",
"Other Net Income": "-9.60",
"Other Compr. Net Income": "5.71",
"Economic Capital Ratio": "30.3"
},
"2012": {
"Other Liabilities": "19.3",
"Liabilities": "49.9",
"Assets": "-6.97",
"Stockholders Equity": "-37.1",
"ECR before LimitedLiability": "64.2",
"Liabilities, Current": "15.6",
"Long-term Debt": "24.8",
"Oil and Gas Property": "-6.01",
"Other Assets": "-1.52",
"Revenues": "107",
"Net Income": "64.8",
"Other Revenues": "107",
"Taxes": "1.62",
"Expenses": "-105",
"Operating Expenses": "27.5",
"Other Expenses": "-189",
"Depreciation, Depletion, Amortization": "4.53",
"General and Administrative Expense": "28.1",
"Comprehensive Net Income": "64.9",
"Other Net Income": "-11.6",
"Economic Capital Ratio": "38.7"
},
"2013": {
"Liabilities": "14.7",
"Assets": "1.59",
"Stockholders Equity": "16.6",
"ECR before LimitedLiability": "48.8",
"Liabilities, Current": "-4.37",
"Long-term Debt": "10.4",
"Other Liabilities": "8.75",
"Property, Plant and Equipment": "9.12",
"Assets, Current": "0.944",
"Oil and Gas Property": "-3.44",
"Revenues": "22.8",
"Net Income": "23.6",
"Other Revenues": "22.7",
"Expenses": "7.65",
"General and Administrative Expense": "5.97",
"Depreciation, Depletion, Amortization": "-5.97",
"Other Expenses": "6.17",
"Other Compr. Net Income": "-2.08",
"Comprehensive Net Income": "21.2",
"Other Net Income": "-6.83",
"Economic Capital Ratio": "32.1"
},
"2014": {
"Other Liabilities": "8.23",
"Liabilities": "12.7",
"Assets": "2.35",
"Stockholders Equity": "16.9",
"ECR before LimitedLiability": "61.1",
"Long-term Debt": "9.41",
"Liabilities, Current": "-5.05",
"Property, Plant and Equipment": "11.6",
"Oil and Gas Property": "-3.63",
"Revenues": "26.4",
"Net Income": "33.1",
"Other Revenues": "27.3",
"Operating Expenses": "12.8",
"Expenses": "14.0",
"General and Administrative Expense": "5.11",
"Depreciation, Depletion, Amortization": "-9.48",
"Other Expenses": "5.07",
"Comprehensive Net Income": "29.7",
"Other Net Income": "-7.91",
"Other Compr. Net Income": "-2.81",
"Economic Capital Ratio": "36.1"
},
"2015": {
"Liabilities, Current": "1.89",
"Liabilities": "17.3",
"Assets": "19.5",
"Stockholders Equity": "21.2",
"ECR before LimitedLiability": "50.4",
"Long-term Debt": "10.2",
"Other Liabilities": "6.27",
"Oil and Gas Property": "-14.6",
"Property, Plant and Equipment": "30.1",
"Other Revenues": "20.8",
"Revenues": "20.7",
"Net Income": "22.8",
"Depreciation, Depletion, Amortization": "-14.1",
"Expenses": "20.4",
"Other Expenses": "6.68",
"Operating Expenses": "20.4",
"General and Administrative Expense": "8.82",
"Comprehensive Net Income": "21.5",
"Other Net Income": "-5.97",
"Other Compr. Net Income": "-7.74",
"Economic Capital Ratio": "28.7"
},
"2016": {
"Long-term Debt": "12.9",
"Liabilities": "15.9",
"Assets": "5.48",
"Stockholders Equity": "26.7",
"ECR before LimitedLiability": "57.6",
"Other Liabilities": "4.87",
"Liabilities, Current": "-1.43",
"Property, Plant and Equipment": "16.5",
"Oil and Gas Property": "-4.36",
"Revenues": "11.9",
"Net Income": "19.4",
"Other Revenues": "11.4",
"Expenses": "11.7",
"General and Administrative Expense": "5.31",
"Depreciation, Depletion, Amortization": "-8.07",
"Operating Expenses": "12.9",
"Other Expenses": "1.20",
"Other Net Income": "-4.43",
"Comprehensive Net Income": "20.8",
"Other Compr. Net Income": "1.22",
"Economic Capital Ratio": "39.1"
},
"2017": {
"Long-term Debt": "14.0",
"Liabilities": "23.5",
"Assets": "2.59",
"Stockholders Equity": "28.2",
"ECR before LimitedLiability": "44.9",
"Other Liabilities": "5.72",
"Liabilities, Current": "5.60",
"Oil and Gas Property": "-2.95",
"Property, Plant and Equipment": "9.78",
"Revenues": "14.6",
"Net Income": "6.19",
"Other Revenues": "15.4",
"Operating Expenses": "15.5",
"Expenses": "1.38",
"Other Expenses": "-12.7",
"General and Administrative Expense": "7.03",
"Depreciation, Depletion, Amortization": "-8.17",
"Comprehensive Net Income": "8.82",
"Other Net Income": "-9.41",
"Other Compr. Net Income": "2.57",
"Economic Capital Ratio": "33.3"
},
"2018": {
"Liabilities": "22.8",
"Assets": "1.76",
"Stockholders Equity": "31.3",
"ECR before LimitedLiability": "45.3",
"Liabilities, Current": "5.54",
"Other Liabilities": "6.77",
"Long-term Debt": "12.2",
"Property, Plant and Equipment": "5.75",
"Revenues": "4.55",
"Net Income": "10.3",
"Revenue from Contract with Customer": "21.7",
"Other Revenues": "-15.9",
"Expenses": "7.01",
"Depreciation, Depletion, Amortization": "-7.71",
"Other Expenses": "-5.97",
"Operating Expenses": "16.0",
"General and Administrative Expense": "4.11",
"Other Net Income": "-1.28",
"Comprehensive Net Income": "8.31",
"Other Compr. Net Income": "-1.98",
"Economic Capital Ratio": "30.9"
},
"2019": {
"Liabilities, Current": "5.81",
"Liabilities": "-9.90",
"Stockholders Equity": "-3.76",
"ECR before LimitedLiability": "23.0",
"Long-term Debt": "-19.3",
"Other Liabilities": "2.59",
"Revenues": "-3.14",
"Net Income": "25.2",
"Other Revenues": "-13.4",
"Revenue from Contract with Customer": "11.1",
"Expenses": "18.9",
"Other Expenses": "5.84",
"Depreciation, Depletion, Amortization": "-4.76",
"Cost of Goods and Services Sold": "2.87",
"General and Administrative Expense": "3.13",
"Operating Expenses": "10.8",
"Oil and Gas Property": "-6.74",
"Property, Plant and Equipment": "13.5",
"Comprehensive Net Income": "26.1",
"Other Net Income": "8.84",
"Economic Capital Ratio": "13.0"
},
"2020": {
"Liabilities, Current": "6.63",
"Liabilities": "-12.5",
"Stockholders Equity": "-4.54",
"ECR before LimitedLiability": "7.60",
"Long-term Debt": "-25.5",
"Other Liabilities": "3.71",
"Property, Plant and Equipment": "8.17",
"Assets": "6.27",
"Assets, Current": "-3.94",
"Other Assets": "6.95",
"Oil and Gas Property": "-13.9",
"Other Revenues": "-12.7",
"Revenues": "-7.42",
"Net Income": "7.14",
"Depreciation, Depletion, Amortization": "-4.84",
"Expenses": "7.89",
"Operating Expenses": "7.11",
"General and Administrative Expense": "6.10",
"Other Expenses": "5.45",
"Comprehensive Net Income": "7.13",
"Economic Capital Ratio": "-4.96"
},
"2021": {
"Liabilities": "-8.70",
"ECR before LimitedLiability": "-3.28",
"Liabilities, Current": "9.18",
"Other Liabilities": "3.18",
"Long-term Debt": "-23.5",
"Property, Plant and Equipment": "24.5",
"Assets": "5.83",
"Net Income": "2.27",
"Other Assets": "3.83",
"Oil and Gas Property": "-9.30",
"Assets, Current": "-3.52",
"Other Revenues": "-13.9",
"Revenues": "-10.9",
"Gains/Losses on Derivatives": "-3.82",
"Revenue from Contract with Customer": "7.32",
"Expenses": "13.2",
"Cost of Goods and Services Sold": "3.70",
"Depreciation, Depletion, Amortization": "-4.16",
"General and Administrative Expense": "5.02",
"Operating Expenses": "8.85",
"Economic Capital Ratio": "-9.27"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000717423_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "3,375,695",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "919,055",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "242,266",
"Liabilities, Current": "2,181,608",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,887,026",
"Other Assets": "315,576",
"Other Compr. Net Income": "374,884",
"Other Expenses": "15,223,528",
"Other Liabilities": "0",
"Other Net Income": "97,104",
"Other Revenues": "19,012,392",
"Property, Plant and Equipment": "9,065,088",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,181,608",
"Assets": "12,756,359",
"Revenues": "19,012,392",
"Expenses": "18,271,875",
"Stockholders Equity": "10,574,751",
"Net Income": "837,621",
"Comprehensive Net Income": "1,212,505",
"BaseVar": "30,877,862",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "126%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "4,108,583",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,375,577",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "354,493",
"Liabilities, Current": "3,409,081",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,508,427",
"Other Assets": "402,454",
"Other Compr. Net Income": "98,481",
"Other Expenses": "23,423,503",
"Other Liabilities": "0",
"Other Net Income": "6,830",
"Other Revenues": "28,626,046",
"Property, Plant and Equipment": "13,011,606",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,409,081",
"Assets": "17,522,643",
"Revenues": "28,626,046",
"Expenses": "27,662,000",
"Stockholders Equity": "14,113,562",
"Net Income": "970,876",
"Comprehensive Net Income": "1,069,357",
"BaseVar": "45,429,743",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,508,643",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,553,394",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "379,167",
"Liabilities, Current": "3,224,031",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,842,358",
"Other Assets": "519,786",
"Other Compr. Net Income": "-236,782",
"Other Expenses": "727,033",
"Other Liabilities": "0",
"Other Net Income": "235,336",
"Other Revenues": "5,390,089",
"Property, Plant and Equipment": "13,481,055",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,224,031",
"Assets": "17,509,484",
"Revenues": "5,390,089",
"Expenses": "4,501,952",
"Stockholders Equity": "14,285,453",
"Net Income": "1,123,473",
"Comprehensive Net Income": "886,691",
"BaseVar": "16,792,536",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,279,149",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,906,247",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "364,004",
"Liabilities, Current": "3,147,887",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "620,815",
"Other Assets": "132,111",
"Other Compr. Net Income": "-342,374",
"Other Expenses": "1,560,045",
"Other Liabilities": "0",
"Other Net Income": "-119,362",
"Other Revenues": "5,476,084",
"Property, Plant and Equipment": "13,331,047",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,147,887",
"Assets": "16,742,307",
"Revenues": "5,476,084",
"Expenses": "4,451,111",
"Stockholders Equity": "13,594,420",
"Net Income": "905,611",
"Comprehensive Net Income": "563,237",
"BaseVar": "16,386,234",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,448,416",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,619,824",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "306,663",
"Liabilities, Current": "1,674,629",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "536,718",
"Other Assets": "227,031",
"Other Compr. Net Income": "-534,287",
"Other Expenses": "2,825,647",
"Other Liabilities": "0",
"Other Net Income": "-15,061",
"Other Revenues": "3,033,080",
"Property, Plant and Equipment": "9,818,365",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,674,629",
"Assets": "11,493,812",
"Revenues": "3,033,080",
"Expenses": "5,288,852",
"Stockholders Equity": "9,819,183",
"Net Income": "-2,270,833",
"Comprehensive Net Income": "-2,805,120",
"BaseVar": "12,084,414",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "75%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,559,183",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,054,081",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "265,210",
"Liabilities, Current": "1,502,432",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "145,687",
"Other Assets": "420,489",
"Other Compr. Net Income": "76,330",
"Other Expenses": "683,094",
"Other Liabilities": "0",
"Other Net Income": "-2,027",
"Other Revenues": "1,874,129",
"Property, Plant and Equipment": "8,316,188",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,502,432",
"Assets": "10,295,860",
"Revenues": "1,874,129",
"Expenses": "2,148,072",
"Stockholders Equity": "8,793,428",
"Net Income": "-275,970",
"Comprehensive Net Income": "-199,640",
"BaseVar": "8,441,492",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "112%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,371,603",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "957,719",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "222,766",
"Liabilities, Current": "834,207",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "153,540",
"Other Assets": "269,308",
"Other Compr. Net Income": "165,969",
"Other Expenses": "908,651",
"Other Liabilities": "0",
"Other Net Income": "-250,624",
"Other Revenues": "2,225,129",
"Property, Plant and Equipment": "8,220,031",
"Revenue from Contract with Customer": "0",
"Taxes": "43,618"
},
"output_variables": {
"Liabilities": "834,207",
"Assets": "9,860,942",
"Revenues": "2,225,129",
"Expenses": "2,286,294",
"Stockholders Equity": "9,026,735",
"Net Income": "-311,789",
"Comprehensive Net Income": "-145,820",
"BaseVar": "8,402,944",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "119%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "879,814",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "971,901",
"Gains/Losses on Derivatives": "-41,975",
"General and Administrative Expense": "216,024",
"Liabilities, Current": "846,058",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "69,104",
"Other Assets": "415,209",
"Other Compr. Net Income": "-147,544",
"Other Expenses": "641,115",
"Other Liabilities": "0",
"Other Net Income": "-200,901",
"Other Revenues": "25,951",
"Property, Plant and Equipment": "9,757,564",
"Revenue from Contract with Customer": "2,586,627",
"Taxes": "52,072"
},
"output_variables": {
"Liabilities": "846,058",
"Assets": "11,052,587",
"Revenues": "2,570,603",
"Expenses": "1,950,216",
"Stockholders Equity": "10,206,529",
"Net Income": "419,486",
"Comprehensive Net Income": "271,942",
"BaseVar": "8,968,266",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "126%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "974,327",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "207,198",
"Depreciation, Depletion, Amortization": "1,147,842",
"Gains/Losses on Derivatives": "-856",
"General and Administrative Expense": "232,736",
"Liabilities, Current": "942,789",
"Long-term Debt": "4,763,906",
"Oil and Gas Property": "0",
"Operating Expenses": "700,285",
"Other Assets": "774,434",
"Other Compr. Net Income": "35,626",
"Other Expenses": "269,621",
"Other Liabilities": "0",
"Other Net Income": "822,692",
"Other Revenues": "12,798",
"Property, Plant and Equipment": "9,969,743",
"Revenue from Contract with Customer": "2,817,111",
"Taxes": "47,959"
},
"output_variables": {
"Liabilities": "5,913,893",
"Assets": "11,718,504",
"Revenues": "2,829,053",
"Expenses": "2,398,443",
"Stockholders Equity": "5,804,611",
"Net Income": "1,253,302",
"Comprehensive Net Income": "1,288,928",
"BaseVar": "12,589,403",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "98%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,000,292",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "180,341",
"Depreciation, Depletion, Amortization": "987,239",
"Gains/Losses on Derivatives": "202,661",
"General and Administrative Expense": "140,243",
"Liabilities, Current": "716,321",
"Long-term Debt": "5,330,043",
"Oil and Gas Property": "0",
"Operating Expenses": "686,555",
"Other Assets": "1,351,522",
"Other Compr. Net Income": "-27,172",
"Other Expenses": "1,193,346",
"Other Liabilities": "0",
"Other Net Income": "-193,877",
"Other Revenues": "12,971",
"Property, Plant and Equipment": "8,269,038",
"Revenue from Contract with Customer": "1,751,709",
"Taxes": "28,526"
},
"output_variables": {
"Liabilities": "6,226,705",
"Assets": "10,620,852",
"Revenues": "1,967,341",
"Expenses": "3,035,909",
"Stockholders Equity": "4,394,147",
"Net Income": "-1,262,445",
"Comprehensive Net Income": "-1,289,617",
"BaseVar": "11,662,844",
"ECR before LimitedLiability": "7.1%",
"Economic Capital Ratio": "61%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "880,910",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "182,892",
"Depreciation, Depletion, Amortization": "795,105",
"Gains/Losses on Derivatives": "-525,850",
"General and Administrative Expense": "121,950",
"Liabilities, Current": "1,164,326",
"Long-term Debt": "4,636,926",
"Oil and Gas Property": "0",
"Operating Expenses": "608,590",
"Other Assets": "1,296,178",
"Other Compr. Net Income": "-47,570",
"Other Expenses": "445,127",
"Other Liabilities": "0",
"Other Net Income": "-239,769",
"Other Revenues": "23,916",
"Property, Plant and Equipment": "8,127,852",
"Revenue from Contract with Customer": "2,801,215",
"Taxes": "41,212"
},
"output_variables": {
"Liabilities": "5,984,144",
"Assets": "10,304,940",
"Revenues": "2,299,281",
"Expenses": "2,011,984",
"Stockholders Equity": "4,320,796",
"Net Income": "47,528",
"Comprehensive Net Income": "-42",
"BaseVar": "10,995,676",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "79%"
}
}
},
"top_rated": false,
"trend": -12.0,
"value": 0.7865877753447734,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000717423.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000717423.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000717423.svg"
},
{
"company_id": "0001433270",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001433270.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001433270.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001433270.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001433270_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001433270_main_keyfigs.svg",
"name": "Antero Resources Corp",
"rank": 50,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001433270.svg",
"report_text": "The relative strengths and weaknesses of Antero Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Antero Resources Corp compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 24% points.The greatest weakness of Antero Resources Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 78%, being 9.6% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001433270_2022_Antero_Resources_Corp.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities": "-8.30",
"ECR before LimitedLiability": "18.0",
"Liabilities, Current": "3.73",
"Long-term Debt": "7.70",
"Other Liabilities": "-22.3",
"Other Assets": "2.04",
"Assets": "4.09",
"Property, Plant and Equipment": "32.7",
"Assets, Current": "-2.47",
"Oil and Gas Property": "-10.6",
"Revenues": "5.93",
"Net Income": "13.4",
"Other Revenues": "5.87",
"Taxes": "-0.304",
"Expenses": "20.7",
"Operating Expenses": "-4.71",
"Depreciation, Depletion, Amortization": "1.53",
"Other Expenses": "24.6",
"Comprehensive Net Income": "13.2",
"Other Net Income": "-11.7",
"Economic Capital Ratio": "1.31"
},
"2014": {
"Other Liabilities": "-27.9",
"Liabilities": "-14.6",
"Stockholders Equity": "-3.80",
"ECR before LimitedLiability": "36.0",
"Long-term Debt": "6.96",
"Liabilities, Current": "3.18",
"Other Assets": "0.837",
"Assets": "3.73",
"Property, Plant and Equipment": "23.3",
"Oil and Gas Property": "-8.40",
"Assets, Current": "-1.40",
"Revenues": "10.1",
"Net Income": "32.0",
"Other Revenues": "10.9",
"Operating Expenses": "0.946",
"Expenses": "30.5",
"General and Administrative Expense": "5.35",
"Other Expenses": "22.5",
"Comprehensive Net Income": "32.1",
"Other Net Income": "-8.28",
"Economic Capital Ratio": "10.9"
},
"2020": {
"Liabilities, Current": "7.12",
"Liabilities": "-7.68",
"Stockholders Equity": "-3.13",
"ECR before LimitedLiability": "14.7",
"Long-term Debt": "-18.8",
"Other Liabilities": "3.35",
"Property, Plant and Equipment": "14.1",
"Assets": "2.88",
"Assets, Current": "-6.13",
"Other Assets": "13.5",
"Oil and Gas Property": "-13.1",
"Expenses": "14.4",
"Net Income": "14.2",
"Revenue from Contract with Customer": "14.1",
"Operating Expenses": "14.5",
"Cost of Goods and Services Sold": "3.42",
"General and Administrative Expense": "6.92",
"Other Expenses": "-9.68",
"Comprehensive Net Income": "14.2",
"Other Revenues": "-13.1",
"Other Net Income": "-6.85",
"Economic Capital Ratio": "2.12"
},
"2021": {
"Liabilities": "-3.29",
"Stockholders Equity": "-1.26",
"ECR before LimitedLiability": "-3.60",
"Liabilities, Current": "9.04",
"Other Liabilities": "3.04",
"Long-term Debt": "-16.4",
"Property, Plant and Equipment": "14.2",
"Assets": "0.973",
"Other Assets": "11.0",
"Oil and Gas Property": "-10.4",
"Assets, Current": "-5.54",
"Other Revenues": "-15.6",
"Revenues": "-1.91",
"Gains/Losses on Derivatives": "-14.7",
"Revenue from Contract with Customer": "24.4",
"Economic Capital Ratio": "-9.58",
"Other Expenses": "-24.7",
"Other Net Income": "2.18",
"Cost of Goods and Services Sold": "4.23",
"General and Administrative Expense": "6.15",
"Operating Expenses": "19.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001433270_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "333,564",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "233,876",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "425,438",
"Liabilities, Current": "622,229",
"Long-term Debt": "35,113",
"Oil and Gas Property": "0",
"Operating Expenses": "971,927",
"Other Assets": "720,361",
"Other Compr. Net Income": "0",
"Other Expenses": "-523,585",
"Other Liabilities": "2,357,579",
"Other Net Income": "-173,927",
"Other Revenues": "1,313,134",
"Property, Plant and Equipment": "5,559,656",
"Revenue from Contract with Customer": "0",
"Taxes": "50,481"
},
"output_variables": {
"Liabilities": "3,014,921",
"Assets": "6,613,581",
"Revenues": "1,313,134",
"Expenses": "1,158,137",
"Stockholders Equity": "3,598,660",
"Net Income": "-18,930",
"Comprehensive Net Income": "-18,930",
"BaseVar": "6,454,274",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "87%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,252,160",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "477,896",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "216,533",
"Liabilities, Current": "1,155,105",
"Long-term Debt": "47,587",
"Oil and Gas Property": "0",
"Operating Expenses": "1,420,898",
"Other Assets": "968,883",
"Other Compr. Net Income": "0",
"Other Expenses": "-336,675",
"Other Liabilities": "4,896,973",
"Other Net Income": "-178,227",
"Other Revenues": "2,720,632",
"Property, Plant and Equipment": "9,352,452",
"Revenue from Contract with Customer": "0",
"Taxes": "87,918"
},
"output_variables": {
"Liabilities": "6,099,665",
"Assets": "11,573,495",
"Revenues": "2,720,632",
"Expenses": "1,866,570",
"Stockholders Equity": "5,473,830",
"Net Income": "675,835",
"Comprehensive Net Income": "675,835",
"BaseVar": "11,791,146",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "90%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "574,139",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "412,252",
"Depreciation, Depletion, Amortization": "861,870",
"Gains/Losses on Derivatives": "79,918",
"General and Administrative Expense": "134,482",
"Liabilities, Current": "983,054",
"Long-term Debt": "5,509,244",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,929,768",
"Other Compr. Net Income": "0",
"Other Expenses": "2,944,537",
"Other Liabilities": "156,024",
"Other Net Income": "-704,446",
"Other Revenues": "17,304",
"Property, Plant and Equipment": "9,646,938",
"Revenue from Contract with Customer": "3,394,477",
"Taxes": "106,775"
},
"output_variables": {
"Liabilities": "7,060,574",
"Assets": "13,150,845",
"Revenues": "3,491,699",
"Expenses": "4,047,664",
"Stockholders Equity": "6,090,271",
"Net Income": "-1,260,411",
"Comprehensive Net Income": "-1,260,411",
"BaseVar": "15,216,871",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "68%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "686,119",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "318,126",
"Depreciation, Depletion, Amortization": "742,009",
"Gains/Losses on Derivatives": "-1,936,509",
"General and Administrative Expense": "145,006",
"Liabilities, Current": "2,068,117",
"Long-term Debt": "5,325,827",
"Oil and Gas Property": "0",
"Operating Expenses": "96,793",
"Other Assets": "3,683,364",
"Other Compr. Net Income": "0",
"Other Expenses": "3,339,777",
"Other Liabilities": "118,366",
"Other Net Income": "-252,046",
"Other Revenues": "46,261",
"Property, Plant and Equipment": "9,527,045",
"Revenue from Contract with Customer": "6,509,680",
"Taxes": "197,910"
},
"output_variables": {
"Liabilities": "7,830,436",
"Assets": "13,896,528",
"Revenues": "4,619,432",
"Expenses": "4,521,495",
"Stockholders Equity": "6,066,092",
"Net Income": "-154,109",
"Comprehensive Net Income": "-154,109",
"BaseVar": "16,687,125",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
}
},
"top_rated": false,
"trend": -15.0,
"value": 0.7834863401968344,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001433270.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001433270.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001433270.svg"
},
{
"company_id": "0000893538",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000893538.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000893538.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000893538.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000893538_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000893538_main_keyfigs.svg",
"name": "SM Energy Co",
"rank": 51,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000893538.svg",
"report_text": "The relative strengths and weaknesses of SM Energy Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of SM Energy Co compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 24% points.The greatest weakness of SM Energy Co is the variable Other Liabilities, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 78%, being 10% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000893538_2022_SM_Energy_Co.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "-12.2",
"Assets": "-6.17",
"Stockholders Equity": "-19.3",
"ECR before LimitedLiability": "-13.5",
"Long-term Debt": "4.60",
"Other Liabilities": "-15.4",
"Liabilities, Current": "-2.02",
"Property, Plant and Equipment": "3.06",
"Other Assets": "-2.93",
"Oil and Gas Property": "-5.18",
"Revenues": "15.2",
"Net Income": "4.09",
"Other Revenues": "14.1",
"Operating Expenses": "4.09",
"Expenses": "-2.60",
"Depreciation, Depletion, Amortization": "7.04",
"Other Expenses": "-12.2",
"General and Administrative Expense": "-1.65",
"Comprehensive Net Income": "5.26",
"Other Net Income": "-7.54",
"Economic Capital Ratio": "-12.6"
},
"2011": {
"Liabilities": "-16.9",
"Assets": "-6.72",
"Stockholders Equity": "-21.6",
"ECR before LimitedLiability": "8.95",
"Long-term Debt": "5.56",
"Liabilities, Current": "2.42",
"Other Liabilities": "-27.4",
"Assets, Current": "-3.59",
"Oil and Gas Property": "-11.5",
"Property, Plant and Equipment": "19.1",
"Revenues": "26.7",
"Net Income": "22.0",
"Other Revenues": "27.6",
"Other Expenses": "-27.8",
"Expenses": "4.62",
"General and Administrative Expense": "8.63",
"Depreciation, Depletion, Amortization": "6.19",
"Operating Expenses": "21.5",
"Comprehensive Net Income": "22.2",
"Other Net Income": "-8.23",
"Economic Capital Ratio": "-7.82"
},
"2012": {
"Other Liabilities": "-28.5",
"Liabilities": "-16.1",
"Assets": "-6.26",
"Stockholders Equity": "-19.6",
"ECR before LimitedLiability": "17.2",
"Liabilities, Current": "3.27",
"Long-term Debt": "6.06",
"Assets, Current": "-3.36",
"Oil and Gas Property": "-15.9",
"Property, Plant and Equipment": "17.7",
"Revenues": "17.2",
"Net Income": "17.5",
"Other Revenues": "17.2",
"Expenses": "10.8",
"Operating Expenses": "17.2",
"Other Expenses": "-24.3",
"Depreciation, Depletion, Amortization": "7.53",
"General and Administrative Expense": "10.4",
"Comprehensive Net Income": "17.4",
"Other Net Income": "-5.50",
"Economic Capital Ratio": "-8.32"
},
"2013": {
"Liabilities": "-10.4",
"Stockholders Equity": "-21.0",
"ECR before LimitedLiability": "9.16",
"Liabilities, Current": "-19.2",
"Long-term Debt": "8.08",
"Other Liabilities": "-1.06",
"Other Assets": "-1.26",
"Assets": "-9.08",
"Property, Plant and Equipment": "19.8",
"Assets, Current": "-1.66",
"Oil and Gas Property": "-15.6",
"Revenues": "24.7",
"Net Income": "24.2",
"Other Revenues": "24.7",
"Comprehensive Net Income": "24.2",
"Other Net Income": "-11.3",
"General and Administrative Expense": "8.16",
"Depreciation, Depletion, Amortization": "8.85",
"Operating Expenses": "19.0",
"Other Expenses": "-31.0",
"Economic Capital Ratio": "-7.56"
},
"2014": {
"Other Liabilities": "-3.78",
"Liabilities": "-17.1",
"Assets": "-2.40",
"Stockholders Equity": "-14.6",
"ECR before LimitedLiability": "32.9",
"Long-term Debt": "6.57",
"Liabilities, Current": "-20.9",
"Property, Plant and Equipment": "20.3",
"Oil and Gas Property": "-10.0",
"Assets, Current": "-2.21",
"Revenues": "25.5",
"Net Income": "33.0",
"Other Revenues": "26.5",
"Operating Expenses": "17.7",
"Expenses": "22.9",
"General and Administrative Expense": "5.84",
"Depreciation, Depletion, Amortization": "-7.03",
"Other Expenses": "5.28",
"Comprehensive Net Income": "33.0",
"Other Net Income": "-7.43",
"Economic Capital Ratio": "7.81"
},
"2015": {
"Liabilities, Current": "7.67",
"Liabilities": "-17.7",
"Assets": "6.56",
"Stockholders Equity": "-8.05",
"ECR before LimitedLiability": "37.7",
"Long-term Debt": "4.05",
"Other Liabilities": "-35.2",
"Assets, Current": "-3.40",
"Oil and Gas Property": "-15.7",
"Property, Plant and Equipment": "12.1",
"Other Revenues": "8.25",
"Revenues": "8.15",
"Net Income": "16.0",
"Depreciation, Depletion, Amortization": "-12.3",
"Expenses": "12.3",
"Other Expenses": "8.91",
"Operating Expenses": "8.43",
"General and Administrative Expense": "7.67",
"Comprehensive Net Income": "16.2",
"Other Net Income": "-5.41",
"Economic Capital Ratio": "16.0"
},
"2016": {
"Long-term Debt": "5.90",
"Liabilities": "-12.0",
"Stockholders Equity": "-12.1",
"ECR before LimitedLiability": "5.88",
"Other Liabilities": "-34.1",
"Liabilities, Current": "5.88",
"Revenues": "5.88",
"Net Income": "6.04",
"Other Revenues": "5.87",
"Expenses": "5.98",
"General and Administrative Expense": "5.92",
"Depreciation, Depletion, Amortization": "-8.61",
"Operating Expenses": "6.34",
"Other Expenses": "-7.75",
"Assets, Current": "-8.42",
"Oil and Gas Property": "-18.1",
"Other Assets": "1.90",
"Property, Plant and Equipment": "10.5",
"Other Net Income": "-5.61",
"Comprehensive Net Income": "6.04",
"Economic Capital Ratio": "-12.6"
},
"2017": {
"Long-term Debt": "9.37",
"Liabilities": "-14.7",
"Stockholders Equity": "-11.1",
"ECR before LimitedLiability": "-0.974",
"Other Liabilities": "-34.8",
"Liabilities, Current": "5.00",
"Revenues": "2.74",
"Net Income": "8.75",
"Other Revenues": "3.56",
"Operating Expenses": "18.9",
"Expenses": "12.4",
"Taxes": "0.884",
"Other Expenses": "-10.5",
"General and Administrative Expense": "9.05",
"Depreciation, Depletion, Amortization": "-4.96",
"Assets, Current": "-2.67",
"Property, Plant and Equipment": "19.2",
"Oil and Gas Property": "-13.6",
"Comprehensive Net Income": "8.77",
"Other Net Income": "-5.96",
"Economic Capital Ratio": "-12.6"
},
"2020": {
"Liabilities, Current": "1.54",
"Liabilities": "-8.96",
"Stockholders Equity": "-9.01",
"Long-term Debt": "1.62",
"Other Liabilities": "-26.8",
"Other Revenues": "-14.9",
"Revenues": "-6.13",
"Net Income": "1.96",
"Revenue from Contract with Customer": "1.73",
"Depreciation, Depletion, Amortization": "-13.3",
"Expenses": "1.75",
"Operating Expenses": "3.30",
"Cost of Goods and Services Sold": "-8.12",
"General and Administrative Expense": "1.57",
"Property, Plant and Equipment": "6.07",
"ECR before LimitedLiability": "2.15",
"Oil and Gas Property": "-16.7",
"Assets, Current": "-8.17",
"Comprehensive Net Income": "1.99",
"Other Net Income": "1.70",
"Economic Capital Ratio": "-10.4"
},
"2021": {
"Property, Plant and Equipment": "22.1",
"Assets": "-5.47",
"Liabilities, Current": "10.7",
"Stockholders Equity": "-7.74",
"ECR before LimitedLiability": "-4.06",
"Oil and Gas Property": "-11.7",
"Assets, Current": "-4.48",
"Other Revenues": "-17.8",
"Revenues": "12.6",
"Gains/Losses on Derivatives": "3.91",
"Revenue from Contract with Customer": "23.8",
"Expenses": "-13.5",
"Other Expenses": "-21.1",
"Cost of Goods and Services Sold": "-7.72",
"Depreciation, Depletion, Amortization": "-11.1",
"General and Administrative Expense": "5.87",
"Operating Expenses": "22.3",
"Long-term Debt": "9.99",
"Other Liabilities": "-25.7",
"Economic Capital Ratio": "-10.0",
"Other Net Income": "5.37"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000893538_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "274,645",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "23,465",
"General and Administrative Expense": "106,663",
"Liabilities, Current": "502,053",
"Long-term Debt": "166,965",
"Oil and Gas Property": "0",
"Operating Expenses": "66,887",
"Other Assets": "35,624",
"Other Compr. Net Income": "22,472",
"Other Expenses": "722,768",
"Other Liabilities": "856,777",
"Other Net Income": "321",
"Other Revenues": "1,069,369",
"Property, Plant and Equipment": "2,434,052",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,525,795",
"Assets": "2,744,321",
"Revenues": "1,092,834",
"Expenses": "896,318",
"Stockholders Equity": "1,218,526",
"Net Income": "196,837",
"Comprehensive Net Income": "219,309",
"BaseVar": "3,382,464",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "91%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "463,204",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-20,707",
"General and Administrative Expense": "118,526",
"Liabilities, Current": "505,805",
"Long-term Debt": "167,895",
"Oil and Gas Property": "0",
"Operating Expenses": "71,104",
"Other Assets": "239,140",
"Other Compr. Net Income": "0",
"Other Expenses": "1,198,738",
"Other Liabilities": "1,662,340",
"Other Net Income": "466",
"Other Revenues": "1,624,025",
"Property, Plant and Equipment": "3,096,636",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,336,040",
"Assets": "3,798,980",
"Revenues": "1,603,318",
"Expenses": "1,388,368",
"Stockholders Equity": "1,462,940",
"Net Income": "215,416",
"Comprehensive Net Income": "215,416",
"BaseVar": "4,922,644",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "340,564",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "3,866",
"General and Administrative Expense": "119,815",
"Liabilities, Current": "541,546",
"Long-term Debt": "185,914",
"Oil and Gas Property": "0",
"Operating Expenses": "97,241",
"Other Assets": "181,768",
"Other Compr. Net Income": "-4,734",
"Other Expenses": "1,342,515",
"Other Liabilities": "2,057,603",
"Other Net Income": "220",
"Other Revenues": "1,501,236",
"Property, Plant and Equipment": "3,677,197",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,785,063",
"Assets": "4,199,529",
"Revenues": "1,505,102",
"Expenses": "1,559,571",
"Stockholders Equity": "1,414,466",
"Net Income": "-54,249",
"Comprehensive Net Income": "-58,983",
"BaseVar": "5,395,465",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "71%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "647,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-1,777",
"General and Administrative Expense": "149,551",
"Liabilities, Current": "2,239,131",
"Long-term Debt": "149,070",
"Oil and Gas Property": "0",
"Operating Expenses": "104,180",
"Other Assets": "197,872",
"Other Compr. Net Income": "3,598",
"Other Expenses": "1,868,775",
"Other Liabilities": "710,143",
"Other Net Income": "67",
"Other Revenues": "2,295,151",
"Property, Plant and Equipment": "3,859,792",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,098,344",
"Assets": "4,705,165",
"Revenues": "2,293,374",
"Expenses": "2,122,506",
"Stockholders Equity": "1,606,821",
"Net Income": "170,935",
"Comprehensive Net Income": "174,533",
"BaseVar": "6,641,872",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "745,043",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "767,532",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "167,103",
"Liabilities, Current": "2,984,660",
"Long-term Debt": "160,568",
"Oil and Gas Property": "0",
"Operating Expenses": "134,515",
"Other Assets": "267,754",
"Other Compr. Net Income": "-5,896",
"Other Expenses": "784,545",
"Other Liabilities": "1,084,817",
"Other Net Income": "-2,561",
"Other Revenues": "2,522,307",
"Property, Plant and Equipment": "5,503,903",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,230,045",
"Assets": "6,516,700",
"Revenues": "2,522,307",
"Expenses": "1,853,695",
"Stockholders Equity": "2,286,655",
"Net Income": "666,051",
"Comprehensive Net Income": "660,155",
"BaseVar": "8,091,737",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "87%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "518,989",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "921,009",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "157,668",
"Liabilities, Current": "302,525",
"Long-term Debt": "384,857",
"Oil and Gas Property": "0",
"Operating Expenses": "151,181",
"Other Assets": "152,374",
"Other Compr. Net Income": "-2,090",
"Other Expenses": "758,888",
"Other Liabilities": "3,081,860",
"Other Net Income": "-15,929",
"Other Revenues": "1,556,965",
"Property, Plant and Equipment": "4,950,280",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,769,242",
"Assets": "5,621,643",
"Revenues": "1,556,965",
"Expenses": "1,988,746",
"Stockholders Equity": "1,852,401",
"Net Income": "-447,710",
"Comprehensive Net Income": "-449,800",
"BaseVar": "6,904,955",
"ECR before LimitedLiability": "7.8%",
"Economic Capital Ratio": "62%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "224,642",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "790,745",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "126,428",
"Liabilities, Current": "415,172",
"Long-term Debt": "241,718",
"Oil and Gas Property": "0",
"Operating Expenses": "83,613",
"Other Assets": "87,515",
"Other Compr. Net Income": "-1,154",
"Other Expenses": "990,492",
"Other Liabilities": "3,239,488",
"Other Net Income": "16,084",
"Other Revenues": "1,217,450",
"Property, Plant and Equipment": "6,081,354",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,896,378",
"Assets": "6,393,511",
"Revenues": "1,217,450",
"Expenses": "1,991,278",
"Stockholders Equity": "2,497,133",
"Net Income": "-757,744",
"Comprehensive Net Income": "-758,898",
"BaseVar": "7,145,043",
"ECR before LimitedLiability": "6.0%",
"Economic Capital Ratio": "60%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "549,115",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "557,036",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "120,585",
"Liabilities, Current": "559,212",
"Long-term Debt": "119,802",
"Oil and Gas Property": "0",
"Operating Expenses": "56,179",
"Other Assets": "72,869",
"Other Compr. Net Income": "767",
"Other Expenses": "560,352",
"Other Liabilities": "3,103,154",
"Other Net Income": "3,933",
"Other Revenues": "1,129,376",
"Property, Plant and Equipment": "5,554,792",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,782,168",
"Assets": "6,176,776",
"Revenues": "1,129,376",
"Expenses": "1,294,152",
"Stockholders Equity": "2,394,608",
"Net Income": "-160,843",
"Comprehensive Net Income": "-160,076",
"BaseVar": "6,484,973",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "203,669",
"Cost of Goods and Services Sold": "391,217",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "784,987",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "99,160",
"Liabilities, Current": "583,739",
"Long-term Debt": "255,213",
"Oil and Gas Property": "0",
"Operating Expenses": "40,997",
"Other Assets": "70,896",
"Other Compr. Net Income": "0",
"Other Expenses": "851,063",
"Other Liabilities": "2,121,319",
"Other Net Income": "276,137",
"Other Revenues": "485",
"Property, Plant and Equipment": "4,701,866",
"Revenue from Contract with Customer": "1,126,188",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,960,271",
"Assets": "4,976,431",
"Revenues": "1,126,673",
"Expenses": "2,167,424",
"Stockholders Equity": "2,016,160",
"Net Income": "-764,614",
"Comprehensive Net Income": "-764,614",
"BaseVar": "6,181,896",
"ECR before LimitedLiability": "1.5%",
"Economic Capital Ratio": "56%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "613,187",
"Cost of Goods and Services Sold": "505,416",
"Deferred Tax Liab., Net": "9,769",
"Depreciation, Depletion, Amortization": "774,386",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "111,945",
"Liabilities, Current": "889,327",
"Long-term Debt": "190,586",
"Oil and Gas Property": "0",
"Operating Expenses": "39,296",
"Other Assets": "44,792",
"Other Compr. Net Income": "0",
"Other Expenses": "1,153,019",
"Other Liabilities": "2,081,164",
"Other Net Income": "-2,603",
"Other Revenues": "24,979",
"Property, Plant and Equipment": "4,575,998",
"Revenue from Contract with Customer": "2,597,915",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,170,846",
"Assets": "5,233,977",
"Revenues": "2,622,894",
"Expenses": "2,584,062",
"Stockholders Equity": "2,063,131",
"Net Income": "36,229",
"Comprehensive Net Income": "36,229",
"BaseVar": "7,432,338",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
}
},
"top_rated": false,
"trend": -12.0,
"value": 0.7788393730590987,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000893538.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000893538.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000893538.svg"
},
{
"company_id": "0000775057",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000775057.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000775057.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000775057.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000775057_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000775057_main_keyfigs.svg",
"name": "Altex Industries INC",
"rank": 52,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000775057.svg",
"report_text": "The relative strengths and weaknesses of Altex Industries INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Altex Industries INC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 31% points.The greatest weakness of Altex Industries INC is the variable Revenues, reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 77%, being 11% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000775057_2022_Altex_Industries_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities": "-12.4",
"Expenses": "22.1",
"Stockholders Equity": "6.39",
"ECR before LimitedLiability": "2.80",
"Liabilities, Current": "-29.0",
"Other Liabilities": "4.35",
"Long-term Debt": "8.02",
"Assets": "13.1",
"Property, Plant and Equipment": "-9.08",
"Assets, Current": "39.3",
"Oil and Gas Property": "-9.09",
"Revenues": "-22.3",
"Revenue from Contract with Customer": "-12.5",
"Other Revenues": "-10.5",
"Cost of Goods and Services Sold": "0.729",
"Depreciation, Depletion, Amortization": "4.49",
"Other Expenses": "13.4",
"Operating Expenses": "4.96",
"General and Administrative Expense": "-2.80",
"Economic Capital Ratio": "-11.6",
"Other Net Income": "3.61"
},
"2019": {
"Liabilities, Current": "-29.8",
"Liabilities": "-13.8",
"Stockholders Equity": "5.12",
"ECR before LimitedLiability": "9.91",
"Long-term Debt": "9.49",
"Assets, Current": "39.9",
"Assets": "12.2",
"Oil and Gas Property": "-8.17",
"Property, Plant and Equipment": "-9.44",
"Revenues": "-19.9",
"Net Income": "7.05",
"Other Revenues": "-5.12",
"Revenue from Contract with Customer": "-15.4",
"Expenses": "27.8",
"Other Expenses": "20.9",
"Depreciation, Depletion, Amortization": "3.97",
"Cost of Goods and Services Sold": "2.51",
"General and Administrative Expense": "-4.54",
"Operating Expenses": "3.51",
"Comprehensive Net Income": "7.41",
"Other Net Income": "3.04",
"Economic Capital Ratio": "-0.0282"
},
"2020": {
"Liabilities, Current": "-28.5",
"Liabilities": "-16.6",
"Assets": "20.0",
"Stockholders Equity": "6.71",
"ECR before LimitedLiability": "21.7",
"Long-term Debt": "5.46",
"Other Liabilities": "3.03",
"Property, Plant and Equipment": "-10.4",
"Assets, Current": "31.9",
"Oil and Gas Property": "-8.66",
"Other Revenues": "-7.41",
"Revenues": "-21.4",
"Net Income": "15.8",
"Revenue from Contract with Customer": "-14.3",
"Depreciation, Depletion, Amortization": "6.03",
"Expenses": "22.1",
"Operating Expenses": "5.93",
"General and Administrative Expense": "-4.65",
"Other Expenses": "21.2",
"Comprehensive Net Income": "16.0",
"Economic Capital Ratio": "9.13"
},
"2021": {
"Liabilities": "-12.9",
"Stockholders Equity": "7.97",
"ECR before LimitedLiability": "-5.36",
"Liabilities, Current": "-23.9",
"Long-term Debt": "5.64",
"Property, Plant and Equipment": "-9.43",
"Assets": "17.6",
"Oil and Gas Property": "-8.24",
"Assets, Current": "31.1",
"Other Revenues": "-9.26",
"Revenues": "-28.3",
"Net Income": "-3.78",
"Revenue from Contract with Customer": "-22.3",
"Expenses": "22.1",
"Other Expenses": "16.4",
"Cost of Goods and Services Sold": "3.06",
"Depreciation, Depletion, Amortization": "4.67",
"General and Administrative Expense": "-5.44",
"Comprehensive Net Income": "-3.53",
"Other Net Income": "7.14",
"Economic Capital Ratio": "-11.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000775057_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "2,292",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "12",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "158",
"Liabilities, Current": "1,091",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "175",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-175",
"Other Liabilities": "0",
"Other Net Income": "38",
"Other Revenues": "64",
"Property, Plant and Equipment": "97",
"Revenue from Contract with Customer": "0",
"Taxes": "5.0"
},
"output_variables": {
"Liabilities": "1,091",
"Assets": "2,389",
"Revenues": "64",
"Expenses": "175",
"Stockholders Equity": "1,298",
"Net Income": "-73",
"Comprehensive Net Income": "-73",
"BaseVar": "1,912",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "83%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,286",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "39",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "161",
"Liabilities, Current": "1,091",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "204",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-204",
"Other Liabilities": "0",
"Other Net Income": "51",
"Other Revenues": "121",
"Property, Plant and Equipment": "58",
"Revenue from Contract with Customer": "0",
"Taxes": "4.0"
},
"output_variables": {
"Liabilities": "1,091",
"Assets": "2,344",
"Revenues": "121",
"Expenses": "204",
"Stockholders Equity": "1,253",
"Net Income": "-32",
"Comprehensive Net Income": "-32",
"BaseVar": "1,951",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "85%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,161",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8.0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "170",
"Liabilities, Current": "1,113",
"Long-term Debt": "97",
"Oil and Gas Property": "0",
"Operating Expenses": "179",
"Other Assets": "118",
"Other Compr. Net Income": "0",
"Other Expenses": "-179",
"Other Liabilities": "0",
"Other Net Income": "18",
"Other Revenues": "31",
"Property, Plant and Equipment": "50",
"Revenue from Contract with Customer": "0",
"Taxes": "1.0"
},
"output_variables": {
"Liabilities": "1,210",
"Assets": "2,329",
"Revenues": "31",
"Expenses": "179",
"Stockholders Equity": "1,119",
"Net Income": "-130",
"Comprehensive Net Income": "-130",
"BaseVar": "1,911",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "75%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,061",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "7.0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "173",
"Liabilities, Current": "1,109",
"Long-term Debt": "72",
"Oil and Gas Property": "0",
"Operating Expenses": "183",
"Other Assets": "95",
"Other Compr. Net Income": "0",
"Other Expenses": "-183",
"Other Liabilities": "0",
"Other Net Income": "57",
"Other Revenues": "44",
"Property, Plant and Equipment": "43",
"Revenue from Contract with Customer": "0",
"Taxes": "3.0"
},
"output_variables": {
"Liabilities": "1,181",
"Assets": "2,199",
"Revenues": "44",
"Expenses": "183",
"Stockholders Equity": "1,018",
"Net Income": "-82",
"Comprehensive Net Income": "-82",
"BaseVar": "1,866",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "77%"
}
}
},
"top_rated": false,
"trend": -21.0,
"value": 0.7658363835179889,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000775057.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000775057.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000775057.svg"
},
{
"company_id": "0000033213",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000033213.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000033213.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000033213.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000033213_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000033213_main_keyfigs.svg",
"name": "EQT Corp",
"rank": 53,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000033213.svg",
"report_text": "The relative strengths and weaknesses of EQT Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of EQT Corp compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 21% points.The greatest weakness of EQT Corp is the variable Gains/Losses on Derivatives, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 74%, being 13% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000033213_2022_EQT_Corp.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-24.3",
"Stockholders Equity": "-17.8",
"ECR before LimitedLiability": "-16.2",
"Long-term Debt": "-14.4",
"Other Liabilities": "-8.59",
"Other Assets": "-2.27",
"Assets": "-1.52",
"Property, Plant and Equipment": "8.00",
"Oil and Gas Property": "-5.61",
"Revenues": "-29.1",
"Net Income": "9.27",
"Other Revenues": "-29.0",
"Depreciation, Depletion, Amortization": "1.65",
"Expenses": "19.3",
"Other Expenses": "11.0",
"Taxes": "0.951",
"Operating Expenses": "6.44",
"General and Administrative Expense": "-1.44",
"Comprehensive Net Income": "9.96",
"Other Net Income": "24.1",
"Economic Capital Ratio": "-17.0"
},
"2010": {
"Liabilities": "-19.0",
"Assets": "-0.344",
"Stockholders Equity": "-12.8",
"ECR before LimitedLiability": "-20.3",
"Long-term Debt": "-14.0",
"Other Liabilities": "-7.30",
"Liabilities, Current": "2.80",
"Assets, Current": "0.272",
"Expenses": "12.3",
"Property, Plant and Equipment": "7.98",
"Other Assets": "-1.59",
"Oil and Gas Property": "-5.12",
"Revenues": "-26.9",
"Other Revenues": "-26.8",
"Operating Expenses": "4.71",
"Taxes": "0.734",
"Depreciation, Depletion, Amortization": "0.858",
"Other Expenses": "5.86",
"General and Administrative Expense": "-0.166",
"Economic Capital Ratio": "-19.4",
"Other Net Income": "19.0"
},
"2011": {
"Liabilities": "-22.0",
"Assets": "0.872",
"Stockholders Equity": "-12.6",
"ECR before LimitedLiability": "10.4",
"Long-term Debt": "-15.2",
"Liabilities, Current": "2.88",
"Other Liabilities": "-8.83",
"Other Assets": "-2.21",
"Oil and Gas Property": "-9.37",
"Property, Plant and Equipment": "22.3",
"Revenues": "-20.8",
"Net Income": "18.7",
"Other Revenues": "-20.8",
"Other Expenses": "-4.27",
"Expenses": "21.7",
"General and Administrative Expense": "7.50",
"Operating Expenses": "17.6",
"Taxes": "0.632",
"Comprehensive Net Income": "18.8",
"Other Net Income": "21.4",
"Economic Capital Ratio": "-6.41"
},
"2012": {
"Other Liabilities": "-7.93",
"Liabilities": "-16.9",
"Assets": "3.73",
"Stockholders Equity": "-6.75",
"ECR before LimitedLiability": "27.3",
"Liabilities, Current": "5.22",
"Long-term Debt": "-14.2",
"Oil and Gas Property": "-11.2",
"Property, Plant and Equipment": "27.5",
"Revenues": "-19.9",
"Net Income": "25.6",
"Other Revenues": "-19.8",
"Expenses": "27.1",
"Operating Expenses": "16.2",
"Other Expenses": "2.67",
"Depreciation, Depletion, Amortization": "-1.76",
"General and Administrative Expense": "8.08",
"Comprehensive Net Income": "23.8",
"Other Net Income": "21.8",
"Other Compr. Net Income": "-1.54",
"Economic Capital Ratio": "1.78"
},
"2013": {
"Liabilities": "-11.7",
"Assets": "3.60",
"Stockholders Equity": "-2.52",
"ECR before LimitedLiability": "19.5",
"Liabilities, Current": "6.48",
"Long-term Debt": "-13.1",
"Other Liabilities": "-5.67",
"Property, Plant and Equipment": "30.5",
"Oil and Gas Property": "-10.00",
"Revenues": "-19.0",
"Net Income": "19.9",
"Other Revenues": "-19.1",
"Expenses": "22.7",
"Operating Expenses": "13.6",
"General and Administrative Expense": "5.97",
"Depreciation, Depletion, Amortization": "-2.57",
"Other Expenses": "3.90",
"Comprehensive Net Income": "18.1",
"Other Net Income": "19.2",
"Other Compr. Net Income": "-1.53",
"Economic Capital Ratio": "2.75"
},
"2014": {
"Other Liabilities": "-4.52",
"Liabilities": "-11.9",
"Assets": "5.22",
"ECR before LimitedLiability": "38.3",
"Long-term Debt": "-12.7",
"Liabilities, Current": "5.01",
"Other Assets": "-1.34",
"Property, Plant and Equipment": "26.4",
"Oil and Gas Property": "-7.78",
"Gains/Losses on Derivatives": "-0.684",
"Revenues": "-18.3",
"Net Income": "28.9",
"Other Revenues": "-17.7",
"Operating Expenses": "13.9",
"Expenses": "27.6",
"General and Administrative Expense": "4.93",
"Depreciation, Depletion, Amortization": "-1.43",
"Other Expenses": "7.95",
"Comprehensive Net Income": "29.4",
"Other Net Income": "22.2",
"Economic Capital Ratio": "13.3"
},
"2015": {
"Liabilities, Current": "6.62",
"Liabilities": "-9.36",
"Assets": "15.4",
"Stockholders Equity": "12.6",
"ECR before LimitedLiability": "65.1",
"Long-term Debt": "-10.2",
"Other Liabilities": "-6.34",
"Assets, Current": "1.40",
"Oil and Gas Property": "-7.87",
"Property, Plant and Equipment": "35.1",
"Other Revenues": "-12.6",
"Revenues": "-13.4",
"Net Income": "37.8",
"Expenses": "36.8",
"Other Expenses": "30.5",
"Operating Expenses": "17.5",
"General and Administrative Expense": "6.34",
"Comprehensive Net Income": "37.1",
"Other Net Income": "20.7",
"Other Compr. Net Income": "-3.24",
"Economic Capital Ratio": "43.4"
},
"2016": {
"Long-term Debt": "-8.22",
"Liabilities": "-6.22",
"Assets": "9.08",
"Stockholders Equity": "7.53",
"ECR before LimitedLiability": "32.4",
"Other Liabilities": "-4.94",
"Liabilities, Current": "6.42",
"Other Assets": "1.73",
"Property, Plant and Equipment": "32.4",
"Oil and Gas Property": "-9.42",
"Revenues": "-14.3",
"Net Income": "22.9",
"Other Revenues": "-14.7",
"Expenses": "28.6",
"General and Administrative Expense": "6.69",
"Operating Expenses": "12.7",
"Other Expenses": "8.34",
"Other Net Income": "10.7",
"Comprehensive Net Income": "19.1",
"Other Compr. Net Income": "-3.18",
"Economic Capital Ratio": "13.9"
},
"2017": {
"Long-term Debt": "-12.8",
"Liabilities": "-5.59",
"Stockholders Equity": "9.18",
"ECR before LimitedLiability": "26.6",
"Liabilities, Current": "6.81",
"Other Assets": "3.25",
"Assets": "6.96",
"Assets, Current": "-1.74",
"Oil and Gas Property": "-5.99",
"Property, Plant and Equipment": "20.3",
"Revenues": "-15.5",
"Net Income": "18.2",
"Other Revenues": "-14.9",
"Operating Expenses": "13.3",
"Expenses": "24.8",
"Other Expenses": "1.49",
"General and Administrative Expense": "7.39",
"Comprehensive Net Income": "16.4",
"Other Net Income": "10.8",
"Other Compr. Net Income": "-1.56",
"Economic Capital Ratio": "15.0"
},
"2018": {
"Liabilities": "-4.29",
"Stockholders Equity": "-3.90",
"ECR before LimitedLiability": "-9.61",
"Liabilities, Current": "-9.95",
"Long-term Debt": "5.40",
"Revenues": "-7.99",
"Net Income": "-8.37",
"Revenue from Contract with Customer": "15.7",
"Other Revenues": "-20.1",
"Cost of Goods and Services Sold": "-10.9",
"Expenses": "-5.03",
"Depreciation, Depletion, Amortization": "-3.81",
"Other Expenses": "-18.2",
"Operating Expenses": "16.8",
"General and Administrative Expense": "7.66",
"Other Assets": "4.34",
"Property, Plant and Equipment": "17.1",
"Oil and Gas Property": "-15.1",
"Other Net Income": "4.80",
"Comprehensive Net Income": "-9.96",
"Economic Capital Ratio": "-24.0"
},
"2019": {
"Liabilities, Current": "-8.91",
"Liabilities": "-7.67",
"Oil and Gas Property": "-12.0",
"Stockholders Equity": "-2.87",
"Economic Capital Ratio": "-8.23",
"Long-term Debt": "7.62",
"Other Liabilities": "-7.75",
"Gains/Losses on Derivatives": "5.02",
"Revenues": "-4.52",
"Comprehensive Net Income": "2.95",
"Other Revenues": "-15.7",
"Revenue from Contract with Customer": "7.25",
"Expenses": "9.21",
"Other Expenses": "-2.86",
"Depreciation, Depletion, Amortization": "-3.38",
"Cost of Goods and Services Sold": "-9.75",
"General and Administrative Expense": "4.65",
"Operating Expenses": "21.1",
"Assets, Current": "-2.56",
"Property, Plant and Equipment": "22.7",
"Other Assets": "2.79"
},
"2020": {
"Liabilities, Current": "-14.2",
"Liabilities": "-9.29",
"Assets": "9.86",
"Stockholders Equity": "4.15",
"ECR before LimitedLiability": "24.2",
"Long-term Debt": "5.44",
"Other Liabilities": "3.35",
"Deferred Tax Liab., Net": "-4.88",
"Property, Plant and Equipment": "24.1",
"Assets, Current": "-3.38",
"Oil and Gas Property": "-9.70",
"Other Revenues": "-10.9",
"Revenues": "-6.02",
"Net Income": "21.5",
"Expenses": "23.7",
"Operating Expenses": "20.3",
"Cost of Goods and Services Sold": "-10.3",
"General and Administrative Expense": "5.54",
"Other Expenses": "16.2",
"Comprehensive Net Income": "21.8",
"Economic Capital Ratio": "11.7"
},
"2021": {
"Liabilities": "-8.23",
"Assets": "10.8",
"Stockholders Equity": "5.18",
"ECR before LimitedLiability": "-7.49",
"Liabilities, Current": "-15.6",
"Long-term Debt": "5.88",
"Property, Plant and Equipment": "21.3",
"Oil and Gas Property": "-9.75",
"Other Revenues": "-13.6",
"Revenues": "-18.7",
"Net Income": "-5.84",
"Gains/Losses on Derivatives": "-20.3",
"Revenue from Contract with Customer": "17.1",
"Expenses": "9.90",
"Cost of Goods and Services Sold": "-8.87",
"Depreciation, Depletion, Amortization": "-4.97",
"General and Administrative Expense": "5.16",
"Operating Expenses": "15.2",
"Comprehensive Net Income": "-5.55",
"Other Net Income": "4.55",
"Economic Capital Ratio": "-13.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000033213_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "695,166",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "196,078",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "176,703",
"Liabilities, Current": "612,674",
"Long-term Debt": "2,049,844",
"Oil and Gas Property": "0",
"Operating Expenses": "81,362",
"Other Assets": "347,360",
"Other Compr. Net Income": "0",
"Other Expenses": "667,340",
"Other Liabilities": "1,143,709",
"Other Net Income": "1,276,336",
"Other Revenues": "2,076",
"Property, Plant and Equipment": "4,914,731",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,806,227",
"Assets": "5,957,257",
"Revenues": "2,076",
"Expenses": "1,121,483",
"Stockholders Equity": "2,151,030",
"Net Income": "156,929",
"Comprehensive Net Income": "156,929",
"BaseVar": "6,369,677",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "827,940",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "270,285",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "155,551",
"Liabilities, Current": "596,984",
"Long-term Debt": "2,062,284",
"Oil and Gas Property": "0",
"Operating Expenses": "72,782",
"Other Assets": "360,407",
"Other Compr. Net Income": "0",
"Other Expenses": "609,288",
"Other Liabilities": "1,360,474",
"Other Net Income": "1,334,459",
"Other Revenues": "1,147",
"Property, Plant and Equipment": "5,910,091",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,019,742",
"Assets": "7,098,438",
"Revenues": "1,147",
"Expenses": "1,107,906",
"Stockholders Equity": "3,078,696",
"Net Income": "227,700",
"Comprehensive Net Income": "227,700",
"BaseVar": "7,074,067",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,690,134",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "339,297",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "172,294",
"Liabilities, Current": "804,910",
"Long-term Debt": "2,693,835",
"Oil and Gas Property": "0",
"Operating Expenses": "85,843",
"Other Assets": "276,276",
"Other Compr. Net Income": "0",
"Other Expenses": "799,797",
"Other Liabilities": "1,680,144",
"Other Net Income": "1,842,862",
"Other Revenues": "34,138",
"Property, Plant and Equipment": "6,806,309",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,178,889",
"Assets": "8,772,719",
"Revenues": "34,138",
"Expenses": "1,397,231",
"Stockholders Equity": "3,593,830",
"Net Income": "479,769",
"Comprehensive Net Income": "479,769",
"BaseVar": "9,005,827",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "85%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "852,845",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "499,118",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "195,097",
"Liabilities, Current": "570,465",
"Long-term Debt": "2,675,543",
"Oil and Gas Property": "0",
"Operating Expenses": "106,525",
"Other Assets": "281,719",
"Other Compr. Net Income": "-101,610",
"Other Expenses": "660,422",
"Other Liabilities": "1,715,052",
"Other Net Income": "1,641,608",
"Other Revenues": "15,965",
"Property, Plant and Equipment": "7,715,298",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,961,060",
"Assets": "8,849,862",
"Revenues": "15,965",
"Expenses": "1,461,162",
"Stockholders Equity": "3,888,802",
"Net Income": "196,411",
"Comprehensive Net Income": "94,801",
"BaseVar": "8,902,075",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "81%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,255,425",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "653,132",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "200,849",
"Liabilities, Current": "523,410",
"Long-term Debt": "2,748,750",
"Oil and Gas Property": "0",
"Operating Expenses": "126,574",
"Other Assets": "202,866",
"Other Compr. Net Income": "-102,087",
"Other Expenses": "564,344",
"Other Liabilities": "1,655,765",
"Other Net Income": "1,973,472",
"Other Revenues": "9,242",
"Property, Plant and Equipment": "8,333,762",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,927,925",
"Assets": "9,792,053",
"Revenues": "9,242",
"Expenses": "1,544,899",
"Stockholders Equity": "4,864,128",
"Net Income": "437,815",
"Comprehensive Net Income": "335,728",
"BaseVar": "9,610,403",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "89%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,904,323",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "679,298",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "238,134",
"Liabilities, Current": "833,479",
"Long-term Debt": "3,107,488",
"Oil and Gas Property": "0",
"Operating Expenses": "263,487",
"Other Assets": "83,763",
"Other Compr. Net Income": "30,766",
"Other Expenses": "820,171",
"Other Liabilities": "1,750,870",
"Other Net Income": "2,505,227",
"Other Revenues": "6,853",
"Property, Plant and Equipment": "10,076,814",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,691,837",
"Assets": "12,064,900",
"Revenues": "6,853",
"Expenses": "2,001,090",
"Stockholders Equity": "6,373,063",
"Net Income": "510,990",
"Comprehensive Net Income": "541,756",
"BaseVar": "11,695,609",
"ECR before LimitedLiability": "43%",
"Economic Capital Ratio": "92%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,251,019",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "819,216",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "249,925",
"Liabilities, Current": "795,819",
"Long-term Debt": "3,180,141",
"Oil and Gas Property": "0",
"Operating Expenses": "309,665",
"Other Assets": "253,132",
"Other Compr. Net Income": "-389,831",
"Other Expenses": "649,023",
"Other Liabilities": "1,972,170",
"Other Net Income": "2,339,762",
"Other Revenues": "9,953",
"Property, Plant and Equipment": "11,472,021",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,948,130",
"Assets": "13,976,172",
"Revenues": "9,953",
"Expenses": "2,027,829",
"Stockholders Equity": "8,028,042",
"Net Income": "321,886",
"Comprehensive Net Income": "-67,945",
"BaseVar": "12,917,924",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "89%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,828,219",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "927,920",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "272,747",
"Liabilities, Current": "804,640",
"Long-term Debt": "3,789,031",
"Oil and Gas Property": "0",
"Operating Expenses": "261,502",
"Other Assets": "482,487",
"Other Compr. Net Income": "-366,256",
"Other Expenses": "316,960",
"Other Liabilities": "1,760,004",
"Other Net Income": "1,616,373",
"Other Revenues": "31,693",
"Property, Plant and Equipment": "13,162,216",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,353,675",
"Assets": "15,472,922",
"Revenues": "31,693",
"Expenses": "1,779,129",
"Stockholders Equity": "9,119,247",
"Net Income": "-131,063",
"Comprehensive Net Income": "-497,319",
"BaseVar": "13,265,238",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "87%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,163,055",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,077,559",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "262,664",
"Liabilities, Current": "1,232,237",
"Long-term Debt": "8,106,854",
"Oil and Gas Property": "0",
"Operating Expenses": "296,720",
"Other Assets": "3,474,534",
"Other Compr. Net Income": "-354,113",
"Other Expenses": "-104,756",
"Other Liabilities": "1,768,900",
"Other Net Income": "3,365,374",
"Other Revenues": "24,955",
"Property, Plant and Equipment": "24,885,015",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,107,991",
"Assets": "29,522,604",
"Revenues": "24,955",
"Expenses": "1,532,187",
"Stockholders Equity": "18,414,613",
"Net Income": "1,858,142",
"Comprehensive Net Income": "1,504,029",
"BaseVar": "23,586,807",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "101%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,969,664",
"Cost of Goods and Services Sold": "1,697,001",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,569,038",
"Gains/Losses on Derivatives": "-178,591",
"General and Administrative Expense": "284,220",
"Liabilities, Current": "6,237,933",
"Long-term Debt": "1,591,742",
"Oil and Gas Property": "0",
"Operating Expenses": "202,540",
"Other Assets": "1,359,173",
"Other Compr. Net Income": "-241,261",
"Other Expenses": "3,185,989",
"Other Liabilities": "1,933,440",
"Other Net Income": "373,762",
"Other Revenues": "27,075",
"Property, Plant and Equipment": "17,392,507",
"Revenue from Contract with Customer": "4,709,384",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,763,115",
"Assets": "20,721,344",
"Revenues": "4,557,868",
"Expenses": "6,938,788",
"Stockholders Equity": "10,958,229",
"Net Income": "-2,007,158",
"Comprehensive Net Income": "-2,248,419",
"BaseVar": "22,751,470",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "71%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,754,855",
"Cost of Goods and Services Sold": "1,752,752",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,538,745",
"Gains/Losses on Derivatives": "616,634",
"General and Administrative Expense": "253,006",
"Liabilities, Current": "5,224,268",
"Long-term Debt": "1,191,148",
"Oil and Gas Property": "0",
"Operating Expenses": "161,008",
"Other Assets": "898,882",
"Other Compr. Net Income": "207",
"Other Expenses": "1,687,158",
"Other Liabilities": "2,590,223",
"Other Net Income": "-245,510",
"Other Revenues": "8,436",
"Property, Plant and Equipment": "16,155,490",
"Revenue from Contract with Customer": "3,791,414",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,005,639",
"Assets": "18,809,227",
"Revenues": "4,416,484",
"Expenses": "5,392,669",
"Stockholders Equity": "9,803,588",
"Net Income": "-1,221,695",
"Comprehensive Net Income": "-1,221,488",
"BaseVar": "20,141,452",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "77%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,215,450",
"Cost of Goods and Services Sold": "1,710,734",
"Deferred Tax Liab., Net": "1,371,967",
"Depreciation, Depletion, Amortization": "1,393,465",
"Gains/Losses on Derivatives": "400,214",
"General and Administrative Expense": "174,769",
"Liabilities, Current": "6,133,877",
"Long-term Debt": "1,245,057",
"Oil and Gas Property": "0",
"Operating Expenses": "160,887",
"Other Assets": "843,754",
"Other Compr. Net Income": "-146",
"Other Expenses": "468,996",
"Other Liabilities": "99,838",
"Other Net Income": "-117,168",
"Other Revenues": "8,330",
"Property, Plant and Equipment": "16,054,265",
"Revenue from Contract with Customer": "2,650,299",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "8,850,739",
"Assets": "18,113,469",
"Revenues": "3,058,843",
"Expenses": "3,908,851",
"Stockholders Equity": "9,262,730",
"Net Income": "-967,176",
"Comprehensive Net Income": "-967,322",
"BaseVar": "17,874,809",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "78%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,286,766",
"Cost of Goods and Services Sold": "1,942,165",
"Deferred Tax Liab., Net": "938,612",
"Depreciation, Depletion, Amortization": "1,676,702",
"Gains/Losses on Derivatives": "-3,775,042",
"General and Administrative Expense": "196,315",
"Liabilities, Current": "9,515,953",
"Long-term Debt": "1,012,740",
"Oil and Gas Property": "0",
"Operating Expenses": "249,682",
"Other Assets": "901,702",
"Other Compr. Net Income": "-502",
"Other Expenses": "235,502",
"Other Liabilities": "94,320",
"Other Net Income": "81,190",
"Other Revenues": "35,685",
"Property, Plant and Equipment": "18,418,920",
"Revenue from Contract with Customer": "6,804,020",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,561,625",
"Assets": "21,607,388",
"Revenues": "3,064,663",
"Expenses": "4,300,366",
"Stockholders Equity": "10,045,763",
"Net Income": "-1,154,513",
"Comprehensive Net Income": "-1,155,015",
"BaseVar": "21,201,474",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "74%"
}
}
},
"top_rated": false,
"trend": -23.0,
"value": 0.7445284928897654,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000033213.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000033213.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000033213.svg"
},
{
"company_id": "0001070412",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001070412.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001070412.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001070412.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001070412_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001070412_main_keyfigs.svg",
"name": "CNX Resources Corp",
"rank": 54,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001070412.svg",
"report_text": "The relative strengths and weaknesses of CNX Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of CNX Resources Corp compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 20% points.The greatest weakness of CNX Resources Corp is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 73%, being 15% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001070412_2022_CNX_Resources_Corp.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-18.6",
"Assets": "-15.2",
"Stockholders Equity": "-35.8",
"ECR before LimitedLiability": "-19.6",
"Liabilities, Current": "-1.78",
"Long-term Debt": "7.42",
"Other Liabilities": "-26.3",
"Other Assets": "-3.38",
"Property, Plant and Equipment": "-5.65",
"Oil and Gas Property": "-8.08",
"Revenues": "21.0",
"Net Income": "18.2",
"Other Revenues": "21.0",
"Expenses": "-4.90",
"Other Expenses": "-15.0",
"Taxes": "-3.29",
"Operating Expenses": "12.0",
"Comprehensive Net Income": "15.8",
"Other Compr. Net Income": "-2.09",
"Other Net Income": "-6.09",
"Economic Capital Ratio": "-20.4"
},
"2010": {
"Liabilities": "-20.6",
"Assets": "-14.4",
"Stockholders Equity": "-33.7",
"ECR before LimitedLiability": "-35.3",
"Long-term Debt": "-8.88",
"Other Liabilities": "-13.2",
"Liabilities, Current": "2.30",
"Assets, Current": "-2.59",
"Comprehensive Net Income": "-4.19",
"Property, Plant and Equipment": "-2.72",
"Other Assets": "-2.91",
"Oil and Gas Property": "-8.72",
"Revenues": "14.7",
"Other Revenues": "14.7",
"Operating Expenses": "8.60",
"Expenses": "-6.87",
"Taxes": "-2.45",
"Other Expenses": "-16.2",
"Other Compr. Net Income": "-2.28",
"Other Net Income": "-8.91",
"Economic Capital Ratio": "-34.4"
},
"2011": {
"Liabilities": "-20.0",
"Stockholders Equity": "-29.2",
"ECR before LimitedLiability": "1.89",
"Long-term Debt": "-8.57",
"Liabilities, Current": "4.65",
"Other Liabilities": "-15.8",
"Assets, Current": "-3.85",
"Assets": "-10.9",
"Other Assets": "-1.37",
"Oil and Gas Property": "-13.9",
"Property, Plant and Equipment": "13.4",
"Revenues": "22.8",
"Net Income": "22.5",
"Other Revenues": "22.8",
"Other Expenses": "-30.0",
"Comprehensive Net Income": "22.5",
"Other Net Income": "-9.02",
"General and Administrative Expense": "12.2",
"Operating Expenses": "22.5",
"Taxes": "-2.54",
"Economic Capital Ratio": "-14.9"
},
"2012": {
"Other Liabilities": "-13.1",
"Liabilities": "-16.0",
"Assets": "-7.60",
"Stockholders Equity": "-21.6",
"ECR before LimitedLiability": "22.0",
"Liabilities, Current": "5.07",
"Long-term Debt": "-8.03",
"Assets, Current": "-1.89",
"Oil and Gas Property": "-14.8",
"Property, Plant and Equipment": "19.6",
"Revenues": "22.1",
"Net Income": "22.4",
"Other Revenues": "22.1",
"Taxes": "-2.58",
"Expenses": "10.2",
"Operating Expenses": "22.0",
"Other Expenses": "-21.5",
"General and Administrative Expense": "13.1",
"Comprehensive Net Income": "22.4",
"Other Net Income": "-5.55",
"Economic Capital Ratio": "-3.51"
},
"2020": {
"Liabilities, Current": "6.94",
"Liabilities": "-7.36",
"Stockholders Equity": "7.36",
"ECR before LimitedLiability": "26.0",
"Long-term Debt": "-15.8",
"Property, Plant and Equipment": "25.8",
"Assets": "11.3",
"Assets, Current": "-4.35",
"Other Assets": "4.06",
"Oil and Gas Property": "-9.28",
"Other Revenues": "8.49",
"Revenues": "-6.92",
"Net Income": "20.9",
"Revenue from Contract with Customer": "-16.7",
"Depreciation, Depletion, Amortization": "7.78",
"Expenses": "25.4",
"Operating Expenses": "-10.3",
"General and Administrative Expense": "6.86",
"Other Expenses": "20.7",
"Comprehensive Net Income": "20.0",
"Economic Capital Ratio": "13.5"
},
"2021": {
"Liabilities": "-10.6",
"Stockholders Equity": "6.00",
"ECR before LimitedLiability": "-9.19",
"Liabilities, Current": "6.84",
"Long-term Debt": "-19.8",
"Property, Plant and Equipment": "20.3",
"Assets": "14.3",
"Oil and Gas Property": "-9.58",
"Assets, Current": "-4.28",
"Other Revenues": "19.0",
"Revenues": "-22.8",
"Net Income": "-7.08",
"Gains/Losses on Derivatives": "-23.8",
"Revenue from Contract with Customer": "-24.7",
"Expenses": "14.4",
"Other Expenses": "4.70",
"Depreciation, Depletion, Amortization": "5.73",
"General and Administrative Expense": "6.16",
"Operating Expenses": "-6.32",
"Comprehensive Net Income": "-6.79",
"Economic Capital Ratio": "-15.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001070412_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "941,036",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "437,417",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "130,704",
"Liabilities, Current": "1,428,586",
"Long-term Debt": "641,417",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "660,075",
"Other Compr. Net Income": "-187,764",
"Other Expenses": "3,196,671",
"Other Liabilities": "3,630,919",
"Other Net Income": "0",
"Other Revenues": "4,621,875",
"Property, Plant and Equipment": "6,124,290",
"Revenue from Contract with Customer": "0",
"Taxes": "289,941"
},
"output_variables": {
"Liabilities": "5,700,922",
"Assets": "7,725,401",
"Revenues": "4,621,875",
"Expenses": "4,054,733",
"Stockholders Equity": "2,024,479",
"Net Income": "567,142",
"Comprehensive Net Income": "379,378",
"BaseVar": "12,209,072",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "75%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "1,115,006",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "567,663",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "150,210",
"Liabilities, Current": "1,664,785",
"Long-term Debt": "3,461,726",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "826,353",
"Other Compr. Net Income": "-228,577",
"Other Expenses": "3,831,064",
"Other Liabilities": "4,008,086",
"Other Net Income": "0",
"Other Revenues": "5,236,021",
"Property, Plant and Equipment": "10,129,251",
"Revenue from Contract with Customer": "0",
"Taxes": "328,458"
},
"output_variables": {
"Liabilities": "9,134,597",
"Assets": "12,070,610",
"Revenues": "5,236,021",
"Expenses": "4,877,395",
"Stockholders Equity": "2,936,013",
"Net Income": "358,626",
"Comprehensive Net Income": "130,049",
"BaseVar": "17,014,639",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "69%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,897,977",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "618,397",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "175,576",
"Liabilities, Current": "1,388,397",
"Long-term Debt": "3,426,410",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,301,307",
"Other Compr. Net Income": "0",
"Other Expenses": "4,346,312",
"Other Liabilities": "4,100,008",
"Other Net Income": "0",
"Other Revenues": "6,117,242",
"Property, Plant and Equipment": "9,326,416",
"Revenue from Contract with Customer": "0",
"Taxes": "344,460"
},
"output_variables": {
"Liabilities": "8,914,815",
"Assets": "12,525,700",
"Revenues": "6,117,242",
"Expenses": "5,484,745",
"Stockholders Equity": "3,610,885",
"Net Income": "632,497",
"Comprehensive Net Income": "632,497",
"BaseVar": "17,913,489",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "77%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,539,094",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "622,780",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "148,071",
"Liabilities, Current": "1,387,099",
"Long-term Debt": "3,454,539",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "940,848",
"Other Compr. Net Income": "54,609",
"Other Expenses": "3,934,728",
"Other Liabilities": "3,875,526",
"Other Net Income": "0",
"Other Revenues": "5,430,307",
"Property, Plant and Equipment": "10,190,967",
"Revenue from Contract with Customer": "0",
"Taxes": "336,655"
},
"output_variables": {
"Liabilities": "8,717,164",
"Assets": "12,670,909",
"Revenues": "5,430,307",
"Expenses": "5,042,234",
"Stockholders Equity": "3,953,745",
"Net Income": "388,073",
"Comprehensive Net Income": "442,682",
"BaseVar": "17,220,870",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "76%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "273,332",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "466,253",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "172,982",
"General and Administrative Expense": "0",
"Liabilities, Current": "441,312",
"Long-term Debt": "2,710,705",
"Oil and Gas Property": "0",
"Operating Expenses": "1,697,744",
"Other Assets": "742,887",
"Other Compr. Net Income": "-57,610",
"Other Expenses": "-35,218",
"Other Liabilities": "1,057",
"Other Net Income": "0",
"Other Revenues": "1,084,996",
"Property, Plant and Equipment": "7,025,545",
"Revenue from Contract with Customer": "0",
"Taxes": "24,196"
},
"output_variables": {
"Liabilities": "3,619,327",
"Assets": "8,041,764",
"Revenues": "1,257,978",
"Expenses": "1,686,722",
"Stockholders Equity": "4,422,437",
"Net Income": "-428,744",
"Comprehensive Net Income": "-486,354",
"BaseVar": "7,691,978",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "459,807",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "328,601",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-1,632,733",
"General and Administrative Expense": "0",
"Liabilities, Current": "954,576",
"Long-term Debt": "3,116,083",
"Oil and Gas Property": "0",
"Operating Expenses": "1,234,874",
"Other Assets": "651,461",
"Other Compr. Net Income": "661",
"Other Expenses": "-13,490",
"Other Liabilities": "1,218",
"Other Net Income": "0",
"Other Revenues": "2,389,525",
"Property, Plant and Equipment": "6,989,483",
"Revenue from Contract with Customer": "0",
"Taxes": "34,051"
},
"output_variables": {
"Liabilities": "4,400,478",
"Assets": "8,100,751",
"Revenues": "756,792",
"Expenses": "1,255,435",
"Stockholders Equity": "3,700,273",
"Net Income": "-498,643",
"Comprehensive Net Income": "-497,982",
"BaseVar": "7,498,605",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
}
},
"top_rated": false,
"trend": -27.0,
"value": 0.7275170609813186,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001070412.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001070412.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001070412.svg"
},
{
"company_id": "0001273441",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001273441.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001273441.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001273441.webp",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001273441_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001273441_main_keyfigs.svg",
"name": "GRAN Tierra Energy INC",
"rank": 55,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001273441.svg",
"report_text": "The relative strengths and weaknesses of GRAN Tierra Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of GRAN Tierra Energy INC compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 19% points.The greatest weakness of GRAN Tierra Energy INC is the variable Long-term Debt, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 73%, being 15% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001273441_2022_GRAN_Tierra_Energy_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "2.54",
"Stockholders Equity": "0.973",
"ECR before LimitedLiability": "0.961",
"Long-term Debt": "8.38",
"Other Liabilities": "-6.78",
"Liabilities, Current": "0.293",
"Assets, Current": "6.00",
"Assets": "-0.248",
"Property, Plant and Equipment": "-1.20",
"Other Assets": "-8.54",
"Oil and Gas Property": "13.7",
"Revenues": "9.98",
"Net Income": "-0.280",
"Other Revenues": "10.1",
"Expenses": "-3.04",
"Taxes": "0.772",
"Depreciation, Depletion, Amortization": "6.20",
"Other Expenses": "-7.98",
"General and Administrative Expense": "-1.56",
"Other Net Income": "-6.77",
"Economic Capital Ratio": "1.86"
},
"2011": {
"Liabilities": "2.99",
"Stockholders Equity": "2.16",
"ECR before LimitedLiability": "37.9",
"Long-term Debt": "8.42",
"Liabilities, Current": "-1.25",
"Other Liabilities": "-4.73",
"Revenues": "26.0",
"Net Income": "23.0",
"Other Revenues": "26.1",
"Other Expenses": "-18.2",
"Expenses": "4.67",
"General and Administrative Expense": "5.59",
"Depreciation, Depletion, Amortization": "5.20",
"Operating Expenses": "12.2",
"Assets, Current": "1.49",
"Other Assets": "-6.53",
"Oil and Gas Property": "5.42",
"Property, Plant and Equipment": "6.10",
"Comprehensive Net Income": "23.1",
"Other Net Income": "-7.12",
"Economic Capital Ratio": "21.1"
},
"2012": {
"Other Liabilities": "-4.71",
"Liabilities": "7.55",
"Stockholders Equity": "9.68",
"ECR before LimitedLiability": "57.9",
"Liabilities, Current": "2.94",
"Long-term Debt": "8.98",
"Revenues": "25.1",
"Net Income": "31.6",
"Other Revenues": "25.3",
"Expenses": "10.2",
"Operating Expenses": "7.72",
"Other Expenses": "-10.5",
"Depreciation, Depletion, Amortization": "5.92",
"General and Administrative Expense": "6.55",
"Oil and Gas Property": "6.39",
"Other Assets": "-7.02",
"Property, Plant and Equipment": "8.54",
"Assets, Current": "1.95",
"Comprehensive Net Income": "31.6",
"Other Net Income": "-4.43",
"Economic Capital Ratio": "32.4"
},
"2013": {
"Liabilities": "11.3",
"Stockholders Equity": "9.15",
"ECR before LimitedLiability": "44.6",
"Liabilities, Current": "1.54",
"Long-term Debt": "9.74",
"Revenues": "31.1",
"Net Income": "24.6",
"Other Revenues": "31.0",
"Taxes": "0.787",
"Expenses": "3.85",
"Operating Expenses": "5.79",
"General and Administrative Expense": "5.75",
"Depreciation, Depletion, Amortization": "6.88",
"Other Expenses": "-15.0",
"Other Assets": "-6.10",
"Property, Plant and Equipment": "6.61",
"Assets, Current": "2.16",
"Oil and Gas Property": "3.84",
"Comprehensive Net Income": "24.4",
"Other Net Income": "-9.14",
"Economic Capital Ratio": "27.9"
},
"2014": {
"Liabilities": "9.20",
"Stockholders Equity": "10.1",
"ECR before LimitedLiability": "35.3",
"Long-term Debt": "8.05",
"Liabilities, Current": "2.10",
"Other Assets": "-15.3",
"Assets": "1.75",
"Property, Plant and Equipment": "16.3",
"Oil and Gas Property": "14.2",
"Assets, Current": "4.35",
"Revenues": "26.9",
"Net Income": "13.0",
"Other Revenues": "28.1",
"Operating Expenses": "11.9",
"Expenses": "-1.01",
"General and Administrative Expense": "5.50",
"Depreciation, Depletion, Amortization": "8.18",
"Other Expenses": "-24.6",
"Comprehensive Net Income": "13.0",
"Other Net Income": "-10.7",
"Economic Capital Ratio": "10.3"
},
"2016": {
"Long-term Debt": "0.0791",
"Liabilities": "0.478",
"ECR before LimitedLiability": "-0.721",
"Liabilities, Current": "0.443",
"Other Assets": "-20.2",
"Assets": "-0.446",
"Property, Plant and Equipment": "7.43",
"Assets, Current": "-0.593",
"Oil and Gas Property": "6.63",
"Revenues": "-11.3",
"Net Income": "-7.63",
"Other Revenues": "-12.1",
"Taxes": "0.0868",
"Expenses": "-11.5",
"General and Administrative Expense": "1.38",
"Depreciation, Depletion, Amortization": "-0.467",
"Operating Expenses": "1.76",
"Other Expenses": "-28.9",
"Other Net Income": "5.30",
"Comprehensive Net Income": "-7.44",
"Economic Capital Ratio": "-19.2"
},
"2017": {
"Long-term Debt": "-4.29",
"Liabilities": "3.91",
"Assets, Current": "-1.40",
"Stockholders Equity": "4.43",
"ECR before LimitedLiability": "19.2",
"Other Liabilities": "5.09",
"Deferred Tax Liab., Net": "-1.44",
"Liabilities, Current": "4.28",
"Revenues": "-20.8",
"Net Income": "9.23",
"Other Revenues": "-20.1",
"Other Assets": "-12.9",
"Property, Plant and Equipment": "14.8",
"Oil and Gas Property": "17.1",
"Operating Expenses": "8.57",
"Comprehensive Net Income": "9.23",
"Other Net Income": "35.2",
"Other Expenses": "-11.0",
"General and Administrative Expense": "7.81",
"Depreciation, Depletion, Amortization": "-5.61",
"Economic Capital Ratio": "7.61"
},
"2018": {
"Liabilities": "-0.177",
"Assets": "1.91",
"Stockholders Equity": "0.865",
"ECR before LimitedLiability": "-26.7",
"Liabilities, Current": "0.150",
"Other Liabilities": "0.268",
"Long-term Debt": "-0.327",
"Other Assets": "-24.2",
"Property, Plant and Equipment": "8.45",
"Oil and Gas Property": "10.5",
"Revenues": "-27.1",
"Net Income": "-34.7",
"Revenue from Contract with Customer": "-8.41",
"Other Revenues": "-10.5",
"Expenses": "-1.51",
"Depreciation, Depletion, Amortization": "-3.96",
"Other Expenses": "-3.97",
"Operating Expenses": "0.821",
"General and Administrative Expense": "0.358",
"Comprehensive Net Income": "-34.6",
"Economic Capital Ratio": "-41.1"
},
"2019": {
"Liabilities, Current": "4.63",
"Liabilities": "-8.71",
"Assets": "1.44",
"Stockholders Equity": "-3.80",
"ECR before LimitedLiability": "12.1",
"Long-term Debt": "-15.1",
"Other Liabilities": "2.40",
"Deferred Tax Liab., Net": "-1.55",
"Oil and Gas Property": "20.6",
"Property, Plant and Equipment": "14.0",
"Other Assets": "-14.8",
"Expenses": "12.7",
"Other Revenues": "-14.7",
"Net Income": "14.2",
"Depreciation, Depletion, Amortization": "-6.64",
"Cost of Goods and Services Sold": "3.15",
"General and Administrative Expense": "3.84",
"Operating Expenses": "10.5",
"Comprehensive Net Income": "14.7",
"Revenue from Contract with Customer": "17.6",
"Economic Capital Ratio": "2.19"
},
"2020": {
"Liabilities, Current": "0.567",
"Liabilities": "-0.986",
"Stockholders Equity": "-7.96",
"ECR before LimitedLiability": "-14.5",
"Long-term Debt": "-2.47",
"Property, Plant and Equipment": "8.49",
"Assets": "-6.89",
"Assets, Current": "-3.71",
"Other Assets": "-13.1",
"Oil and Gas Property": "15.2",
"Other Revenues": "-5.44",
"Revenues": "-5.75",
"Net Income": "-12.6",
"Depreciation, Depletion, Amortization": "-2.35",
"Expenses": "-8.99",
"Operating Expenses": "6.00",
"Cost of Goods and Services Sold": "1.41",
"General and Administrative Expense": "2.54",
"Other Expenses": "-13.5",
"Comprehensive Net Income": "-12.6",
"Economic Capital Ratio": "-27.1"
},
"2021": {
"Liabilities": "-10.8",
"Stockholders Equity": "-12.7",
"ECR before LimitedLiability": "-9.28",
"Liabilities, Current": "7.56",
"Long-term Debt": "-25.0",
"Property, Plant and Equipment": "18.5",
"Assets": "-3.57",
"Other Assets": "-20.8",
"Oil and Gas Property": "18.8",
"Assets, Current": "-5.28",
"Net Income": "6.59",
"Comprehensive Net Income": "6.99",
"Other Expenses": "-7.19",
"Other Revenues": "-16.7",
"Other Net Income": "4.90",
"General and Administrative Expense": "3.96",
"Cost of Goods and Services Sold": "4.41",
"Depreciation, Depletion, Amortization": "-7.40",
"Revenue from Contract with Customer": "16.4",
"Operating Expenses": "5.68",
"Economic Capital Ratio": "-15.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001273441_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "418,148",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "40,241",
"Liabilities, Current": "152,313",
"Long-term Debt": "4,469",
"Oil and Gas Property": "721,157",
"Operating Expenses": "59,446",
"Other Assets": "-617,075",
"Other Compr. Net Income": "0",
"Other Expenses": "237,601",
"Other Liabilities": "205,606",
"Other Net Income": "0",
"Other Revenues": "374,460",
"Property, Plant and Equipment": "727,024",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "362,388",
"Assets": "1,249,254",
"Revenues": "374,460",
"Expenses": "337,288",
"Stockholders Equity": "886,866",
"Net Income": "37,172",
"Comprehensive Net Income": "37,172",
"BaseVar": "1,247,105",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "105%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "457,929",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "60,389",
"Liabilities, Current": "244,829",
"Long-term Debt": "12,343",
"Oil and Gas Property": "1,036,850",
"Operating Expenses": "86,497",
"Other Assets": "-912,841",
"Other Compr. Net Income": "0",
"Other Expenses": "323,604",
"Other Liabilities": "195,290",
"Other Net Income": "0",
"Other Revenues": "597,407",
"Property, Plant and Equipment": "1,044,842",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "452,462",
"Assets": "1,626,780",
"Revenues": "597,407",
"Expenses": "470,490",
"Stockholders Equity": "1,174,318",
"Net Income": "126,917",
"Comprehensive Net Income": "126,917",
"BaseVar": "1,701,717",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "413,853",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "58,882",
"Liabilities, Current": "191,385",
"Long-term Debt": "18,264",
"Oil and Gas Property": "1,196,661",
"Operating Expenses": "124,903",
"Other Assets": "-1,083,065",
"Other Compr. Net Income": "0",
"Other Expenses": "301,743",
"Other Liabilities": "231,795",
"Other Net Income": "0",
"Other Revenues": "585,187",
"Property, Plant and Equipment": "1,205,426",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "441,444",
"Assets": "1,732,875",
"Revenues": "585,187",
"Expenses": "485,528",
"Stockholders Equity": "1,291,431",
"Net Income": "99,659",
"Comprehensive Net Income": "99,659",
"BaseVar": "1,751,003",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "112%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "512,392",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "53,400",
"Liabilities, Current": "266,565",
"Long-term Debt": "21,455",
"Oil and Gas Property": "1,250,070",
"Operating Expenses": "149,059",
"Other Assets": "-1,118,084",
"Other Compr. Net Income": "0",
"Other Expenses": "394,896",
"Other Liabilities": "186,622",
"Other Net Income": "0",
"Other Revenues": "723,643",
"Property, Plant and Equipment": "1,260,172",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "474,642",
"Assets": "1,904,550",
"Revenues": "723,643",
"Expenses": "597,355",
"Stockholders Equity": "1,429,908",
"Net Income": "126,288",
"Comprehensive Net Income": "126,288",
"BaseVar": "2,008,615",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "114%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "465,190",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "51,249",
"Liabilities, Current": "225,366",
"Long-term Debt": "27,786",
"Oil and Gas Property": "1,117,931",
"Operating Expenses": "113,949",
"Other Assets": "-998,015",
"Other Compr. Net Income": "0",
"Other Expenses": "541,405",
"Other Liabilities": "184,213",
"Other Net Income": "-26,990",
"Other Revenues": "562,254",
"Property, Plant and Equipment": "1,128,944",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "437,365",
"Assets": "1,714,050",
"Revenues": "562,254",
"Expenses": "706,603",
"Stockholders Equity": "1,276,685",
"Net Income": "-171,339",
"Comprehensive Net Income": "-171,339",
"BaseVar": "1,879,133",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "89%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "131,685",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "139,535",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "33,218",
"Liabilities, Current": "155,029",
"Long-term Debt": "246,650",
"Oil and Gas Property": "1,060,093",
"Operating Expenses": "86,925",
"Other Assets": "-890,491",
"Other Compr. Net Income": "0",
"Other Expenses": "497,524",
"Other Liabilities": "107,230",
"Other Net Income": "291,637",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,066,609",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "508,909",
"Assets": "1,367,896",
"Revenues": "0",
"Expenses": "757,202",
"Stockholders Equity": "858,987",
"Net Income": "-465,565",
"Comprehensive Net Income": "-465,565",
"BaseVar": "1,588,683",
"ECR before LimitedLiability": "-16%",
"Economic Capital Ratio": "53%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "145,245",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "28,417",
"Depreciation, Depletion, Amortization": "131,335",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "39,014",
"Liabilities, Current": "156,969",
"Long-term Debt": "307,898",
"Oil and Gas Property": "1,094,029",
"Operating Expenses": "109,869",
"Other Assets": "-908,879",
"Other Compr. Net Income": "0",
"Other Expenses": "130,048",
"Other Liabilities": "0",
"Other Net Income": "378,558",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,099,224",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "493,284",
"Assets": "1,429,619",
"Revenues": "0",
"Expenses": "410,266",
"Stockholders Equity": "936,335",
"Net Income": "-31,708",
"Comprehensive Net Income": "-31,708",
"BaseVar": "1,450,522",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "93%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "202,525",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "23,419",
"Depreciation, Depletion, Amortization": "197,867",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "39,483",
"Liabilities, Current": "169,380",
"Long-term Debt": "445,896",
"Oil and Gas Property": "1,310,026",
"Operating Expenses": "111,272",
"Other Assets": "-1,148,744",
"Other Compr. Net Income": "0",
"Other Expenses": "164,279",
"Other Liabilities": "8,139",
"Other Net Income": "2,086",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,312,777",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "646,834",
"Assets": "1,676,584",
"Revenues": "0",
"Expenses": "512,901",
"Stockholders Equity": "1,029,750",
"Net Income": "-510,815",
"Comprehensive Net Income": "-510,815",
"BaseVar": "1,481,001",
"ECR before LimitedLiability": "-10%",
"Economic Capital Ratio": "54%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "290,688",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "59,762",
"Depreciation, Depletion, Amortization": "225,033",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "34,730",
"Liabilities, Current": "199,341",
"Long-term Debt": "748,145",
"Oil and Gas Property": "1,569,743",
"Operating Expenses": "142,086",
"Other Assets": "-1,393,160",
"Other Compr. Net Income": "0",
"Other Expenses": "131,140",
"Other Liabilities": "4,806",
"Other Net Income": "696",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,577,393",
"Revenue from Contract with Customer": "570,983",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,012,054",
"Assets": "2,044,664",
"Revenues": "570,983",
"Expenses": "532,989",
"Stockholders Equity": "1,032,610",
"Net Income": "38,690",
"Comprehensive Net Income": "38,690",
"BaseVar": "2,213,253",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "87%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "133,902",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "164,233",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "23,722",
"Liabilities, Current": "113,676",
"Long-term Debt": "827,097",
"Oil and Gas Property": "959,118",
"Operating Expenses": "111,888",
"Other Assets": "-855,740",
"Other Compr. Net Income": "0",
"Other Expenses": "716,307",
"Other Liabilities": "3,955",
"Other Net Income": "345",
"Other Revenues": "0",
"Property, Plant and Equipment": "964,482",
"Revenue from Contract with Customer": "237,838",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "944,728",
"Assets": "1,201,762",
"Revenues": "237,838",
"Expenses": "1,016,150",
"Stockholders Equity": "257,034",
"Net Income": "-777,967",
"Comprehensive Net Income": "-777,967",
"BaseVar": "1,850,931",
"ECR before LimitedLiability": "-78%",
"Economic Capital Ratio": "39%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "101,801",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "139,874",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "36,263",
"Liabilities, Current": "227,987",
"Long-term Debt": "645,326",
"Oil and Gas Property": "991,445",
"Operating Expenses": "132,331",
"Other Assets": "-899,932",
"Other Compr. Net Income": "0",
"Other Expenses": "122,772",
"Other Liabilities": "13,718",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "995,797",
"Revenue from Contract with Customer": "473,722",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "887,031",
"Assets": "1,189,111",
"Revenues": "473,722",
"Expenses": "431,240",
"Stockholders Equity": "302,080",
"Net Income": "42,482",
"Comprehensive Net Income": "42,482",
"BaseVar": "1,599,147",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
}
},
"top_rated": false,
"trend": 14.0,
"value": 0.7266689033152961,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001273441.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001273441.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001273441.svg"
},
{
"company_id": "0001368637",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001368637.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001368637.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001368637.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001368637_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001368637_main_keyfigs.svg",
"name": "Petrolia Energy Corp",
"rank": 56,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001368637.svg",
"report_text": "The relative strengths and weaknesses of Petrolia Energy Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Petrolia Energy Corp compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Petrolia Energy Corp is the variable Operating Expenses, reducing the Economic Capital Ratio by 56% points.
The company's Economic Capital Ratio, given in the ranking table, is 73%, being 15% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001368637_2022_Petrolia_Energy_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "7.30",
"Stockholders Equity": "-26.9",
"ECR before LimitedLiability": "-53.1",
"Long-term Debt": "-0.632",
"Liabilities, Current": "11.0",
"Assets, Current": "12.2",
"Assets": "-21.0",
"Other Assets": "-4.93",
"Oil and Gas Property": "-15.4",
"Property, Plant and Equipment": "-14.4",
"Revenues": "-10.5",
"Net Income": "-25.2",
"Other Revenues": "-10.5",
"Other Expenses": "10.5",
"Expenses": "-12.1",
"General and Administrative Expense": "-5.61",
"Depreciation, Depletion, Amortization": "2.01",
"Operating Expenses": "-22.3",
"Comprehensive Net Income": "-25.2",
"Other Net Income": "-2.97",
"Economic Capital Ratio": "-69.9"
},
"2012": {
"Other Liabilities": "0.672",
"Liabilities": "2.41",
"Stockholders Equity": "10.8",
"ECR before LimitedLiability": "-1.47",
"Liabilities, Current": "0.952",
"Long-term Debt": "0.754",
"Assets, Current": "3.70",
"Assets": "7.99",
"Oil and Gas Property": "-7.85",
"Other Assets": "-0.646",
"Property, Plant and Equipment": "28.6",
"Revenues": "-11.2",
"Net Income": "-52.5",
"Other Revenues": "-11.0",
"Expenses": "-25.4",
"Operating Expenses": "-59.2",
"Other Expenses": "38.6",
"Depreciation, Depletion, Amortization": "0.819",
"General and Administrative Expense": "-62.0",
"Comprehensive Net Income": "-52.5",
"Economic Capital Ratio": "-27.0"
},
"2013": {
"Liabilities": "18.4",
"Stockholders Equity": "19.9",
"ECR before LimitedLiability": "3.40",
"Liabilities, Current": "9.30",
"Long-term Debt": "8.53",
"Other Liabilities": "2.27",
"Other Assets": "-2.82",
"Assets": "18.4",
"Property, Plant and Equipment": "43.8",
"Assets, Current": "-2.11",
"Oil and Gas Property": "-16.3",
"Revenues": "-24.7",
"Net Income": "-36.0",
"Other Revenues": "-24.8",
"Expenses": "-20.2",
"Operating Expenses": "-48.4",
"General and Administrative Expense": "-40.8",
"Other Expenses": "31.4",
"Comprehensive Net Income": "-36.2",
"Other Net Income": "8.01",
"Economic Capital Ratio": "-13.3"
},
"2014": {
"Other Liabilities": "0.225",
"Liabilities": "2.08",
"Stockholders Equity": "5.48",
"ECR before LimitedLiability": "-1.65",
"Long-term Debt": "0.763",
"Liabilities, Current": "1.08",
"Other Assets": "-0.763",
"Assets": "1.70",
"Property, Plant and Equipment": "44.0",
"Oil and Gas Property": "-6.90",
"Assets, Current": "-1.39",
"Revenues": "-12.3",
"Net Income": "-36.4",
"Other Revenues": "-11.1",
"Operating Expenses": "-67.0",
"Expenses": "-25.8",
"General and Administrative Expense": "-57.7",
"Other Expenses": "41.7",
"Comprehensive Net Income": "-36.3",
"Other Net Income": "4.50",
"Economic Capital Ratio": "-26.7"
},
"2015": {
"Assets, Current": "-1.27",
"Assets": "12.5",
"Stockholders Equity": "6.96",
"Liabilities, Current": "-0.627",
"ECR before LimitedLiability": "27.7",
"Other Assets": "1.06",
"Oil and Gas Property": "36.2",
"Property, Plant and Equipment": "-2.13",
"Other Revenues": "-2.07",
"Revenues": "-2.14",
"Net Income": "-1.69",
"Depreciation, Depletion, Amortization": "1.09",
"Expenses": "3.54",
"Other Expenses": "25.0",
"Operating Expenses": "-25.4",
"General and Administrative Expense": "-2.18",
"Long-term Debt": "0.452",
"Other Liabilities": "0.536",
"Comprehensive Net Income": "-1.62",
"Other Net Income": "-1.46",
"Economic Capital Ratio": "6.00"
},
"2016": {
"Long-term Debt": "7.83",
"Liabilities": "-10.8",
"Stockholders Equity": "4.98",
"ECR before LimitedLiability": "11.7",
"Other Liabilities": "-12.9",
"Liabilities, Current": "-6.68",
"Other Assets": "2.43",
"Assets": "11.7",
"Property, Plant and Equipment": "19.8",
"Assets, Current": "-6.57",
"Oil and Gas Property": "-14.1",
"Revenues": "-13.8",
"Comprehensive Net Income": "2.22",
"Other Revenues": "-14.2",
"Expenses": "12.2",
"General and Administrative Expense": "-7.00",
"Depreciation, Depletion, Amortization": "6.84",
"Operating Expenses": "-6.40",
"Other Expenses": "12.8",
"Other Net Income": "-6.92",
"Economic Capital Ratio": "-6.85"
},
"2017": {
"Long-term Debt": "7.16",
"Liabilities": "11.2",
"Stockholders Equity": "21.3",
"ECR before LimitedLiability": "0.686",
"Other Liabilities": "4.11",
"Assets": "20.7",
"Assets, Current": "-5.11",
"Oil and Gas Property": "-12.8",
"Property, Plant and Equipment": "39.4",
"Revenues": "-19.7",
"Net Income": "-30.2",
"Other Revenues": "-19.0",
"Operating Expenses": "-22.6",
"Expenses": "-4.23",
"Taxes": "0.844",
"Other Expenses": "21.9",
"General and Administrative Expense": "-22.5",
"Depreciation, Depletion, Amortization": "5.99",
"Comprehensive Net Income": "-30.2",
"Other Net Income": "-8.03",
"Economic Capital Ratio": "-10.9"
},
"2018": {
"Liabilities": "-0.0301",
"ECR before LimitedLiability": "-80.5",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Long-term Debt": "0",
"Other Assets": "0",
"Assets": "-7.55",
"Property, Plant and Equipment": "0",
"Assets, Current": "-0.0299",
"Oil and Gas Property": "-1.97",
"Revenues": "-0.0131",
"Net Income": "-79.8",
"Revenue from Contract with Customer": "0",
"Other Revenues": "0",
"Expenses": "-41.7",
"Other Expenses": "-14.5",
"Operating Expenses": "0",
"General and Administrative Expense": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-79.6",
"Economic Capital Ratio": "-94.9"
},
"2021": {
"Liabilities": "-5.50",
"Assets": "-20.3",
"Stockholders Equity": "-38.1",
"ECR before LimitedLiability": "-9.36",
"Liabilities, Current": "-14.7",
"Other Liabilities": "5.14",
"Oil and Gas Property": "-15.7",
"Assets, Current": "-10.9",
"Other Revenues": "-23.7",
"Revenues": "6.53",
"Net Income": "18.9",
"Gains/Losses on Derivatives": "5.16",
"Revenue from Contract with Customer": "18.8",
"Expenses": "-26.4",
"Other Expenses": "18.9",
"Cost of Goods and Services Sold": "6.46",
"Depreciation, Depletion, Amortization": "5.30",
"Operating Expenses": "-56.1",
"Comprehensive Net Income": "18.7",
"Other Net Income": "22.5",
"Economic Capital Ratio": "-15.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001368637_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "25",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10",
"Liabilities, Current": "56",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "30",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-10",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0.35",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "56",
"Assets": "26",
"Revenues": "0",
"Expenses": "30",
"Stockholders Equity": "-30",
"Net Income": "-30",
"Comprehensive Net Income": "-30",
"BaseVar": "60",
"ECR before LimitedLiability": "-130%",
"Economic Capital Ratio": "22%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "764",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "36",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,429",
"Liabilities, Current": "69",
"Long-term Debt": "53",
"Oil and Gas Property": "0",
"Operating Expenses": "1,491",
"Other Assets": "20",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,465",
"Other Liabilities": "7.1",
"Other Net Income": "51",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,210",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "129",
"Assets": "2,995",
"Revenues": "0",
"Expenses": "1,491",
"Stockholders Equity": "2,866",
"Net Income": "-1,440",
"Comprehensive Net Income": "-1,440",
"BaseVar": "2,518",
"ECR before LimitedLiability": "-23%",
"Economic Capital Ratio": "53%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "234",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "94",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "904",
"Liabilities, Current": "73",
"Long-term Debt": "13",
"Oil and Gas Property": "0",
"Operating Expenses": "1,186",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,013",
"Other Liabilities": "176",
"Other Net Income": "292",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,910",
"Revenue from Contract with Customer": "0",
"Taxes": "15"
},
"output_variables": {
"Liabilities": "262",
"Assets": "3,145",
"Revenues": "0",
"Expenses": "1,186",
"Stockholders Equity": "2,883",
"Net Income": "-895",
"Comprehensive Net Income": "-895",
"BaseVar": "2,619",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "92",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "166",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,757",
"Liabilities, Current": "130",
"Long-term Debt": "100",
"Oil and Gas Property": "0",
"Operating Expenses": "2,245",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,952",
"Other Liabilities": "252",
"Other Net Income": "570",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,526",
"Revenue from Contract with Customer": "0",
"Taxes": "30"
},
"output_variables": {
"Liabilities": "482",
"Assets": "3,618",
"Revenues": "0",
"Expenses": "2,245",
"Stockholders Equity": "3,136",
"Net Income": "-1,675",
"Comprehensive Net Income": "-1,675",
"BaseVar": "3,795",
"ECR before LimitedLiability": "-25%",
"Economic Capital Ratio": "52%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "83",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "95",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "706",
"Liabilities, Current": "895",
"Long-term Debt": "213",
"Oil and Gas Property": "3,796",
"Operating Expenses": "1,732",
"Other Assets": "317",
"Other Compr. Net Income": "0",
"Other Expenses": "-810",
"Other Liabilities": "6.7",
"Other Net Income": "-125",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "8.7"
},
"output_variables": {
"Liabilities": "1,115",
"Assets": "4,196",
"Revenues": "0",
"Expenses": "1,732",
"Stockholders Equity": "3,081",
"Net Income": "-1,857",
"Comprehensive Net Income": "-1,857",
"BaseVar": "3,807",
"ECR before LimitedLiability": "-29%",
"Economic Capital Ratio": "52%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "299",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "74",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,433",
"Liabilities, Current": "2,986",
"Long-term Debt": "323",
"Oil and Gas Property": "0",
"Operating Expenses": "1,884",
"Other Assets": "367",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,507",
"Other Liabilities": "2,904",
"Other Net Income": "-190",
"Other Revenues": "198",
"Property, Plant and Equipment": "12,546",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,213",
"Assets": "13,212",
"Revenues": "198",
"Expenses": "1,884",
"Stockholders Equity": "6,999",
"Net Income": "-1,876",
"Comprehensive Net Income": "-1,876",
"BaseVar": "11,121",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "66%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "143",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "74",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,550",
"Liabilities, Current": "1,560",
"Long-term Debt": "498",
"Oil and Gas Property": "0",
"Operating Expenses": "3,091",
"Other Assets": "50",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,625",
"Other Liabilities": "0",
"Other Net Income": "-170",
"Other Revenues": "0",
"Property, Plant and Equipment": "13,385",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,058",
"Assets": "13,578",
"Revenues": "0",
"Expenses": "3,091",
"Stockholders Equity": "11,519",
"Net Income": "-3,261",
"Comprehensive Net Income": "-3,261",
"BaseVar": "9,840",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "75%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "269",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "487",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,827",
"Liabilities, Current": "2,512",
"Long-term Debt": "1,547",
"Oil and Gas Property": "0",
"Operating Expenses": "9,256",
"Other Assets": "0",
"Other Compr. Net Income": "8.3",
"Other Expenses": "24,628",
"Other Liabilities": "726",
"Other Net Income": "0",
"Other Revenues": "1,173",
"Property, Plant and Equipment": "12,409",
"Revenue from Contract with Customer": "0",
"Taxes": "4.0"
},
"output_variables": {
"Liabilities": "4,784",
"Assets": "12,678",
"Revenues": "1,173",
"Expenses": "39,202",
"Stockholders Equity": "7,893",
"Net Income": "-38,029",
"Comprehensive Net Income": "-38,020",
"BaseVar": "33,769",
"ECR before LimitedLiability": "-495%",
"Economic Capital Ratio": "0.000092%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "26",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "403",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,108",
"Liabilities, Current": "6,620",
"Long-term Debt": "2,280",
"Oil and Gas Property": "0",
"Operating Expenses": "7,307",
"Other Assets": "1,464",
"Other Compr. Net Income": "-183",
"Other Expenses": "-1,512",
"Other Liabilities": "0",
"Other Net Income": "3,341",
"Other Revenues": "0",
"Property, Plant and Equipment": "6,349",
"Revenue from Contract with Customer": "5,895",
"Taxes": "1.2"
},
"output_variables": {
"Liabilities": "8,900",
"Assets": "7,838",
"Revenues": "5,895",
"Expenses": "7,307",
"Stockholders Equity": "-1,061",
"Net Income": "1,929",
"Comprehensive Net Income": "1,746",
"BaseVar": "18,739",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.725855072919626,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001368637.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001368637.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001368637.svg"
},
{
"company_id": "0001528129",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001528129.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001528129.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001528129.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001528129_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001528129_main_keyfigs.svg",
"name": "Vital Energy Inc",
"rank": 57,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001528129.svg",
"report_text": "The relative strengths and weaknesses of Vital Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Vital Energy Inc compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Vital Energy Inc is the variable Long-term Debt, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 72%, being 16% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001528129_2022_Vital_Energy_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "5.90",
"Liabilities": "-19.5",
"Stockholders Equity": "-13.7",
"ECR before LimitedLiability": "23.7",
"Liabilities, Current": "2.94",
"Long-term Debt": "-31.6",
"Revenues": "9.25",
"Net Income": "23.8",
"Other Revenues": "9.39",
"Expenses": "23.8",
"Operating Expenses": "19.5",
"Other Expenses": "7.93",
"Depreciation, Depletion, Amortization": "-7.08",
"General and Administrative Expense": "8.48",
"Oil and Gas Property": "-12.6",
"Other Assets": "-1.47",
"Property, Plant and Equipment": "24.1",
"Assets, Current": "-3.00",
"Comprehensive Net Income": "23.8",
"Other Net Income": "-8.70",
"Economic Capital Ratio": "-1.80"
},
"2013": {
"Liabilities": "-10.8",
"Assets": "1.48",
"Stockholders Equity": "-4.86",
"ECR before LimitedLiability": "19.9",
"Liabilities, Current": "4.11",
"Long-term Debt": "-24.1",
"Other Liabilities": "6.53",
"Property, Plant and Equipment": "26.8",
"Oil and Gas Property": "-10.3",
"Revenues": "11.7",
"Net Income": "20.6",
"Other Revenues": "11.6",
"Taxes": "-1.33",
"Expenses": "19.1",
"Operating Expenses": "16.4",
"General and Administrative Expense": "4.63",
"Depreciation, Depletion, Amortization": "-4.98",
"Other Expenses": "4.19",
"Comprehensive Net Income": "20.3",
"Other Net Income": "-9.60",
"Economic Capital Ratio": "3.20"
},
"2014": {
"Other Liabilities": "4.56",
"Liabilities": "-18.4",
"Assets": "2.18",
"Stockholders Equity": "-8.78",
"ECR before LimitedLiability": "31.8",
"Long-term Debt": "-28.4",
"Liabilities, Current": "2.98",
"Property, Plant and Equipment": "26.6",
"Oil and Gas Property": "-9.41",
"Assets, Current": "-2.21",
"Revenues": "4.42",
"Net Income": "31.7",
"Other Revenues": "5.18",
"Operating Expenses": "18.3",
"Expenses": "29.2",
"General and Administrative Expense": "4.61",
"Depreciation, Depletion, Amortization": "-1.57",
"Taxes": "-0.941",
"Other Expenses": "7.39",
"Comprehensive Net Income": "31.7",
"Economic Capital Ratio": "6.80"
},
"2015": {
"Liabilities, Current": "-1.45",
"Liabilities": "1.44",
"Stockholders Equity": "-11.9",
"ECR before LimitedLiability": "-8.90",
"Long-term Debt": "4.93",
"Other Liabilities": "-0.960",
"Assets, Current": "-3.44",
"Assets": "-18.2",
"Other Assets": "-14.7",
"Oil and Gas Property": "-4.25",
"Property, Plant and Equipment": "3.41",
"Other Revenues": "3.16",
"Revenues": "2.72",
"Net Income": "-12.1",
"Depreciation, Depletion, Amortization": "-0.730",
"Expenses": "-15.2",
"Other Expenses": "-31.9",
"Operating Expenses": "8.52",
"General and Administrative Expense": "3.03",
"Comprehensive Net Income": "-11.7",
"Economic Capital Ratio": "-30.6"
},
"2016": {
"Long-term Debt": "-20.6",
"Liabilities": "-5.08",
"Stockholders Equity": "-21.2",
"ECR before LimitedLiability": "-0.551",
"Other Liabilities": "0.346",
"Liabilities, Current": "0.524",
"Other Assets": "-10.2",
"Assets": "-4.34",
"Property, Plant and Equipment": "1.86",
"Assets, Current": "-0.509",
"Oil and Gas Property": "0.686",
"Revenues": "2.62",
"Net Income": "1.98",
"Other Revenues": "2.49",
"Expenses": "1.99",
"General and Administrative Expense": "0.754",
"Operating Expenses": "3.23",
"Other Expenses": "-0.554",
"Other Net Income": "-6.31",
"Comprehensive Net Income": "2.01",
"Economic Capital Ratio": "-19.1"
},
"2017": {
"Long-term Debt": "-22.0",
"Liabilities": "-7.83",
"Assets": "-3.52",
"Stockholders Equity": "-15.8",
"ECR before LimitedLiability": "33.9",
"Other Liabilities": "5.71",
"Liabilities, Current": "5.27",
"Other Assets": "-7.74",
"Oil and Gas Property": "4.91",
"Property, Plant and Equipment": "5.74",
"Revenues": "22.9",
"Net Income": "47.7",
"Other Revenues": "23.8",
"Operating Expenses": "19.9",
"Expenses": "10.1",
"Other Expenses": "-12.8",
"General and Administrative Expense": "6.39",
"Depreciation, Depletion, Amortization": "-1.17",
"Comprehensive Net Income": "47.7",
"Other Net Income": "10.0",
"Economic Capital Ratio": "22.3"
},
"2018": {
"Liabilities": "-3.64",
"Assets": "-2.77",
"Stockholders Equity": "-8.70",
"ECR before LimitedLiability": "19.7",
"Liabilities, Current": "7.78",
"Other Liabilities": "6.63",
"Long-term Debt": "-21.7",
"Other Assets": "-11.3",
"Property, Plant and Equipment": "12.1",
"Oil and Gas Property": "11.7",
"Revenues": "18.7",
"Net Income": "23.2",
"Revenue from Contract with Customer": "43.1",
"Other Revenues": "-18.5",
"Expenses": "3.08",
"Depreciation, Depletion, Amortization": "-3.68",
"Other Expenses": "-11.4",
"Operating Expenses": "16.2",
"General and Administrative Expense": "3.81",
"Comprehensive Net Income": "23.2",
"Economic Capital Ratio": "5.31"
},
"2019": {
"Liabilities, Current": "0.180",
"Liabilities": "-8.56",
"Stockholders Equity": "-21.3",
"Long-term Debt": "-23.0",
"Assets, Current": "-6.21",
"Assets": "-12.2",
"Oil and Gas Property": "2.21",
"Property, Plant and Equipment": "1.39",
"Other Assets": "-29.0",
"Taxes": "-0.987",
"Expenses": "-13.4",
"Other Revenues": "-21.3",
"Net Income": "-6.37",
"Other Expenses": "-34.6",
"Depreciation, Depletion, Amortization": "-5.98",
"General and Administrative Expense": "0.0890",
"Operating Expenses": "1.48",
"ECR before LimitedLiability": "-20.9",
"Comprehensive Net Income": "-5.76",
"Revenue from Contract with Customer": "1.97",
"Economic Capital Ratio": "-30.9"
},
"2020": {
"Liabilities": "-1.31",
"Stockholders Equity": "-11.6",
"ECR before LimitedLiability": "-13.7",
"Long-term Debt": "-3.19",
"Property, Plant and Equipment": "4.33",
"Assets": "-10.9",
"Assets, Current": "-5.03",
"Other Assets": "-12.2",
"Oil and Gas Property": "7.48",
"Other Revenues": "-5.98",
"Revenues": "1.91",
"Net Income": "-7.92",
"Revenue from Contract with Customer": "9.00",
"Depreciation, Depletion, Amortization": "-1.69",
"Expenses": "-9.27",
"Operating Expenses": "9.23",
"Cost of Goods and Services Sold": "1.57",
"General and Administrative Expense": "2.45",
"Other Expenses": "-14.1",
"Comprehensive Net Income": "-7.83",
"Economic Capital Ratio": "-26.3"
},
"2021": {
"Liabilities": "-8.39",
"Stockholders Equity": "-18.0",
"ECR before LimitedLiability": "-9.81",
"Liabilities, Current": "9.06",
"Long-term Debt": "-25.9",
"Property, Plant and Equipment": "18.0",
"Assets": "-8.63",
"Other Assets": "-21.5",
"Oil and Gas Property": "18.1",
"Assets, Current": "-6.07",
"Other Revenues": "-18.5",
"Revenues": "13.0",
"Net Income": "9.45",
"Revenue from Contract with Customer": "18.5",
"Expenses": "15.1",
"Other Expenses": "-8.71",
"General and Administrative Expense": "5.75",
"Operating Expenses": "17.8",
"Comprehensive Net Income": "9.89",
"Other Net Income": "-16.6",
"Economic Capital Ratio": "-15.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001528129_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "137,437",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "243,649",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "62,106",
"Liabilities, Current": "262,068",
"Long-term Debt": "1,244,513",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "86,976",
"Other Compr. Net Income": "0",
"Other Expenses": "105,857",
"Other Liabilities": "0",
"Other Net Income": "-77,177",
"Other Revenues": "588,080",
"Property, Plant and Equipment": "2,113,891",
"Revenue from Contract with Customer": "0",
"Taxes": "37,637"
},
"output_variables": {
"Liabilities": "1,506,581",
"Assets": "2,338,304",
"Revenues": "588,080",
"Expenses": "449,249",
"Stockholders Equity": "831,723",
"Net Income": "61,654",
"Comprehensive Net Income": "61,654",
"BaseVar": "2,613,436",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "307,609",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "233,944",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "89,696",
"Liabilities, Current": "253,969",
"Long-term Debt": "1,081,242",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "111,827",
"Other Compr. Net Income": "0",
"Other Expenses": "159,377",
"Other Liabilities": "16,293",
"Other Net Income": "-23,267",
"Other Revenues": "665,257",
"Property, Plant and Equipment": "2,204,324",
"Revenue from Contract with Customer": "0",
"Taxes": "42,396"
},
"output_variables": {
"Liabilities": "1,351,504",
"Assets": "2,623,760",
"Revenues": "665,257",
"Expenses": "525,413",
"Stockholders Equity": "1,272,256",
"Net Income": "116,577",
"Comprehensive Net Income": "116,577",
"BaseVar": "2,740,273",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "89%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "365,253",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "246,474",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "106,044",
"Liabilities, Current": "425,025",
"Long-term Debt": "1,838,569",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "213,214",
"Other Compr. Net Income": "0",
"Other Expenses": "328,955",
"Other Liabilities": "105,754",
"Other Net Income": "203,473",
"Other Revenues": "793,885",
"Property, Plant and Equipment": "3,354,082",
"Revenue from Contract with Customer": "0",
"Taxes": "50,312"
},
"output_variables": {
"Liabilities": "2,369,348",
"Assets": "3,932,549",
"Revenues": "793,885",
"Expenses": "731,785",
"Stockholders Equity": "1,563,201",
"Net Income": "265,573",
"Comprehensive Net Income": "265,573",
"BaseVar": "4,223,017",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "86%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "332,232",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "277,724",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "90,425",
"Liabilities, Current": "216,815",
"Long-term Debt": "1,465,025",
"Oil and Gas Property": "1,024,992",
"Operating Expenses": "0",
"Other Assets": "-744,192",
"Other Compr. Net Income": "0",
"Other Expenses": "2,500,168",
"Other Liabilities": "0",
"Other Net Income": "84,633",
"Other Revenues": "606,640",
"Property, Plant and Equipment": "1,200,255",
"Revenue from Contract with Customer": "0",
"Taxes": "32,892"
},
"output_variables": {
"Liabilities": "1,681,840",
"Assets": "1,813,287",
"Revenues": "606,640",
"Expenses": "2,901,209",
"Stockholders Equity": "131,447",
"Net Income": "-2,209,936",
"Comprehensive Net Income": "-2,209,936",
"BaseVar": "3,974,902",
"ECR before LimitedLiability": "-153%",
"Economic Capital Ratio": "15%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "154,777",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "148,339",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "91,756",
"Liabilities, Current": "187,945",
"Long-term Debt": "1,413,828",
"Oil and Gas Property": "1,195,854",
"Operating Expenses": "0",
"Other Assets": "-935,152",
"Other Compr. Net Income": "0",
"Other Expenses": "416,659",
"Other Liabilities": "0",
"Other Net Income": "-172,777",
"Other Revenues": "597,378",
"Property, Plant and Equipment": "1,366,867",
"Revenue from Contract with Customer": "0",
"Taxes": "28,586"
},
"output_variables": {
"Liabilities": "1,601,773",
"Assets": "1,782,346",
"Revenues": "597,378",
"Expenses": "685,340",
"Stockholders Equity": "180,573",
"Net Income": "-260,739",
"Comprehensive Net Income": "-260,739",
"BaseVar": "2,594,466",
"ECR before LimitedLiability": "-14%",
"Economic Capital Ratio": "54%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "235,382",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "158,389",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "96,312",
"Liabilities, Current": "277,419",
"Long-term Debt": "980,291",
"Oil and Gas Property": "1,589,339",
"Operating Expenses": "4,931",
"Other Assets": "-1,569,817",
"Other Compr. Net Income": "0",
"Other Expenses": "276,856",
"Other Liabilities": "0",
"Other Net Income": "301,102",
"Other Revenues": "822,162",
"Property, Plant and Equipment": "1,768,385",
"Revenue from Contract with Customer": "0",
"Taxes": "37,802"
},
"output_variables": {
"Liabilities": "1,257,710",
"Assets": "2,023,289",
"Revenues": "822,162",
"Expenses": "574,290",
"Stockholders Equity": "765,579",
"Net Income": "548,974",
"Comprehensive Net Income": "548,974",
"BaseVar": "2,692,983",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "108%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "192,752",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "212,677",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "96,138",
"Liabilities, Current": "200,465",
"Long-term Debt": "1,045,610",
"Oil and Gas Property": "2,029,571",
"Operating Expenses": "95,761",
"Other Assets": "-2,001,653",
"Other Compr. Net Income": "0",
"Other Expenses": "307,499",
"Other Liabilities": "0",
"Other Net Income": "-19,648",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,199,635",
"Revenue from Contract with Customer": "1,105,775",
"Taxes": "49,457"
},
"output_variables": {
"Liabilities": "1,246,075",
"Assets": "2,420,305",
"Revenues": "1,105,775",
"Expenses": "761,532",
"Stockholders Equity": "1,174,230",
"Net Income": "324,595",
"Comprehensive Net Income": "324,595",
"BaseVar": "3,003,102",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "200,479",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "265,746",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "54,729",
"Liabilities, Current": "170,896",
"Long-term Debt": "1,251,667",
"Oil and Gas Property": "1,839,039",
"Operating Expenses": "94,904",
"Other Assets": "-1,775,302",
"Other Compr. Net Income": "0",
"Other Expenses": "787,193",
"Other Liabilities": "0",
"Other Net Income": "63,544",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,000,221",
"Revenue from Contract with Customer": "837,281",
"Taxes": "40,712"
},
"output_variables": {
"Liabilities": "1,422,563",
"Assets": "2,264,437",
"Revenues": "837,281",
"Expenses": "1,243,284",
"Stockholders Equity": "841,874",
"Net Income": "-342,459",
"Comprehensive Net Income": "-342,459",
"BaseVar": "3,172,848",
"ECR before LimitedLiability": "-0.20%",
"Economic Capital Ratio": "54%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "136,590",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "217,101",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "50,534",
"Liabilities, Current": "197,595",
"Long-term Debt": "1,266,458",
"Oil and Gas Property": "1,127,003",
"Operating Expenses": "86,450",
"Other Assets": "-1,092,694",
"Other Compr. Net Income": "0",
"Other Expenses": "1,147,844",
"Other Liabilities": "0",
"Other Net Income": "-16,386",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,271,711",
"Revenue from Contract with Customer": "677,192",
"Taxes": "33,050"
},
"output_variables": {
"Liabilities": "1,464,053",
"Assets": "1,442,610",
"Revenues": "677,192",
"Expenses": "1,534,979",
"Stockholders Equity": "-21,443",
"Net Income": "-874,173",
"Comprehensive Net Income": "-874,173",
"BaseVar": "2,835,037",
"ECR before LimitedLiability": "-75%",
"Economic Capital Ratio": "40%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "235,857",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "215,355",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "62,801",
"Liabilities, Current": "526,913",
"Long-term Debt": "1,511,131",
"Oil and Gas Property": "2,119,031",
"Operating Expenses": "106,227",
"Other Assets": "-2,053,213",
"Other Compr. Net Income": "0",
"Other Expenses": "317,742",
"Other Liabilities": "0",
"Other Net Income": "-478,200",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,250,149",
"Revenue from Contract with Customer": "1,394,075",
"Taxes": "68,742"
},
"output_variables": {
"Liabilities": "2,038,044",
"Assets": "2,551,824",
"Revenues": "1,394,075",
"Expenses": "770,867",
"Stockholders Equity": "513,780",
"Net Income": "145,008",
"Comprehensive Net Income": "145,008",
"BaseVar": "3,933,682",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "72%"
}
}
},
"top_rated": false,
"trend": 11.0,
"value": 0.7213742979443485,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001528129.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001528129.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001528129.svg"
},
{
"company_id": "0000061398",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000061398.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000061398.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000061398.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000061398_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000061398_main_keyfigs.svg",
"name": "Tellurian INC DE",
"rank": 58,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000061398.svg",
"report_text": "The relative strengths and weaknesses of Tellurian INC DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tellurian INC DE compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 16% points.The greatest weakness of Tellurian INC DE is the variable Net Income, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 70%, being 18% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000061398_2022_Tellurian_INC_DE.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "0.489",
"Stockholders Equity": "-5.07",
"Liabilities, Current": "0.278",
"Other Liabilities": "0.250",
"Assets, Current": "3.41",
"Assets": "-12.3",
"Other Assets": "-0.0787",
"Oil and Gas Property": "-21.3",
"Revenues": "-34.1",
"Net Income": "-52.2",
"Other Revenues": "-34.0",
"Other Expenses": "8.97",
"Expenses": "-47.1",
"General and Administrative Expense": "-18.8",
"Depreciation, Depletion, Amortization": "0.0617",
"Operating Expenses": "-68.4",
"ECR before LimitedLiability": "-20.7",
"Comprehensive Net Income": "-32.9",
"Other Net Income": "4.73",
"Other Compr. Net Income": "2.67",
"Economic Capital Ratio": "-37.4"
},
"2017": {
"Liabilities": "-0.379",
"Stockholders Equity": "3.95",
"ECR before LimitedLiability": "-44.6",
"Other Assets": "6.51",
"Assets": "-6.52",
"Assets, Current": "19.9",
"Oil and Gas Property": "-18.1",
"Property, Plant and Equipment": "-4.60",
"Revenues": "-11.4",
"Net Income": "-65.9",
"Other Revenues": "-10.9",
"Revenue from Contract with Customer": "-0.401",
"Operating Expenses": "-63.9",
"Expenses": "-33.1",
"Taxes": "0.508",
"Other Expenses": "20.6",
"General and Administrative Expense": "-17.6",
"Depreciation, Depletion, Amortization": "3.98",
"Comprehensive Net Income": "-65.9",
"Other Net Income": "-1.72",
"Economic Capital Ratio": "-56.2"
},
"2018": {
"Liabilities": "8.20",
"Assets": "9.27",
"Stockholders Equity": "10.6",
"ECR before LimitedLiability": "-18.2",
"Liabilities, Current": "8.14",
"Other Liabilities": "-7.56",
"Long-term Debt": "8.13",
"Other Assets": "11.0",
"Assets, Current": "8.76",
"Oil and Gas Property": "-16.9",
"Revenues": "-32.1",
"Net Income": "-48.5",
"Revenue from Contract with Customer": "-13.5",
"Other Revenues": "-20.2",
"Expenses": "-22.6",
"Depreciation, Depletion, Amortization": "6.90",
"Other Expenses": "12.6",
"Operating Expenses": "-41.0",
"General and Administrative Expense": "-28.8",
"Comprehensive Net Income": "-48.4",
"Economic Capital Ratio": "-32.6"
},
"2019": {
"Liabilities, Current": "-1.44",
"Liabilities": "-1.37",
"Stockholders Equity": "-1.74",
"ECR before LimitedLiability": "-24.4",
"Long-term Debt": "0.906",
"Other Liabilities": "-0.930",
"Revenues": "-3.48",
"Net Income": "-17.1",
"Other Revenues": "-2.76",
"Revenue from Contract with Customer": "-2.14",
"Expenses": "-2.27",
"Other Expenses": "16.2",
"Cost of Goods and Services Sold": "0.781",
"General and Administrative Expense": "-3.39",
"Operating Expenses": "-16.3",
"Oil and Gas Property": "-3.25",
"Assets, Current": "0.974",
"Property, Plant and Equipment": "-1.10",
"Other Assets": "12.8",
"Comprehensive Net Income": "-16.6",
"Economic Capital Ratio": "-34.4"
},
"2020": {
"Property, Plant and Equipment": "-9.81",
"Assets": "-5.47",
"Stockholders Equity": "-5.27",
"Liabilities, Current": "-0.566",
"ECR before LimitedLiability": "-17.5",
"Assets, Current": "2.95",
"Other Assets": "24.4",
"Oil and Gas Property": "-11.3",
"Other Revenues": "-5.78",
"Revenues": "-8.61",
"Net Income": "-17.0",
"Revenue from Contract with Customer": "-2.79",
"Depreciation, Depletion, Amortization": "0.979",
"Expenses": "-6.02",
"Operating Expenses": "10.5",
"Cost of Goods and Services Sold": "-1.58",
"General and Administrative Expense": "-4.69",
"Other Expenses": "-10.7",
"Comprehensive Net Income": "-17.0",
"Other Net Income": "-7.07",
"Economic Capital Ratio": "-30.1"
},
"2021": {
"Liabilities": "5.26",
"Stockholders Equity": "15.6",
"ECR before LimitedLiability": "-12.3",
"Liabilities, Current": "5.92",
"Long-term Debt": "-4.75",
"Assets": "15.5",
"Other Assets": "14.1",
"Oil and Gas Property": "-11.5",
"Assets, Current": "16.2",
"Other Revenues": "-15.4",
"Revenues": "-23.5",
"Net Income": "-26.7",
"Revenue from Contract with Customer": "-12.0",
"Expenses": "-7.56",
"Other Expenses": "-8.24",
"Cost of Goods and Services Sold": "-5.81",
"General and Administrative Expense": "-15.4",
"Operating Expenses": "15.5",
"Comprehensive Net Income": "-26.4",
"Other Net Income": "3.94",
"Economic Capital Ratio": "-18.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000061398_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "37,284",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,890",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,307",
"Liabilities, Current": "6,469",
"Long-term Debt": "11,707",
"Oil and Gas Property": "0",
"Operating Expenses": "46,395",
"Other Assets": "5,137",
"Other Compr. Net Income": "9,354",
"Other Expenses": "-14,056",
"Other Liabilities": "870",
"Other Net Income": "18,176",
"Other Revenues": "923",
"Property, Plant and Equipment": "29,153",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,046",
"Assets": "71,574",
"Revenues": "923",
"Expenses": "51,536",
"Stockholders Equity": "52,528",
"Net Income": "-32,437",
"Comprehensive Net Income": "-23,083",
"BaseVar": "94,903",
"ECR before LimitedLiability": "-5.2%",
"Economic Capital Ratio": "54%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "133,691",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "479",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "98,874",
"Liabilities, Current": "52,298",
"Long-term Debt": "638",
"Oil and Gas Property": "0",
"Operating Expenses": "244,008",
"Other Assets": "27,276",
"Other Compr. Net Income": "0",
"Other Expenses": "-99,168",
"Other Liabilities": "0",
"Other Net Income": "7,293",
"Other Revenues": "5,441",
"Property, Plant and Equipment": "115,856",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "52,936",
"Assets": "276,823",
"Revenues": "5,441",
"Expenses": "244,193",
"Stockholders Equity": "223,887",
"Net Income": "-231,459",
"Comprehensive Net Income": "-231,459",
"BaseVar": "324,174",
"ECR before LimitedLiability": "-106%",
"Economic Capital Ratio": "29%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "140,434",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,567",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "81,777",
"Liabilities, Current": "0",
"Long-term Debt": "796",
"Oil and Gas Property": "0",
"Operating Expenses": "138,006",
"Other Assets": "137,534",
"Other Compr. Net Income": "0",
"Other Expenses": "-83,534",
"Other Liabilities": "57,048",
"Other Net Income": "1,785",
"Other Revenues": "0",
"Property, Plant and Equipment": "130,580",
"Revenue from Contract with Customer": "10,286",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57,844",
"Assets": "408,548",
"Revenues": "10,286",
"Expenses": "137,816",
"Stockholders Equity": "350,704",
"Net Income": "-125,745",
"Comprehensive Net Income": "-125,745",
"BaseVar": "326,126",
"ECR before LimitedLiability": "8.3%",
"Economic Capital Ratio": "62%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "82,235",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "20,446",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "87,487",
"Liabilities, Current": "132,579",
"Long-term Debt": "25,337",
"Oil and Gas Property": "0",
"Operating Expenses": "174,633",
"Other Assets": "147,047",
"Other Compr. Net Income": "0",
"Other Expenses": "-107,933",
"Other Liabilities": "58,121",
"Other Net Income": "-5,908",
"Other Revenues": "0",
"Property, Plant and Equipment": "153,040",
"Revenue from Contract with Customer": "28,774",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "216,037",
"Assets": "382,322",
"Revenues": "28,774",
"Expenses": "174,633",
"Stockholders Equity": "166,285",
"Net Income": "-151,767",
"Comprehensive Net Income": "-151,767",
"BaseVar": "428,955",
"ECR before LimitedLiability": "-35%",
"Economic Capital Ratio": "51%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "84,902",
"Cost of Goods and Services Sold": "17,223",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "17,228",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "47,349",
"Liabilities, Current": "119,305",
"Long-term Debt": "64,600",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "146,836",
"Other Compr. Net Income": "0",
"Other Expenses": "122,273",
"Other Liabilities": "0",
"Other Net Income": "-44,057",
"Other Revenues": "0",
"Property, Plant and Equipment": "61,257",
"Revenue from Contract with Customer": "37,434",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "183,905",
"Assets": "292,995",
"Revenues": "37,434",
"Expenses": "204,073",
"Stockholders Equity": "109,090",
"Net Income": "-210,696",
"Comprehensive Net Income": "-210,696",
"BaseVar": "415,500",
"ECR before LimitedLiability": "-87%",
"Economic Capital Ratio": "36%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "327,718",
"Cost of Goods and Services Sold": "36,438",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "11,481",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "85,903",
"Liabilities, Current": "88,798",
"Long-term Debt": "114,707",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "143,543",
"Other Compr. Net Income": "0",
"Other Expenses": "50,186",
"Other Liabilities": "0",
"Other Net Income": "-2,005",
"Other Revenues": "0",
"Property, Plant and Equipment": "150,545",
"Revenue from Contract with Customer": "71,275",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "203,505",
"Assets": "621,806",
"Revenues": "71,275",
"Expenses": "184,008",
"Stockholders Equity": "418,301",
"Net Income": "-114,738",
"Comprehensive Net Income": "-114,738",
"BaseVar": "572,174",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "70%"
}
}
},
"top_rated": false,
"trend": 15.0,
"value": 0.6960201861350586,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000061398.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000061398.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000061398.svg"
},
{
"company_id": "0001006655",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001006655.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001006655.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001006655.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001006655_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001006655_main_keyfigs.svg",
"name": "Evolution Petroleum CORP",
"rank": 59,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001006655.svg",
"report_text": "The relative strengths and weaknesses of Evolution Petroleum CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Evolution Petroleum CORP compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 29% points.The greatest weakness of Evolution Petroleum CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 77% points.
The company's Economic Capital Ratio, given in the ranking table, is 68%, being 20% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001006655_2022_Evolution_Petroleum_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "7.79",
"Assets": "4.78",
"Stockholders Equity": "18.8",
"ECR before LimitedLiability": "37.3",
"Long-term Debt": "5.84",
"Liabilities, Current": "5.04",
"Other Liabilities": "-3.15",
"Other Assets": "-8.66",
"Oil and Gas Property": "19.2",
"Property, Plant and Equipment": "20.6",
"Revenues": "6.52",
"Net Income": "9.03",
"Other Revenues": "6.57",
"Other Expenses": "29.2",
"Expenses": "8.78",
"General and Administrative Expense": "-10.3",
"Depreciation, Depletion, Amortization": "2.39",
"Operating Expenses": "-10.3",
"Comprehensive Net Income": "9.12",
"Other Net Income": "-6.10",
"Economic Capital Ratio": "20.5"
},
"2012": {
"Other Liabilities": "-2.95",
"Liabilities": "9.72",
"Stockholders Equity": "15.0",
"ECR before LimitedLiability": "66.3",
"Liabilities, Current": "4.38",
"Long-term Debt": "8.28",
"Revenues": "21.8",
"Net Income": "34.0",
"Other Revenues": "21.9",
"Expenses": "15.0",
"Operating Expenses": "-5.02",
"Other Expenses": "21.1",
"Depreciation, Depletion, Amortization": "2.80",
"General and Administrative Expense": "-3.94",
"Oil and Gas Property": "4.17",
"Other Assets": "-4.14",
"Property, Plant and Equipment": "5.31",
"Assets, Current": "1.79",
"Comprehensive Net Income": "33.9",
"Other Net Income": "-4.07",
"Economic Capital Ratio": "40.8"
},
"2013": {
"Liabilities": "15.0",
"Stockholders Equity": "17.8",
"ECR before LimitedLiability": "56.4",
"Liabilities, Current": "9.72",
"Long-term Debt": "9.68",
"Other Liabilities": "-4.32",
"Revenues": "25.0",
"Net Income": "27.8",
"Other Revenues": "24.9",
"Expenses": "11.0",
"Operating Expenses": "-7.52",
"General and Administrative Expense": "-7.09",
"Depreciation, Depletion, Amortization": "3.42",
"Other Expenses": "21.9",
"Other Assets": "-2.05",
"Property, Plant and Equipment": "1.96",
"Assets, Current": "1.95",
"Oil and Gas Property": "1.19",
"Comprehensive Net Income": "27.6",
"Other Net Income": "-8.33",
"Economic Capital Ratio": "39.7"
},
"2014": {
"Other Liabilities": "-7.55",
"Liabilities": "9.31",
"Stockholders Equity": "18.1",
"ECR before LimitedLiability": "62.8",
"Long-term Debt": "8.41",
"Liabilities, Current": "7.76",
"Revenues": "19.0",
"Net Income": "30.5",
"Other Revenues": "19.7",
"Operating Expenses": "-9.74",
"Expenses": "16.9",
"General and Administrative Expense": "7.48",
"Depreciation, Depletion, Amortization": "5.90",
"Other Expenses": "12.6",
"Other Assets": "-5.06",
"Property, Plant and Equipment": "4.95",
"Oil and Gas Property": "4.40",
"Assets, Current": "4.27",
"Comprehensive Net Income": "30.5",
"Other Net Income": "-6.24",
"Economic Capital Ratio": "37.7"
},
"2015": {
"Liabilities": "5.55",
"Stockholders Equity": "14.9",
"ECR before LimitedLiability": "85.2",
"Long-term Debt": "9.35",
"Other Liabilities": "-8.17",
"Assets, Current": "4.08",
"Assets": "4.32",
"Other Assets": "-7.57",
"Oil and Gas Property": "6.93",
"Property, Plant and Equipment": "9.33",
"Other Revenues": "42.6",
"Revenues": "41.2",
"Net Income": "58.3",
"Depreciation, Depletion, Amortization": "8.87",
"Expenses": "42.7",
"Other Expenses": "35.8",
"Operating Expenses": "-13.6",
"General and Administrative Expense": "10.2",
"Comprehensive Net Income": "58.5",
"Other Net Income": "-4.35",
"Economic Capital Ratio": "63.6"
},
"2016": {
"Long-term Debt": "19.6",
"Liabilities": "24.4",
"Stockholders Equity": "7.51",
"ECR before LimitedLiability": "87.9",
"Other Liabilities": "-6.16",
"Liabilities, Current": "11.5",
"Other Assets": "3.48",
"Assets": "0.906",
"Property, Plant and Equipment": "-1.71",
"Assets, Current": "-1.63",
"Oil and Gas Property": "-1.52",
"Revenues": "15.8",
"Net Income": "69.8",
"Other Revenues": "15.2",
"Expenses": "9.00",
"Depreciation, Depletion, Amortization": "2.18",
"Operating Expenses": "-15.4",
"Other Expenses": "21.1",
"Other Net Income": "39.9",
"Comprehensive Net Income": "70.0",
"Economic Capital Ratio": "69.4"
},
"2017": {
"Long-term Debt": "13.9",
"Liabilities": "16.0",
"Assets, Current": "1.62",
"Stockholders Equity": "10.1",
"ECR before LimitedLiability": "45.5",
"Other Liabilities": "-12.3",
"Liabilities, Current": "12.4",
"Revenues": "33.5",
"Net Income": "25.5",
"Other Revenues": "34.4",
"Other Assets": "-4.35",
"Property, Plant and Equipment": "3.19",
"Oil and Gas Property": "3.86",
"Operating Expenses": "-14.1",
"Comprehensive Net Income": "25.5",
"Other Net Income": "-5.91",
"Taxes": "0.867",
"Other Expenses": "-6.12",
"General and Administrative Expense": "11.5",
"Depreciation, Depletion, Amortization": "7.18",
"Economic Capital Ratio": "33.9"
},
"2018": {
"Deferred Tax Liab., Net": "-14.8",
"Liabilities": "20.7",
"Stockholders Equity": "16.1",
"ECR before LimitedLiability": "60.5",
"Liabilities, Current": "11.9",
"Other Liabilities": "8.51",
"Long-term Debt": "13.7",
"Revenues": "26.0",
"Net Income": "34.7",
"Revenue from Contract with Customer": "-17.0",
"Other Revenues": "43.6",
"Expenses": "6.59",
"Depreciation, Depletion, Amortization": "6.40",
"Other Expenses": "8.18",
"Operating Expenses": "-18.6",
"General and Administrative Expense": "8.03",
"Other Assets": "3.39",
"Property, Plant and Equipment": "-2.44",
"Oil and Gas Property": "-3.13",
"Comprehensive Net Income": "34.7",
"Economic Capital Ratio": "46.2"
},
"2019": {
"Liabilities, Current": "13.7",
"Liabilities": "20.9",
"Oil and Gas Property": "-1.30",
"Stockholders Equity": "15.4",
"ECR before LimitedLiability": "60.5",
"Long-term Debt": "16.0",
"Other Liabilities": "3.96",
"Deferred Tax Liab., Net": "-14.5",
"Revenues": "26.7",
"Net Income": "34.8",
"Other Revenues": "-16.4",
"Revenue from Contract with Customer": "44.2",
"Expenses": "5.60",
"Other Expenses": "21.1",
"Cost of Goods and Services Sold": "3.24",
"General and Administrative Expense": "-1.18",
"Operating Expenses": "-18.0",
"Other Assets": "1.41",
"Comprehensive Net Income": "35.3",
"Other Net Income": "1.99",
"Economic Capital Ratio": "50.5"
},
"2020": {
"Liabilities, Current": "9.98",
"Liabilities": "14.7",
"Assets": "2.87",
"Stockholders Equity": "22.1",
"ECR before LimitedLiability": "65.2",
"Long-term Debt": "10.6",
"Other Liabilities": "5.00",
"Deferred Tax Liab., Net": "-12.1",
"Property, Plant and Equipment": "5.60",
"Other Assets": "-4.83",
"Oil and Gas Property": "7.93",
"Other Revenues": "-10.7",
"Revenues": "16.5",
"Net Income": "38.6",
"Revenue from Contract with Customer": "29.4",
"Expenses": "18.8",
"Operating Expenses": "-19.7",
"Cost of Goods and Services Sold": "2.63",
"Other Expenses": "41.9",
"Comprehensive Net Income": "38.9",
"Economic Capital Ratio": "52.6"
},
"2021": {
"Deferred Tax Liab., Net": "-5.56",
"Liabilities": "13.5",
"Stockholders Equity": "13.4",
"ECR before LimitedLiability": "-14.4",
"Liabilities, Current": "13.4",
"Other Revenues": "-22.3",
"Revenues": "8.99",
"Net Income": "-31.5",
"Gains/Losses on Derivatives": "4.83",
"Revenue from Contract with Customer": "14.2",
"Expenses": "-42.3",
"Other Expenses": "28.7",
"Cost of Goods and Services Sold": "-29.1",
"General and Administrative Expense": "-4.92",
"Operating Expenses": "-76.6",
"Property, Plant and Equipment": "14.0",
"Other Assets": "-27.5",
"Oil and Gas Property": "15.4",
"Comprehensive Net Income": "-31.0",
"Other Net Income": "5.33",
"Economic Capital Ratio": "-20.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001006655_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "6,358",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "563",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,335",
"Liabilities, Current": "2,212",
"Long-term Debt": "860",
"Oil and Gas Property": "33,448",
"Operating Expenses": "7,338",
"Other Assets": "-33,370",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,530",
"Other Liabilities": "3,416",
"Other Net Income": "14",
"Other Revenues": "7,531",
"Property, Plant and Equipment": "33,517",
"Revenue from Contract with Customer": "0",
"Taxes": "81"
},
"output_variables": {
"Liabilities": "6,487",
"Assets": "39,952",
"Revenues": "7,531",
"Expenses": "7,787",
"Stockholders Equity": "33,465",
"Net Income": "-242",
"Comprehensive Net Income": "-242",
"BaseVar": "32,725",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "112%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "16,770",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,137",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,143",
"Liabilities, Current": "5,089",
"Long-term Debt": "969",
"Oil and Gas Property": "40,476",
"Operating Expenses": "9,133",
"Other Assets": "-38,859",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,624",
"Other Liabilities": "6,275",
"Other Net Income": "26",
"Other Revenues": "17,962",
"Property, Plant and Equipment": "40,568",
"Revenue from Contract with Customer": "0",
"Taxes": "67"
},
"output_variables": {
"Liabilities": "12,333",
"Assets": "58,955",
"Revenues": "17,962",
"Expenses": "12,856",
"Stockholders Equity": "46,623",
"Net Income": "5,132",
"Comprehensive Net Income": "5,132",
"BaseVar": "54,767",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "120%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "27,436",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,300",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,495",
"Liabilities, Current": "2,633",
"Long-term Debt": "616",
"Oil and Gas Property": "38,789",
"Operating Expenses": "10,649",
"Other Assets": "-38,510",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,700",
"Other Liabilities": "8,472",
"Other Net Income": "23",
"Other Revenues": "21,350",
"Property, Plant and Equipment": "38,841",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,720",
"Assets": "66,556",
"Revenues": "21,350",
"Expenses": "14,744",
"Stockholders Equity": "54,836",
"Net Income": "6,628",
"Comprehensive Net Income": "6,628",
"BaseVar": "61,530",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "126%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "26,305",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "3,000",
"Long-term Debt": "206",
"Oil and Gas Property": "37,822",
"Operating Expenses": "12,145",
"Other Assets": "-37,358",
"Other Compr. Net Income": "0",
"Other Expenses": "1,961",
"Other Liabilities": "9,933",
"Other Net Income": "30",
"Other Revenues": "17,674",
"Property, Plant and Equipment": "38,247",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,138",
"Assets": "65,016",
"Revenues": "17,674",
"Expenses": "14,106",
"Stockholders Equity": "51,878",
"Net Income": "3,597",
"Comprehensive Net Income": "3,597",
"BaseVar": "58,799",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "117%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "23,693",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "9,329",
"Long-term Debt": "716",
"Oil and Gas Property": "45,187",
"Operating Expenses": "19,258",
"Other Assets": "-44,461",
"Other Compr. Net Income": "0",
"Other Expenses": "3,518",
"Other Liabilities": "11,261",
"Other Net Income": "-74",
"Other Revenues": "27,841",
"Property, Plant and Equipment": "45,464",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "21,306",
"Assets": "69,883",
"Revenues": "27,841",
"Expenses": "22,775",
"Stockholders Equity": "48,577",
"Net Income": "4,992",
"Comprehensive Net Income": "4,992",
"BaseVar": "77,023",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "109%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "37,086",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,165",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,080",
"Liabilities, Current": "8,529",
"Long-term Debt": "760",
"Oil and Gas Property": "59,970",
"Operating Expenses": "24,684",
"Other Assets": "-59,605",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,603",
"Other Liabilities": "11,841",
"Other Net Income": "32,637",
"Other Revenues": "26,350",
"Property, Plant and Equipment": "59,999",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "21,130",
"Assets": "97,451",
"Revenues": "26,350",
"Expenses": "34,326",
"Stockholders Equity": "76,321",
"Net Income": "24,660",
"Comprehensive Net Income": "24,660",
"BaseVar": "117,144",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "142%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "26,143",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "2,719",
"Long-term Debt": "1,254",
"Oil and Gas Property": "61,790",
"Operating Expenses": "21,605",
"Other Assets": "-61,495",
"Other Compr. Net Income": "0",
"Other Expenses": "4,922",
"Other Liabilities": "15,826",
"Other Net Income": "87",
"Other Revenues": "34,485",
"Property, Plant and Equipment": "61,831",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,799",
"Assets": "88,269",
"Revenues": "34,485",
"Expenses": "26,527",
"Stockholders Equity": "68,470",
"Net Income": "8,044",
"Comprehensive Net Income": "8,044",
"BaseVar": "91,915",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "119%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "32,148",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "10,555",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "4,430",
"Long-term Debt": "1,387",
"Oil and Gas Property": "61,240",
"Operating Expenses": "24,562",
"Other Assets": "-60,995",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,321",
"Other Liabilities": "0",
"Other Net Income": "86",
"Other Revenues": "40,774",
"Property, Plant and Equipment": "61,270",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "16,373",
"Assets": "93,663",
"Revenues": "40,774",
"Expenses": "21,241",
"Stockholders Equity": "77,289",
"Net Income": "19,618",
"Comprehensive Net Income": "19,618",
"BaseVar": "93,520",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "141%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "35,179",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "11,323",
"Depreciation, Depletion, Amortization": "6,253",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,073",
"Liabilities, Current": "2,753",
"Long-term Debt": "1,561",
"Oil and Gas Property": "60,346",
"Operating Expenses": "25,593",
"Other Assets": "-60,136",
"Other Compr. Net Income": "0",
"Other Expenses": "-7,727",
"Other Liabilities": "0",
"Other Net Income": "1,339",
"Other Revenues": "0",
"Property, Plant and Equipment": "60,373",
"Revenue from Contract with Customer": "43,230",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "15,636",
"Assets": "95,762",
"Revenues": "43,230",
"Expenses": "29,192",
"Stockholders Equity": "80,126",
"Net Income": "15,377",
"Comprehensive Net Income": "15,377",
"BaseVar": "101,430",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "136%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "25,317",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "11,061",
"Depreciation, Depletion, Amortization": "5,761",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,260",
"Liabilities, Current": "4,279",
"Long-term Debt": "2,674",
"Oil and Gas Property": "66,512",
"Operating Expenses": "25,910",
"Other Assets": "-66,221",
"Other Compr. Net Income": "0",
"Other Expenses": "-13,091",
"Other Liabilities": "0",
"Other Net Income": "177",
"Other Revenues": "0",
"Property, Plant and Equipment": "66,530",
"Revenue from Contract with Customer": "29,599",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "18,014",
"Assets": "92,138",
"Revenues": "29,599",
"Expenses": "23,840",
"Stockholders Equity": "74,124",
"Net Income": "5,937",
"Comprehensive Net Income": "5,937",
"BaseVar": "88,318",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "119%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "18,108",
"Cost of Goods and Services Sold": "16,587",
"Deferred Tax Liab., Net": "5,957",
"Depreciation, Depletion, Amortization": "5,167",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,754",
"Liabilities, Current": "6,594",
"Long-term Debt": "9,560",
"Oil and Gas Property": "58,516",
"Operating Expenses": "53,446",
"Other Assets": "-58,445",
"Other Compr. Net Income": "0",
"Other Expenses": "-33,389",
"Other Liabilities": "0",
"Other Net Income": "-575",
"Other Revenues": "0",
"Property, Plant and Equipment": "58,527",
"Revenue from Contract with Customer": "32,702",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "22,111",
"Assets": "76,706",
"Revenues": "32,702",
"Expenses": "48,565",
"Stockholders Equity": "54,595",
"Net Income": "-16,438",
"Comprehensive Net Income": "-16,438",
"BaseVar": "100,151",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "68%"
}
}
},
"top_rated": false,
"trend": -51.0,
"value": 0.675840834757699,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001006655.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001006655.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001006655.svg"
},
{
"company_id": "0001789832",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001789832.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001789832.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001789832.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001789832_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001789832_main_keyfigs.svg",
"name": "Hess Midstream LP",
"rank": 60,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001789832.svg",
"report_text": "The relative strengths and weaknesses of Hess Midstream LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Hess Midstream LP compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 14% points.The greatest weakness of Hess Midstream LP is the variable Long-term Debt, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 68%, being 20% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001789832_2022_Hess_Midstream_LP.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities, Current": "7.28",
"Liabilities": "-15.0",
"Stockholders Equity": "-9.28",
"ECR before LimitedLiability": "5.50",
"Long-term Debt": "-28.6",
"Expenses": "26.5",
"Net Income": "25.9",
"Other Expenses": "3.76",
"Depreciation, Depletion, Amortization": "8.05",
"Cost of Goods and Services Sold": "3.17",
"General and Administrative Expense": "4.04",
"Operating Expenses": "8.69",
"Oil and Gas Property": "-10.7",
"Assets, Current": "-4.43",
"Property, Plant and Equipment": "25.7",
"Other Assets": "2.56",
"Other Revenues": "-14.7",
"Comprehensive Net Income": "15.0",
"Revenue from Contract with Customer": "13.9",
"Other Compr. Net Income": "-9.12",
"Economic Capital Ratio": "-4.44"
},
"2020": {
"Liabilities, Current": "9.70",
"Liabilities": "-11.5",
"Stockholders Equity": "-7.39",
"ECR before LimitedLiability": "24.3",
"Long-term Debt": "-30.9",
"Other Liabilities": "4.19",
"Other Revenues": "-12.3",
"Revenues": "8.94",
"Net Income": "26.8",
"Revenue from Contract with Customer": "23.7",
"Depreciation, Depletion, Amortization": "8.96",
"Expenses": "25.6",
"Operating Expenses": "9.87",
"General and Administrative Expense": "7.02",
"Other Expenses": "15.8",
"Property, Plant and Equipment": "23.7",
"Oil and Gas Property": "-10.7",
"Assets, Current": "-5.46",
"Comprehensive Net Income": "24.1",
"Other Compr. Net Income": "-16.7",
"Economic Capital Ratio": "11.7"
},
"2021": {
"Liabilities": "-14.0",
"Stockholders Equity": "-14.0",
"ECR before LimitedLiability": "-14.4",
"Liabilities, Current": "13.4",
"Long-term Debt": "-40.8",
"Other Revenues": "-16.5",
"Revenues": "-4.21",
"Net Income": "13.9",
"Gains/Losses on Derivatives": "3.49",
"Revenue from Contract with Customer": "10.2",
"Expenses": "14.1",
"Cost of Goods and Services Sold": "4.36",
"Depreciation, Depletion, Amortization": "7.31",
"General and Administrative Expense": "6.99",
"Operating Expenses": "9.08",
"Property, Plant and Equipment": "14.1",
"Assets, Current": "-7.23",
"Oil and Gas Property": "-12.5",
"Comprehensive Net Income": "4.05",
"Other Compr. Net Income": "-19.2",
"Economic Capital Ratio": "-20.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001789832_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "95,900",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "52,400",
"Liabilities, Current": "176,100",
"Long-term Debt": "1,769,500",
"Oil and Gas Property": "0",
"Operating Expenses": "276,800",
"Other Assets": "171,700",
"Other Compr. Net Income": "-247,800",
"Other Expenses": "142,400",
"Other Liabilities": "0",
"Other Net Income": "-59,000",
"Other Revenues": "700",
"Property, Plant and Equipment": "3,010,100",
"Revenue from Contract with Customer": "847,600",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,945,600",
"Assets": "3,277,700",
"Revenues": "848,300",
"Expenses": "471,600",
"Stockholders Equity": "1,332,100",
"Net Income": "317,700",
"Comprehensive Net Income": "69,900",
"BaseVar": "3,620,204",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "81%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "101,400",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "21,100",
"Liabilities, Current": "125,000",
"Long-term Debt": "1,923,500",
"Oil and Gas Property": "0",
"Operating Expenses": "337,400",
"Other Assets": "161,800",
"Other Compr. Net Income": "-460,900",
"Other Expenses": "164,200",
"Other Liabilities": "0",
"Other Net Income": "-84,300",
"Other Revenues": "300",
"Property, Plant and Equipment": "3,111,300",
"Revenue from Contract with Customer": "1,091,600",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,048,500",
"Assets": "3,374,500",
"Revenues": "1,091,900",
"Expenses": "522,700",
"Stockholders Equity": "1,326,000",
"Net Income": "484,900",
"Comprehensive Net Income": "24,000",
"BaseVar": "4,050,576",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "133,100",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "400",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "22,700",
"Liabilities, Current": "170,900",
"Long-term Debt": "2,561,200",
"Oil and Gas Property": "0",
"Operating Expenses": "288,300",
"Other Assets": "227,500",
"Other Compr. Net Income": "-571,400",
"Other Expenses": "180,200",
"Other Liabilities": "0",
"Other Net Income": "-94,800",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,125,000",
"Revenue from Contract with Customer": "1,203,800",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,732,500",
"Assets": "3,485,600",
"Revenues": "1,203,800",
"Expenses": "491,200",
"Stockholders Equity": "753,100",
"Net Income": "617,800",
"Comprehensive Net Income": "46,400",
"BaseVar": "4,572,994",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "68%"
}
}
},
"top_rated": false,
"trend": -31.0,
"value": 0.6755441020620443,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001789832.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001789832.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001789832.svg"
},
{
"company_id": "0000887396",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000887396.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000887396.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000887396.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000887396_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000887396_main_keyfigs.svg",
"name": "Empire Petroleum CORP",
"rank": 61,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000887396.svg",
"report_text": "The relative strengths and weaknesses of Empire Petroleum CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Empire Petroleum CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Empire Petroleum CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 66%, being 22% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000887396_2022_Empire_Petroleum_CORP.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities, Current": "-0.598",
"Liabilities": "-1.28",
"Stockholders Equity": "14.5",
"ECR before LimitedLiability": "1.78",
"Assets, Current": "-3.20",
"Assets": "16.3",
"Other Assets": "25.9",
"Oil and Gas Property": "-17.6",
"Property, Plant and Equipment": "-15.0",
"Other Revenues": "-9.00",
"Revenues": "-9.60",
"Net Income": "-27.8",
"Gains/Losses on Derivatives": "-0.585",
"Depreciation, Depletion, Amortization": "4.78",
"Expenses": "-21.9",
"Other Expenses": "25.9",
"Operating Expenses": "-73.7",
"General and Administrative Expense": "-81.3",
"Comprehensive Net Income": "-27.8",
"Other Net Income": "-2.47",
"Economic Capital Ratio": "-19.9"
},
"2016": {
"Long-term Debt": "-1.93",
"Liabilities": "-3.44",
"Assets": "-3.95",
"Stockholders Equity": "7.16",
"ECR before LimitedLiability": "-36.8",
"Other Liabilities": "-0.758",
"Liabilities, Current": "-1.33",
"Other Assets": "17.4",
"Property, Plant and Equipment": "-22.8",
"Oil and Gas Property": "-23.4",
"Revenues": "-10.5",
"Net Income": "-71.7",
"Other Revenues": "-10.9",
"Expenses": "-36.7",
"General and Administrative Expense": "-31.3",
"Depreciation, Depletion, Amortization": "3.91",
"Operating Expenses": "-83.1",
"Other Expenses": "16.8",
"Other Net Income": "-3.50",
"Comprehensive Net Income": "-71.5",
"Economic Capital Ratio": "-55.3"
},
"2017": {
"Long-term Debt": "-0.515",
"Liabilities": "-0.408",
"Stockholders Equity": "-0.695",
"ECR before LimitedLiability": "-73.8",
"Other Liabilities": "-0.152",
"Liabilities, Current": "0.124",
"Other Assets": "0.178",
"Assets": "-15.0",
"Assets, Current": "-0.265",
"Oil and Gas Property": "-9.96",
"Property, Plant and Equipment": "-11.9",
"Revenues": "-0.822",
"Net Income": "-55.3",
"Other Revenues": "-0.766",
"Operating Expenses": "-47.9",
"Expenses": "-31.9",
"Other Expenses": "0.178",
"General and Administrative Expense": "-51.7",
"Comprehensive Net Income": "-55.3",
"Other Net Income": "-0.626",
"Economic Capital Ratio": "-85.4"
},
"2018": {
"Liabilities": "-2.89",
"Stockholders Equity": "-9.99",
"ECR before LimitedLiability": "-37.3",
"Liabilities, Current": "-0.632",
"Other Liabilities": "-2.96",
"Assets": "-7.96",
"Property, Plant and Equipment": "-9.33",
"Assets, Current": "-1.16",
"Oil and Gas Property": "5.97",
"Revenues": "-5.70",
"Net Income": "-10.6",
"Revenue from Contract with Customer": "-6.11",
"Other Revenues": "0.633",
"Expenses": "-8.43",
"Depreciation, Depletion, Amortization": "2.81",
"Other Expenses": "23.8",
"Operating Expenses": "-10.7",
"General and Administrative Expense": "-10.9",
"Other Net Income": "0.717",
"Comprehensive Net Income": "-10.6",
"Economic Capital Ratio": "-51.7"
},
"2020": {
"Liabilities": "5.95",
"Stockholders Equity": "-28.7",
"ECR before LimitedLiability": "-36.8",
"Long-term Debt": "-1.69",
"Other Liabilities": "10.4",
"Property, Plant and Equipment": "-11.6",
"Assets": "-28.0",
"Assets, Current": "-6.64",
"Oil and Gas Property": "-17.4",
"Other Revenues": "6.17",
"Revenues": "-1.96",
"Net Income": "-16.7",
"Revenue from Contract with Customer": "-9.75",
"Depreciation, Depletion, Amortization": "3.44",
"Expenses": "-16.2",
"Operating Expenses": "-34.9",
"General and Administrative Expense": "-9.83",
"Other Expenses": "13.5",
"Comprehensive Net Income": "-16.5",
"Other Net Income": "1.52",
"Economic Capital Ratio": "-49.3"
},
"2021": {
"Liabilities": "-6.42",
"Assets": "-11.7",
"Stockholders Equity": "-20.3",
"ECR before LimitedLiability": "-16.0",
"Liabilities, Current": "8.07",
"Other Liabilities": "-34.4",
"Long-term Debt": "11.7",
"Other Assets": "-17.1",
"Oil and Gas Property": "7.55",
"Other Revenues": "16.8",
"Revenues": "11.7",
"Comprehensive Net Income": "4.08",
"Revenue from Contract with Customer": "-37.1",
"Expenses": "-16.2",
"Other Expenses": "12.6",
"Cost of Goods and Services Sold": "5.40",
"Depreciation, Depletion, Amortization": "9.08",
"General and Administrative Expense": "-11.6",
"Operating Expenses": "-41.7",
"Other Net Income": "9.62",
"Economic Capital Ratio": "-22.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000887396_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "18",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "166",
"Liabilities, Current": "8.2",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "175",
"Other Assets": "181",
"Other Compr. Net Income": "0",
"Other Expenses": "-166",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "8.2",
"Assets": "200",
"Revenues": "0",
"Expenses": "175",
"Stockholders Equity": "191",
"Net Income": "-175",
"Comprehensive Net Income": "-175",
"BaseVar": "212",
"ECR before LimitedLiability": "-117%",
"Economic Capital Ratio": "26%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "83",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "197",
"Liabilities, Current": "23",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "378",
"Other Assets": "300",
"Other Compr. Net Income": "0",
"Other Expenses": "-197",
"Other Liabilities": "0",
"Other Net Income": "-3.8",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "23",
"Assets": "383",
"Revenues": "0",
"Expenses": "378",
"Stockholders Equity": "360",
"Net Income": "-382",
"Comprehensive Net Income": "-382",
"BaseVar": "439",
"ECR before LimitedLiability": "-145%",
"Economic Capital Ratio": "17%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "78",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "757",
"Liabilities, Current": "202",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "757",
"Other Assets": "300",
"Other Compr. Net Income": "0",
"Other Expenses": "-757",
"Other Liabilities": "0",
"Other Net Income": "-73",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "202",
"Assets": "378",
"Revenues": "0",
"Expenses": "757",
"Stockholders Equity": "176",
"Net Income": "-830",
"Comprehensive Net Income": "-830",
"BaseVar": "805",
"ECR before LimitedLiability": "-325%",
"Economic Capital Ratio": "0.18%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "368",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,226",
"Liabilities, Current": "741",
"Long-term Debt": "231",
"Oil and Gas Property": "1,630",
"Operating Expenses": "1,381",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,146",
"Other Liabilities": "1,176",
"Other Net Income": "0",
"Other Revenues": "465",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "21"
},
"output_variables": {
"Liabilities": "2,147",
"Assets": "1,997",
"Revenues": "465",
"Expenses": "1,483",
"Stockholders Equity": "-150",
"Net Income": "-1,017",
"Comprehensive Net Income": "-1,017",
"BaseVar": "3,280",
"ECR before LimitedLiability": "-64%",
"Economic Capital Ratio": "43%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,223",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,374",
"Liabilities, Current": "6,073",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "25,311",
"Other Assets": "802",
"Other Compr. Net Income": "0",
"Other Expenses": "-7,720",
"Other Liabilities": "23,618",
"Other Net Income": "748",
"Other Revenues": "7,728",
"Property, Plant and Equipment": "8,225",
"Revenue from Contract with Customer": "0",
"Taxes": "346"
},
"output_variables": {
"Liabilities": "29,691",
"Assets": "11,250",
"Revenues": "7,728",
"Expenses": "25,311",
"Stockholders Equity": "-18,441",
"Net Income": "-16,835",
"Comprehensive Net Income": "-16,835",
"BaseVar": "41,418",
"ECR before LimitedLiability": "-147%",
"Economic Capital Ratio": "17%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "13,118",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-586",
"General and Administrative Expense": "8,462",
"Liabilities, Current": "12,054",
"Long-term Debt": "0",
"Oil and Gas Property": "29,388",
"Operating Expenses": "28,377",
"Other Assets": "-23,094",
"Other Compr. Net Income": "0",
"Other Expenses": "-8,053",
"Other Liabilities": "28,201",
"Other Net Income": "1,349",
"Other Revenues": "28,490",
"Property, Plant and Equipment": "30,677",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "40,255",
"Assets": "50,090",
"Revenues": "27,904",
"Expenses": "28,786",
"Stockholders Equity": "9,834",
"Net Income": "467",
"Comprehensive Net Income": "467",
"BaseVar": "81,157",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "66%"
}
}
},
"top_rated": false,
"trend": 20.0,
"value": 0.658955110017992,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000887396.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000887396.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000887396.svg"
},
{
"company_id": "0000007332",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000007332.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000007332.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000007332.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000007332_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000007332_main_keyfigs.svg",
"name": "Southwestern Energy CO",
"rank": 62,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000007332.svg",
"report_text": "The relative strengths and weaknesses of Southwestern Energy CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Southwestern Energy CO compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 13% points.The greatest weakness of Southwestern Energy CO is the variable Other Net Income, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 66%, being 22% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000007332_2022_Southwestern_Energy_CO.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "5.21",
"Assets": "-5.41",
"Stockholders Equity": "-7.87",
"Economic Capital Ratio": "-1.04",
"Liabilities, Current": "0.813",
"Long-term Debt": "11.9",
"Other Liabilities": "-8.52",
"Other Assets": "-3.49",
"Property, Plant and Equipment": "4.27",
"Oil and Gas Property": "-5.12",
"Revenues": "25.4",
"Net Income": "6.27",
"Other Revenues": "25.5",
"Depreciation, Depletion, Amortization": "7.85",
"Expenses": "-11.0",
"Other Expenses": "-23.1",
"Operating Expenses": "6.43",
"General and Administrative Expense": "-0.635",
"Comprehensive Net Income": "2.03",
"Other Compr. Net Income": "-4.06",
"Other Net Income": "-5.50"
},
"2010": {
"Liabilities": "3.32",
"Stockholders Equity": "-5.89",
"ECR before LimitedLiability": "7.15",
"Long-term Debt": "8.18",
"Other Liabilities": "-8.03",
"Liabilities, Current": "2.38",
"Assets, Current": "-0.429",
"Assets": "-2.15",
"Property, Plant and Equipment": "2.68",
"Other Assets": "-1.30",
"Oil and Gas Property": "-2.56",
"Revenues": "23.8",
"Net Income": "8.39",
"Other Revenues": "23.9",
"Operating Expenses": "2.67",
"Expenses": "-6.50",
"Depreciation, Depletion, Amortization": "6.66",
"Other Expenses": "-15.1",
"Comprehensive Net Income": "8.51",
"Other Net Income": "-7.29",
"Economic Capital Ratio": "8.05"
},
"2011": {
"Revenues": "24.2",
"Net Income": "23.0",
"Other Revenues": "24.3",
"Other Expenses": "-21.4",
"Expenses": "6.26",
"General and Administrative Expense": "8.14",
"Depreciation, Depletion, Amortization": "5.24",
"Operating Expenses": "15.8",
"Assets, Current": "-0.987",
"Stockholders Equity": "-2.36",
"ECR before LimitedLiability": "39.1",
"Comprehensive Net Income": "29.2",
"Liabilities, Current": "2.82",
"Other Liabilities": "-12.5",
"Long-term Debt": "8.20",
"Other Assets": "-0.942",
"Oil and Gas Property": "-3.99",
"Property, Plant and Equipment": "10.6",
"Other Compr. Net Income": "5.36",
"Other Net Income": "-7.19",
"Economic Capital Ratio": "22.3"
},
"2012": {
"Other Liabilities": "-22.2",
"Liabilities": "-6.24",
"Assets": "-11.3",
"Stockholders Equity": "-18.7",
"ECR before LimitedLiability": "6.04",
"Liabilities, Current": "5.01",
"Long-term Debt": "6.04",
"Oil and Gas Property": "-21.3",
"Property, Plant and Equipment": "8.55",
"Revenues": "7.54",
"Net Income": "6.37",
"Other Revenues": "7.56",
"Expenses": "-4.70",
"Operating Expenses": "6.75",
"Other Expenses": "-41.0",
"Depreciation, Depletion, Amortization": "6.06",
"General and Administrative Expense": "6.19",
"Comprehensive Net Income": "6.09",
"Other Net Income": "-6.72",
"Other Compr. Net Income": "-5.86",
"Economic Capital Ratio": "-19.5"
},
"2013": {
"Liabilities": "-7.30",
"Assets": "-4.06",
"Stockholders Equity": "-12.0",
"ECR before LimitedLiability": "20.5",
"Liabilities, Current": "6.88",
"Long-term Debt": "7.79",
"Other Liabilities": "-25.7",
"Property, Plant and Equipment": "25.4",
"Oil and Gas Property": "-11.4",
"Revenues": "30.5",
"Net Income": "29.6",
"Other Revenues": "30.4",
"Expenses": "9.41",
"Operating Expenses": "13.6",
"General and Administrative Expense": "7.73",
"Depreciation, Depletion, Amortization": "7.74",
"Other Expenses": "-17.6",
"Comprehensive Net Income": "26.4",
"Other Net Income": "-9.53",
"Other Compr. Net Income": "-2.60",
"Economic Capital Ratio": "3.74"
},
"2014": {
"Other Liabilities": "-1.99",
"Liabilities": "-21.7",
"Stockholders Equity": "-14.6",
"ECR before LimitedLiability": "26.1",
"Long-term Debt": "-4.71",
"Liabilities, Current": "-13.8",
"Revenues": "11.7",
"Net Income": "26.2",
"Other Revenues": "12.6",
"Operating Expenses": "15.5",
"Expenses": "26.0",
"General and Administrative Expense": "6.74",
"Depreciation, Depletion, Amortization": "6.82",
"Other Expenses": "-1.95",
"Other Assets": "-1.99",
"Property, Plant and Equipment": "26.1",
"Oil and Gas Property": "-11.0",
"Assets, Current": "-3.40",
"Comprehensive Net Income": "26.2",
"Other Net Income": "-5.99",
"Economic Capital Ratio": "1.04"
},
"2015": {
"Liabilities, Current": "0.991",
"Liabilities": "-0.963",
"Assets": "-5.39",
"Stockholders Equity": "-5.99",
"ECR before LimitedLiability": "18.5",
"Long-term Debt": "-3.33",
"Other Liabilities": "0.605",
"Assets, Current": "-4.37",
"Oil and Gas Property": "-9.50",
"Property, Plant and Equipment": "22.4",
"Other Revenues": "9.95",
"Revenues": "9.36",
"Net Income": "6.45",
"Gains/Losses on Derivatives": "-0.526",
"Depreciation, Depletion, Amortization": "4.72",
"Comprehensive Net Income": "6.14",
"Other Expenses": "-11.1",
"Operating Expenses": "8.36",
"Other Net Income": "-2.06",
"General and Administrative Expense": "3.96",
"Economic Capital Ratio": "-3.23"
},
"2016": {
"Long-term Debt": "-3.32",
"Liabilities": "-1.84",
"Assets": "-4.50",
"Stockholders Equity": "-5.00",
"ECR before LimitedLiability": "-5.04",
"Other Liabilities": "0.606",
"Liabilities, Current": "0.720",
"Other Assets": "1.17",
"Property, Plant and Equipment": "2.07",
"Oil and Gas Property": "-4.89",
"Revenues": "4.91",
"Net Income": "-2.13",
"Other Revenues": "4.68",
"Expenses": "-2.76",
"General and Administrative Expense": "2.77",
"Depreciation, Depletion, Amortization": "3.04",
"Operating Expenses": "3.62",
"Other Expenses": "-13.6",
"Other Net Income": "-2.88",
"Comprehensive Net Income": "-2.07",
"Economic Capital Ratio": "-23.5"
},
"2017": {
"Long-term Debt": "-29.8",
"Liabilities": "-13.9",
"Assets": "-7.78",
"Stockholders Equity": "-22.3",
"ECR before LimitedLiability": "11.6",
"Other Liabilities": "4.78",
"Liabilities, Current": "7.02",
"Other Assets": "1.22",
"Oil and Gas Property": "-11.8",
"Property, Plant and Equipment": "6.24",
"Revenues": "27.1",
"Net Income": "31.5",
"Other Revenues": "28.1",
"Revenue from Contract with Customer": "-0.764",
"Operating Expenses": "11.3",
"Expenses": "6.24",
"Other Expenses": "-20.2",
"General and Administrative Expense": "9.38",
"Depreciation, Depletion, Amortization": "8.23",
"Comprehensive Net Income": "31.5",
"Other Net Income": "-1.35",
"Economic Capital Ratio": "-0.0102"
},
"2018": {
"Other Assets": "1.62",
"Assets": "-9.71",
"Stockholders Equity": "-20.2",
"ECR before LimitedLiability": "9.32",
"Property, Plant and Equipment": "4.86",
"Assets, Current": "-1.65",
"Oil and Gas Property": "-11.9",
"Revenues": "35.7",
"Net Income": "19.6",
"Revenue from Contract with Customer": "39.2",
"Other Revenues": "-23.2",
"Expenses": "-14.1",
"Depreciation, Depletion, Amortization": "-3.02",
"Other Expenses": "-25.9",
"Operating Expenses": "9.61",
"General and Administrative Expense": "6.73",
"Liabilities, Current": "6.45",
"Other Liabilities": "7.24",
"Long-term Debt": "-16.5",
"Comprehensive Net Income": "19.9",
"Economic Capital Ratio": "-5.08"
},
"2020": {
"Property, Plant and Equipment": "1.92",
"Assets": "-10.8",
"Long-term Debt": "-2.28",
"Stockholders Equity": "-10.7",
"ECR before LimitedLiability": "-13.2",
"Assets, Current": "-4.33",
"Other Assets": "2.05",
"Oil and Gas Property": "-10.4",
"Other Revenues": "-6.14",
"Revenues": "1.26",
"Net Income": "-8.21",
"Revenue from Contract with Customer": "8.65",
"Depreciation, Depletion, Amortization": "1.59",
"Expenses": "-10.7",
"Operating Expenses": "5.26",
"Cost of Goods and Services Sold": "1.64",
"General and Administrative Expense": "3.03",
"Other Expenses": "-15.4",
"Comprehensive Net Income": "-8.15",
"Other Net Income": "2.59",
"Economic Capital Ratio": "-25.7"
},
"2021": {
"Liabilities": "-6.07",
"Expenses": "10.8",
"Stockholders Equity": "-19.2",
"ECR before LimitedLiability": "-16.3",
"Liabilities, Current": "6.89",
"Other Liabilities": "3.93",
"Long-term Debt": "-20.1",
"Property, Plant and Equipment": "11.6",
"Assets": "-11.2",
"Oil and Gas Property": "-15.1",
"Assets, Current": "-6.26",
"Other Revenues": "-20.1",
"Revenues": "11.5",
"Gains/Losses on Derivatives": "4.30",
"Revenue from Contract with Customer": "12.8",
"Other Expenses": "-16.0",
"Cost of Goods and Services Sold": "5.37",
"General and Administrative Expense": "8.12",
"Operating Expenses": "11.4",
"Economic Capital Ratio": "-22.3",
"Other Net Income": "-20.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000007332_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "564,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "122,618",
"Liabilities, Current": "536,416",
"Long-term Debt": "70,821",
"Oil and Gas Property": "0",
"Operating Expenses": "136,541",
"Other Assets": "78,496",
"Other Compr. Net Income": "-163,247",
"Other Expenses": "1,886,581",
"Other Liabilities": "824,532",
"Other Net Income": "1,449",
"Other Revenues": "2,145,779",
"Property, Plant and Equipment": "4,127,253",
"Revenue from Contract with Customer": "0",
"Taxes": "37,280"
},
"output_variables": {
"Liabilities": "1,431,769",
"Assets": "4,770,250",
"Revenues": "2,145,779",
"Expenses": "2,183,020",
"Stockholders Equity": "3,338,481",
"Net Income": "-35,792",
"Comprehensive Net Income": "-199,039",
"BaseVar": "5,886,976",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "94%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "580,893",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "145,563",
"Liabilities, Current": "693,983",
"Long-term Debt": "119,535",
"Oil and Gas Property": "0",
"Operating Expenses": "191,771",
"Other Assets": "138,373",
"Other Compr. Net Income": "-16",
"Other Expenses": "1,619,315",
"Other Liabilities": "1,146,069",
"Other Net Income": "427",
"Other Revenues": "2,610,663",
"Property, Plant and Equipment": "5,298,197",
"Revenue from Contract with Customer": "0",
"Taxes": "50,608"
},
"output_variables": {
"Liabilities": "1,959,587",
"Assets": "6,017,463",
"Revenues": "2,610,663",
"Expenses": "2,007,257",
"Stockholders Equity": "4,057,876",
"Net Income": "603,833",
"Comprehensive Net Income": "603,817",
"BaseVar": "6,851,910",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "111%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "978,278",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "158,041",
"Liabilities, Current": "884,913",
"Long-term Debt": "99,444",
"Oil and Gas Property": "0",
"Operating Expenses": "240,944",
"Other Assets": "279,139",
"Other Compr. Net Income": "324,453",
"Other Expenses": "1,850,898",
"Other Liabilities": "1,607,136",
"Other Net Income": "264",
"Other Revenues": "2,952,906",
"Property, Plant and Equipment": "6,645,480",
"Revenue from Contract with Customer": "0",
"Taxes": "65,518"
},
"output_variables": {
"Liabilities": "2,591,493",
"Assets": "7,902,897",
"Revenues": "2,952,906",
"Expenses": "2,315,401",
"Stockholders Equity": "5,311,404",
"Net Income": "637,769",
"Comprehensive Net Income": "962,222",
"BaseVar": "8,714,870",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "114%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "808,912",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "175,147",
"Liabilities, Current": "767,771",
"Long-term Debt": "183,299",
"Oil and Gas Property": "0",
"Operating Expenses": "244,735",
"Other Assets": "91,639",
"Other Compr. Net Income": "-258,624",
"Other Expenses": "2,935,671",
"Other Liabilities": "2,750,585",
"Other Net Income": "1,030",
"Other Revenues": "2,715,043",
"Property, Plant and Equipment": "5,836,976",
"Revenue from Contract with Customer": "0",
"Taxes": "67,584"
},
"output_variables": {
"Liabilities": "3,701,655",
"Assets": "6,737,527",
"Revenues": "2,715,043",
"Expenses": "3,423,137",
"Stockholders Equity": "3,035,872",
"Net Income": "-707,064",
"Comprehensive Net Income": "-965,688",
"BaseVar": "9,186,248",
"ECR before LimitedLiability": "6.1%",
"Economic Capital Ratio": "60%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "644,175",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "191,310",
"Liabilities, Current": "688,011",
"Long-term Debt": "239,437",
"Oil and Gas Property": "0",
"Operating Expenses": "328,503",
"Other Assets": "106,928",
"Other Compr. Net Income": "-154,146",
"Other Expenses": "2,096,706",
"Other Liabilities": "3,498,248",
"Other Net Income": "28,348",
"Other Revenues": "3,371,145",
"Property, Plant and Equipment": "7,296,623",
"Revenue from Contract with Customer": "0",
"Taxes": "79,471"
},
"output_variables": {
"Liabilities": "4,425,696",
"Assets": "8,047,726",
"Revenues": "3,371,145",
"Expenses": "2,695,990",
"Stockholders Equity": "3,622,030",
"Net Income": "703,503",
"Comprehensive Net Income": "549,357",
"BaseVar": "10,111,481",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "90%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,115,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "221,000",
"Liabilities, Current": "5,428,000",
"Long-term Debt": "2,840,000",
"Oil and Gas Property": "0",
"Operating Expenses": "427,000",
"Other Assets": "98,000",
"Other Compr. Net Income": "66,000",
"Other Expenses": "2,506,000",
"Other Liabilities": "1,995,000",
"Other Net Income": "135,000",
"Other Revenues": "4,038,000",
"Property, Plant and Equipment": "13,712,000",
"Revenue from Contract with Customer": "0",
"Taxes": "95,000"
},
"output_variables": {
"Liabilities": "10,263,000",
"Assets": "14,925,000",
"Revenues": "4,038,000",
"Expenses": "3,249,000",
"Stockholders Equity": "4,662,000",
"Net Income": "924,000",
"Comprehensive Net Income": "990,000",
"BaseVar": "17,236,560",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "393,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "246,000",
"Liabilities, Current": "707,000",
"Long-term Debt": "5,071,000",
"Oil and Gas Property": "0",
"Operating Expenses": "689,000",
"Other Assets": "174,000",
"Other Compr. Net Income": "-110,000",
"Other Expenses": "6,661,000",
"Other Liabilities": "50,000",
"Other Net Income": "17,000",
"Other Revenues": "3,133,000",
"Property, Plant and Equipment": "7,543,000",
"Revenue from Contract with Customer": "0",
"Taxes": "110,000"
},
"output_variables": {
"Liabilities": "5,828,000",
"Assets": "8,110,000",
"Revenues": "3,133,000",
"Expenses": "7,706,000",
"Stockholders Equity": "2,282,000",
"Net Income": "-4,556,000",
"Comprehensive Net Income": "-4,666,000",
"BaseVar": "13,767,920",
"ECR before LimitedLiability": "-67%",
"Economic Capital Ratio": "43%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,872,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "247,000",
"Liabilities, Current": "1,064,000",
"Long-term Debt": "5,046,000",
"Oil and Gas Property": "0",
"Operating Expenses": "592,000",
"Other Assets": "249,000",
"Other Compr. Net Income": "9,000",
"Other Expenses": "3,758,000",
"Other Liabilities": "49,000",
"Other Net Income": "-389,000",
"Other Revenues": "2,436,000",
"Property, Plant and Equipment": "4,955,000",
"Revenue from Contract with Customer": "0",
"Taxes": "93,000"
},
"output_variables": {
"Liabilities": "6,159,000",
"Assets": "7,076,000",
"Revenues": "2,436,000",
"Expenses": "4,690,000",
"Stockholders Equity": "917,000",
"Net Income": "-2,643,000",
"Comprehensive Net Income": "-2,634,000",
"BaseVar": "11,282,380",
"ECR before LimitedLiability": "-42%",
"Economic Capital Ratio": "49%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,509,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "233,000",
"Liabilities, Current": "780,000",
"Long-term Debt": "4,704,000",
"Oil and Gas Property": "0",
"Operating Expenses": "671,000",
"Other Assets": "240,000",
"Other Compr. Net Income": "-5,000",
"Other Expenses": "1,516,000",
"Other Liabilities": "58,000",
"Other Net Income": "357,000",
"Other Revenues": "3,203,000",
"Property, Plant and Equipment": "5,772,000",
"Revenue from Contract with Customer": "0",
"Taxes": "94,000"
},
"output_variables": {
"Liabilities": "5,542,000",
"Assets": "7,521,000",
"Revenues": "3,203,000",
"Expenses": "2,514,000",
"Stockholders Equity": "1,979,000",
"Net Income": "1,046,000",
"Comprehensive Net Income": "1,041,000",
"BaseVar": "10,300,480",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "86%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "956,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "560,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "209,000",
"Liabilities, Current": "846,000",
"Long-term Debt": "2,543,000",
"Oil and Gas Property": "0",
"Operating Expenses": "785,000",
"Other Assets": "185,000",
"Other Compr. Net Income": "8,000",
"Other Expenses": "1,547,000",
"Other Liabilities": "46,000",
"Other Net Income": "-135,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,656,000",
"Revenue from Contract with Customer": "3,862,000",
"Taxes": "89,000"
},
"output_variables": {
"Liabilities": "3,435,000",
"Assets": "5,797,000",
"Revenues": "3,862,000",
"Expenses": "3,190,000",
"Stockholders Equity": "2,362,000",
"Net Income": "537,000",
"Comprehensive Net Income": "545,000",
"BaseVar": "9,076,900",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "90%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "671,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "357,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "121,000",
"Liabilities, Current": "1,012,000",
"Long-term Debt": "3,606,000",
"Oil and Gas Property": "0",
"Operating Expenses": "813,000",
"Other Assets": "378,000",
"Other Compr. Net Income": "-5,000",
"Other Expenses": "4,334,000",
"Other Liabilities": "45,000",
"Other Net Income": "260,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,111,000",
"Revenue from Contract with Customer": "2,308,000",
"Taxes": "55,000"
},
"output_variables": {
"Liabilities": "4,663,000",
"Assets": "5,160,000",
"Revenues": "2,308,000",
"Expenses": "5,680,000",
"Stockholders Equity": "497,000",
"Net Income": "-3,112,000",
"Comprehensive Net Income": "-3,117,000",
"BaseVar": "10,028,360",
"ECR before LimitedLiability": "-74%",
"Economic Capital Ratio": "40%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,413,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "546,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "138,000",
"Liabilities, Current": "3,052,000",
"Long-term Debt": "6,226,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,170,000",
"Other Assets": "497,000",
"Other Compr. Net Income": "13,000",
"Other Expenses": "2,182,000",
"Other Liabilities": "23,000",
"Other Net Income": "-2,524,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,938,000",
"Revenue from Contract with Customer": "6,667,000",
"Taxes": "132,000"
},
"output_variables": {
"Liabilities": "9,301,000",
"Assets": "11,848,000",
"Revenues": "6,667,000",
"Expenses": "4,168,000",
"Stockholders Equity": "2,547,000",
"Net Income": "-25,000",
"Comprehensive Net Income": "-12,000",
"BaseVar": "18,865,140",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "66%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.6564991490693225,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000007332.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000007332.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000007332.svg"
},
{
"company_id": "0001001614",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001001614.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001001614.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001001614.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001001614_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001001614_main_keyfigs.svg",
"name": "Riley Exploration Permian Inc",
"rank": 63,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001001614.svg",
"report_text": "The relative strengths and weaknesses of Riley Exploration Permian Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Riley Exploration Permian Inc compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 16% points.The greatest weakness of Riley Exploration Permian Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 64%, being 23% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001001614_2022_Riley_Exploration_Permian_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-11.6",
"Assets": "6.50",
"Stockholders Equity": "9.04",
"ECR before LimitedLiability": "35.0",
"Long-term Debt": "-22.1",
"Liabilities, Current": "3.97",
"Other Liabilities": "4.14",
"Other Assets": "10.5",
"Oil and Gas Property": "3.61",
"Property, Plant and Equipment": "-3.38",
"Revenues": "-16.1",
"Net Income": "22.0",
"Other Revenues": "-16.1",
"Other Expenses": "4.83",
"Expenses": "31.7",
"General and Administrative Expense": "7.24",
"Depreciation, Depletion, Amortization": "3.53",
"Operating Expenses": "13.4",
"Comprehensive Net Income": "22.1",
"Other Net Income": "8.69",
"Economic Capital Ratio": "18.2"
},
"2015": {
"Liabilities, Current": "-0.480",
"Liabilities": "-0.996",
"Stockholders Equity": "-0.270",
"ECR before LimitedLiability": "-23.9",
"Long-term Debt": "-0.0246",
"Other Liabilities": "-0.234",
"Assets, Current": "-0.999",
"Assets": "-13.4",
"Other Assets": "0.118",
"Oil and Gas Property": "-0.231",
"Property, Plant and Equipment": "-7.86",
"Other Revenues": "0.139",
"Revenues": "0.134",
"Net Income": "-16.4",
"Depreciation, Depletion, Amortization": "-0.0904",
"Expenses": "-24.0",
"Other Expenses": "-44.6",
"Operating Expenses": "0.163",
"Comprehensive Net Income": "-15.9",
"Other Net Income": "-0.111",
"Economic Capital Ratio": "-45.6"
},
"2016": {
"Other Assets": "7.54",
"Assets": "-7.14",
"Stockholders Equity": "-6.58",
"Other Liabilities": "0.810",
"ECR before LimitedLiability": "-7.31",
"Property, Plant and Equipment": "-7.16",
"Assets, Current": "-2.88",
"Oil and Gas Property": "-1.79",
"Revenues": "15.6",
"Net Income": "-5.22",
"Other Revenues": "15.3",
"Expenses": "-17.2",
"General and Administrative Expense": "-1.21",
"Depreciation, Depletion, Amortization": "-1.19",
"Operating Expenses": "10.1",
"Other Expenses": "-39.0",
"Long-term Debt": "-1.93",
"Liabilities, Current": "1.42",
"Other Net Income": "-2.85",
"Comprehensive Net Income": "-5.18",
"Economic Capital Ratio": "-25.8"
},
"2017": {
"Long-term Debt": "-3.11",
"Liabilities": "16.8",
"Assets": "-13.0",
"Stockholders Equity": "-13.3",
"ECR before LimitedLiability": "10.8",
"Other Liabilities": "7.36",
"Liabilities, Current": "12.7",
"Other Assets": "12.0",
"Assets, Current": "-1.44",
"Property, Plant and Equipment": "-16.4",
"Revenues": "35.4",
"Net Income": "8.88",
"Other Revenues": "35.8",
"Operating Expenses": "-68.3",
"Expenses": "-36.9",
"Taxes": "1.40",
"Other Expenses": "32.0",
"General and Administrative Expense": "-3.23",
"Depreciation, Depletion, Amortization": "-5.32",
"Comprehensive Net Income": "8.88",
"Other Net Income": "-10.3",
"Economic Capital Ratio": "-0.753"
},
"2018": {
"Liabilities": "22.3",
"Assets": "-1.81",
"Stockholders Equity": "-4.43",
"ECR before LimitedLiability": "42.6",
"Liabilities, Current": "14.9",
"Other Liabilities": "9.93",
"Long-term Debt": "-2.00",
"Property, Plant and Equipment": "-2.71",
"Assets, Current": "1.99",
"Revenues": "34.1",
"Net Income": "29.6",
"Revenue from Contract with Customer": "-22.2",
"Other Revenues": "63.6",
"Expenses": "-23.9",
"Depreciation, Depletion, Amortization": "-2.06",
"Other Expenses": "34.3",
"Operating Expenses": "-52.9",
"General and Administrative Expense": "-5.88",
"Other Net Income": "20.6",
"Comprehensive Net Income": "29.6",
"Economic Capital Ratio": "28.2"
},
"2019": {
"Liabilities, Current": "11.0",
"Liabilities": "15.1",
"ECR before LimitedLiability": "19.1",
"Other Liabilities": "3.39",
"Assets, Current": "12.1",
"Assets": "-5.59",
"Oil and Gas Property": "1.42",
"Property, Plant and Equipment": "-12.2",
"Other Assets": "1.49",
"Revenues": "34.9",
"Net Income": "8.35",
"Other Revenues": "42.9",
"Revenue from Contract with Customer": "-26.3",
"Taxes": "1.45",
"Expenses": "-21.9",
"Other Expenses": "40.7",
"Cost of Goods and Services Sold": "4.40",
"General and Administrative Expense": "-12.4",
"Operating Expenses": "-55.6",
"Comprehensive Net Income": "8.98",
"Economic Capital Ratio": "9.11"
},
"2020": {
"Liabilities, Current": "0.797",
"Liabilities": "0.879",
"Stockholders Equity": "-7.12",
"ECR before LimitedLiability": "-14.9",
"Property, Plant and Equipment": "-14.3",
"Assets": "-12.9",
"Assets, Current": "6.28",
"Other Assets": "0.822",
"Other Revenues": "21.9",
"Revenues": "8.75",
"Net Income": "-13.2",
"Revenue from Contract with Customer": "-11.4",
"Depreciation, Depletion, Amortization": "-0.835",
"Expenses": "-19.7",
"Operating Expenses": "-84.6",
"Cost of Goods and Services Sold": "2.10",
"General and Administrative Expense": "-13.5",
"Other Expenses": "33.6",
"Comprehensive Net Income": "-13.1",
"Other Net Income": "2.31",
"Economic Capital Ratio": "-27.4"
},
"2021": {
"Liabilities": "8.96",
"Stockholders Equity": "4.84",
"ECR before LimitedLiability": "-17.5",
"Liabilities, Current": "6.69",
"Other Liabilities": "4.11",
"Property, Plant and Equipment": "-18.3",
"Assets": "-3.25",
"Oil and Gas Property": "15.6",
"Assets, Current": "-6.66",
"Expenses": "10.3",
"Other Revenues": "-20.6",
"Net Income": "-23.1",
"Other Expenses": "-8.43",
"Cost of Goods and Services Sold": "5.33",
"General and Administrative Expense": "10.0",
"Operating Expenses": "10.3",
"Comprehensive Net Income": "-22.7",
"Gains/Losses on Derivatives": "4.42",
"Other Net Income": "-36.2",
"Revenue from Contract with Customer": "10.6",
"Economic Capital Ratio": "-23.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001001614_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,120",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "2,281",
"Long-term Debt": "13,621",
"Oil and Gas Property": "20,206",
"Operating Expenses": "0",
"Other Assets": "22,673",
"Other Compr. Net Income": "0",
"Other Expenses": "162",
"Other Liabilities": "0",
"Other Net Income": "4,842",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "15,902",
"Assets": "45,999",
"Revenues": "0",
"Expenses": "162",
"Stockholders Equity": "30,097",
"Net Income": "4,680",
"Comprehensive Net Income": "4,680",
"BaseVar": "34,053",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "110%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,382",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,676",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,069",
"Liabilities, Current": "1,365",
"Long-term Debt": "3,178",
"Oil and Gas Property": "8,838",
"Operating Expenses": "0",
"Other Assets": "1,783",
"Other Compr. Net Income": "0",
"Other Expenses": "26,101",
"Other Liabilities": "0",
"Other Net Income": "-39",
"Other Revenues": "6,164",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,543",
"Assets": "12,003",
"Revenues": "6,164",
"Expenses": "30,846",
"Stockholders Equity": "7,460",
"Net Income": "-24,721",
"Comprehensive Net Income": "-24,721",
"BaseVar": "31,243",
"ECR before LimitedLiability": "-325%",
"Economic Capital Ratio": "0.17%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,614",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,139",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,405",
"Liabilities, Current": "791",
"Long-term Debt": "4,469",
"Oil and Gas Property": "5,225",
"Operating Expenses": "0",
"Other Assets": "1,699",
"Other Compr. Net Income": "0",
"Other Expenses": "6,226",
"Other Liabilities": "0",
"Other Net Income": "-101",
"Other Revenues": "4,672",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,260",
"Assets": "8,538",
"Revenues": "4,672",
"Expenses": "8,770",
"Stockholders Equity": "3,278",
"Net Income": "-4,199",
"Comprehensive Net Income": "-4,199",
"BaseVar": "15,296",
"ECR before LimitedLiability": "-52%",
"Economic Capital Ratio": "47%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,498",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "924",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,171",
"Liabilities, Current": "611",
"Long-term Debt": "2,319",
"Oil and Gas Property": "4,720",
"Operating Expenses": "6,028",
"Other Assets": "1,887",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,337",
"Other Liabilities": "0",
"Other Net Income": "-51",
"Other Revenues": "5,263",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,930",
"Assets": "8,105",
"Revenues": "5,263",
"Expenses": "5,786",
"Stockholders Equity": "5,175",
"Net Income": "-574",
"Comprehensive Net Income": "-574",
"BaseVar": "12,400",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "85%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "4,347",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "795",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,245",
"Liabilities, Current": "548",
"Long-term Debt": "2,169",
"Oil and Gas Property": "4,804",
"Operating Expenses": "5,631",
"Other Assets": "333",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,057",
"Other Liabilities": "0",
"Other Net Income": "1,312",
"Other Revenues": "5,871",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,717",
"Assets": "9,484",
"Revenues": "5,871",
"Expenses": "5,614",
"Stockholders Equity": "6,767",
"Net Income": "1,569",
"Comprehensive Net Income": "1,569",
"BaseVar": "14,035",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "123%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,278",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "716",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,302",
"Liabilities, Current": "610",
"Long-term Debt": "1,923",
"Oil and Gas Property": "4,385",
"Operating Expenses": "5,416",
"Other Assets": "259",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,046",
"Other Liabilities": "41",
"Other Net Income": "41",
"Other Revenues": "4,911",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,574",
"Assets": "8,922",
"Revenues": "4,911",
"Expenses": "5,388",
"Stockholders Equity": "6,348",
"Net Income": "-436",
"Comprehensive Net Income": "-436",
"BaseVar": "12,159",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "94%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,328",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "644",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,187",
"Liabilities, Current": "601",
"Long-term Debt": "2,039",
"Oil and Gas Property": "2,897",
"Operating Expenses": "6,855",
"Other Assets": "146",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,831",
"Other Liabilities": "16",
"Other Net Income": "169",
"Other Revenues": "3,038",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,656",
"Assets": "5,371",
"Revenues": "3,038",
"Expenses": "6,855",
"Stockholders Equity": "2,715",
"Net Income": "-3,648",
"Comprehensive Net Income": "-3,648",
"BaseVar": "10,252",
"ECR before LimitedLiability": "-79%",
"Economic Capital Ratio": "39%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "36,726",
"Cost of Goods and Services Sold": "477",
"Deferred Tax Liab., Net": "11,628",
"Depreciation, Depletion, Amortization": "26,015",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "83,615",
"Long-term Debt": "71,298",
"Oil and Gas Property": "345,797",
"Operating Expenses": "31,541",
"Other Assets": "2,525",
"Other Compr. Net Income": "0",
"Other Expenses": "37,507",
"Other Liabilities": "0",
"Other Net Income": "-112,526",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,183",
"Revenue from Contract with Customer": "151,036",
"Taxes": "8,636"
},
"output_variables": {
"Liabilities": "166,541",
"Assets": "388,231",
"Revenues": "151,036",
"Expenses": "104,176",
"Stockholders Equity": "221,690",
"Net Income": "-65,666",
"Comprehensive Net Income": "-65,666",
"BaseVar": "505,384",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "64%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 0.6443852927962819,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001001614.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001001614.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001001614.svg"
},
{
"company_id": "0001104485",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001104485.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001104485.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001104485.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001104485_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001104485_main_keyfigs.svg",
"name": "Northern OIL GAS INC",
"rank": 64,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001104485.svg",
"report_text": "The relative strengths and weaknesses of Northern OIL GAS INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Northern OIL GAS INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Northern OIL GAS INC is the variable Gains/Losses on Derivatives, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 62%, being 26% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001104485_2022_Northern_OIL_GAS_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-4.83",
"Assets": "3.85",
"Stockholders Equity": "6.09",
"ECR before LimitedLiability": "31.6",
"Long-term Debt": "6.91",
"Liabilities, Current": "-4.45",
"Other Liabilities": "-7.94",
"Oil and Gas Property": "-4.87",
"Property, Plant and Equipment": "24.0",
"Gains/Losses on Derivatives": "-2.48",
"Revenues": "6.88",
"Net Income": "17.8",
"Other Revenues": "9.51",
"Other Expenses": "6.78",
"Expenses": "17.1",
"General and Administrative Expense": "6.41",
"Depreciation, Depletion, Amortization": "4.38",
"Taxes": "-2.03",
"Comprehensive Net Income": "17.9",
"Other Net Income": "-5.97",
"Economic Capital Ratio": "14.8"
},
"2012": {
"Other Liabilities": "-18.5",
"Liabilities": "-12.3",
"Stockholders Equity": "-4.87",
"ECR before LimitedLiability": "37.6",
"Liabilities, Current": "4.46",
"Assets": "1.89",
"Oil and Gas Property": "-9.03",
"Other Assets": "-1.68",
"Property, Plant and Equipment": "30.4",
"Revenues": "12.2",
"Net Income": "31.4",
"Other Revenues": "12.4",
"Taxes": "-2.43",
"Expenses": "24.2",
"Operating Expenses": "-2.66",
"Other Expenses": "14.0",
"Depreciation, Depletion, Amortization": "5.78",
"General and Administrative Expense": "8.54",
"Comprehensive Net Income": "31.4",
"Other Net Income": "-5.70",
"Economic Capital Ratio": "12.0"
},
"2013": {
"Liabilities": "-16.0",
"Stockholders Equity": "-8.77",
"ECR before LimitedLiability": "13.3",
"Liabilities, Current": "1.87",
"Long-term Debt": "4.53",
"Other Liabilities": "-24.2",
"Revenues": "7.07",
"Net Income": "19.1",
"Other Revenues": "8.09",
"Taxes": "-2.20",
"Expenses": "24.7",
"Operating Expenses": "-2.97",
"General and Administrative Expense": "7.80",
"Depreciation, Depletion, Amortization": "6.60",
"Other Expenses": "14.4",
"Property, Plant and Equipment": "28.6",
"Assets, Current": "-2.28",
"Oil and Gas Property": "-11.8",
"Comprehensive Net Income": "18.9",
"Other Net Income": "-11.2",
"Economic Capital Ratio": "-3.43"
},
"2014": {
"Other Liabilities": "-16.9",
"Liabilities": "-18.2",
"Stockholders Equity": "-10.7",
"ECR before LimitedLiability": "32.3",
"Long-term Debt": "-2.36",
"Liabilities, Current": "1.25",
"Revenues": "15.5",
"Net Income": "32.3",
"Other Revenues": "16.8",
"Expenses": "30.6",
"General and Administrative Expense": "7.27",
"Depreciation, Depletion, Amortization": "6.60",
"Taxes": "-1.96",
"Other Expenses": "16.9",
"Other Assets": "-1.34",
"Property, Plant and Equipment": "25.8",
"Oil and Gas Property": "-9.55",
"Assets, Current": "-1.84",
"Comprehensive Net Income": "32.3",
"Other Net Income": "-9.25",
"Economic Capital Ratio": "7.28"
},
"2015": {
"Liabilities, Current": "-1.55",
"Liabilities": "3.21",
"Stockholders Equity": "-15.9",
"ECR before LimitedLiability": "-9.90",
"Other Liabilities": "6.16",
"Assets, Current": "-3.92",
"Assets": "-19.6",
"Other Assets": "-0.813",
"Oil and Gas Property": "-19.9",
"Property, Plant and Equipment": "4.90",
"Revenues": "2.57",
"Net Income": "-10.3",
"Gains/Losses on Derivatives": "2.05",
"Depreciation, Depletion, Amortization": "-1.16",
"Expenses": "-8.67",
"Other Expenses": "13.5",
"Operating Expenses": "-49.5",
"General and Administrative Expense": "3.39",
"Comprehensive Net Income": "-9.95",
"Other Net Income": "-4.33",
"Economic Capital Ratio": "-31.6"
},
"2016": {
"Long-term Debt": "-3.31",
"Liabilities": "-2.10",
"Stockholders Equity": "-18.8",
"ECR before LimitedLiability": "-19.3",
"Other Assets": "1.28",
"Assets": "-15.5",
"Assets, Current": "-6.05",
"Oil and Gas Property": "-13.3",
"Gains/Losses on Derivatives": "-0.683",
"Revenues": "0.812",
"Net Income": "-6.23",
"Other Revenues": "1.50",
"Taxes": "-0.684",
"Expenses": "-0.729",
"General and Administrative Expense": "3.93",
"Depreciation, Depletion, Amortization": "3.73",
"Operating Expenses": "-13.8",
"Other Expenses": "7.85",
"Other Net Income": "-6.31",
"Comprehensive Net Income": "-6.17",
"Economic Capital Ratio": "-37.8"
},
"2017": {
"Long-term Debt": "-31.5",
"Liabilities": "-17.2",
"Assets": "-2.44",
"Stockholders Equity": "-34.6",
"ECR before LimitedLiability": "-22.3",
"Other Liabilities": "0.475",
"Liabilities, Current": "0.398",
"Oil and Gas Property": "-2.43",
"Property, Plant and Equipment": "-0.194",
"Gains/Losses on Derivatives": "-0.348",
"Revenues": "0.793",
"Net Income": "2.39",
"Other Revenues": "1.37",
"Expenses": "5.49",
"Taxes": "-0.305",
"Other Expenses": "1.35",
"General and Administrative Expense": "1.94",
"Depreciation, Depletion, Amortization": "1.50",
"Comprehensive Net Income": "2.39",
"Other Net Income": "-2.02",
"Economic Capital Ratio": "-33.9"
},
"2018": {
"Liabilities": "-13.9",
"Assets": "-7.02",
"Stockholders Equity": "-20.2",
"Economic Capital Ratio": "-12.9",
"Liabilities, Current": "3.50",
"Other Liabilities": "6.20",
"Long-term Debt": "-27.0",
"Property, Plant and Equipment": "9.30",
"Oil and Gas Property": "-12.4",
"Gains/Losses on Derivatives": "15.4",
"Revenues": "14.2",
"Net Income": "18.6",
"Revenue from Contract with Customer": "-17.9",
"Other Revenues": "19.3",
"Cost of Goods and Services Sold": "-4.20",
"Expenses": "27.5",
"Depreciation, Depletion, Amortization": "7.66",
"Other Expenses": "14.6",
"General and Administrative Expense": "8.45",
"Other Net Income": "-19.7",
"Comprehensive Net Income": "18.6"
},
"2019": {
"Liabilities": "-19.8",
"Stockholders Equity": "-17.5",
"ECR before LimitedLiability": "-9.95",
"Long-term Debt": "-29.4",
"Gains/Losses on Derivatives": "-8.71",
"Revenues": "-6.28",
"Net Income": "7.04",
"Other Revenues": "11.7",
"Revenue from Contract with Customer": "-21.3",
"Expenses": "11.5",
"Other Expenses": "-4.87",
"Depreciation, Depletion, Amortization": "8.98",
"Cost of Goods and Services Sold": "-4.89",
"General and Administrative Expense": "5.18",
"Operating Expenses": "11.4",
"Oil and Gas Property": "-14.6",
"Assets, Current": "-4.56",
"Property, Plant and Equipment": "11.8",
"Comprehensive Net Income": "7.54",
"Other Net Income": "-9.08",
"Economic Capital Ratio": "-19.9"
},
"2020": {
"Property, Plant and Equipment": "-3.78",
"Assets": "-23.7",
"Stockholders Equity": "-20.5",
"ECR before LimitedLiability": "-30.5",
"Assets, Current": "-7.37",
"Oil and Gas Property": "-18.2",
"Other Revenues": "5.31",
"Revenues": "2.80",
"Net Income": "-19.6",
"Revenue from Contract with Customer": "-12.1",
"Gains/Losses on Derivatives": "7.81",
"Depreciation, Depletion, Amortization": "4.60",
"Expenses": "-20.3",
"Operating Expenses": "10.9",
"Cost of Goods and Services Sold": "-2.92",
"General and Administrative Expense": "3.41",
"Other Expenses": "-30.9",
"Long-term Debt": "3.25",
"Comprehensive Net Income": "-19.4",
"Other Net Income": "-2.14",
"Economic Capital Ratio": "-43.0"
},
"2021": {
"Liabilities": "-17.6",
"Stockholders Equity": "-17.8",
"ECR before LimitedLiability": "-19.8",
"Liabilities, Current": "5.53",
"Long-term Debt": "-30.5",
"Property, Plant and Equipment": "8.59",
"Assets": "-3.67",
"Expenses": "8.00",
"Oil and Gas Property": "-13.5",
"Assets, Current": "-3.76",
"Other Revenues": "17.2",
"Revenues": "-7.21",
"Gains/Losses on Derivatives": "-32.5",
"Revenue from Contract with Customer": "-31.0",
"Taxes": "-4.85",
"Other Expenses": "-6.02",
"Cost of Goods and Services Sold": "-9.60",
"Depreciation, Depletion, Amortization": "7.38",
"General and Administrative Expense": "5.29",
"Operating Expenses": "8.41",
"Economic Capital Ratio": "-25.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001104485_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "80,505",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-13,408",
"General and Administrative Expense": "13,625",
"Liabilities, Current": "119,661",
"Long-term Debt": "3,534",
"Oil and Gas Property": "0",
"Operating Expenses": "82,139",
"Other Assets": "1,386",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,090",
"Other Liabilities": "105,829",
"Other Net Income": "0",
"Other Revenues": "162,797",
"Property, Plant and Equipment": "643,703",
"Revenue from Contract with Customer": "0",
"Taxes": "14,301"
},
"output_variables": {
"Liabilities": "229,024",
"Assets": "725,594",
"Revenues": "149,389",
"Expenses": "108,974",
"Stockholders Equity": "496,570",
"Net Income": "40,415",
"Comprehensive Net Income": "40,415",
"BaseVar": "637,494",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "106%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "94,215",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-391",
"General and Administrative Expense": "22,645",
"Liabilities, Current": "100,457",
"Long-term Debt": "128,118",
"Oil and Gas Property": "0",
"Operating Expenses": "182,436",
"Other Assets": "13,476",
"Other Compr. Net Income": "62",
"Other Expenses": "-8,129",
"Other Liabilities": "376,175",
"Other Net Income": "-13,850",
"Other Revenues": "311,964",
"Property, Plant and Equipment": "1,083,245",
"Revenue from Contract with Customer": "0",
"Taxes": "28,486"
},
"output_variables": {
"Liabilities": "604,750",
"Assets": "1,190,935",
"Revenues": "311,573",
"Expenses": "225,438",
"Stockholders Equity": "586,185",
"Net Income": "72,285",
"Comprehensive Net Income": "72,347",
"BaseVar": "1,239,415",
"ECR before LimitedLiability": "43%",
"Economic Capital Ratio": "92%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "104,388",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-12,199",
"General and Administrative Expense": "16,575",
"Liabilities, Current": "194,088",
"Long-term Debt": "79,470",
"Oil and Gas Property": "0",
"Operating Expenses": "217,777",
"Other Assets": "17,906",
"Other Compr. Net Income": "0",
"Other Expenses": "-19,767",
"Other Liabilities": "626,214",
"Other Net Income": "-33,162",
"Other Revenues": "347,973",
"Property, Plant and Equipment": "1,397,307",
"Revenue from Contract with Customer": "0",
"Taxes": "34,959"
},
"output_variables": {
"Liabilities": "899,772",
"Assets": "1,519,600",
"Revenues": "335,774",
"Expenses": "249,545",
"Stockholders Equity": "619,828",
"Net Income": "53,067",
"Comprehensive Net Income": "53,067",
"BaseVar": "1,593,144",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "82%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "225,988",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-7,863",
"General and Administrative Expense": "17,602",
"Liabilities, Current": "285,734",
"Long-term Debt": "303,685",
"Oil and Gas Property": "0",
"Operating Expenses": "289,855",
"Other Assets": "38,832",
"Other Compr. Net Income": "0",
"Other Expenses": "38,091",
"Other Liabilities": "666,466",
"Other Net Income": "-42,058",
"Other Revenues": "602,890",
"Property, Plant and Equipment": "1,761,927",
"Revenue from Contract with Customer": "0",
"Taxes": "43,674"
},
"output_variables": {
"Liabilities": "1,255,885",
"Assets": "2,026,746",
"Revenues": "595,027",
"Expenses": "389,222",
"Stockholders Equity": "770,862",
"Net Income": "163,746",
"Comprehensive Net Income": "163,746",
"BaseVar": "2,277,626",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "86%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "128,815",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "137,770",
"Gains/Losses on Derivatives": "72,383",
"General and Administrative Expense": "19,042",
"Liabilities, Current": "78,115",
"Long-term Debt": "155,628",
"Oil and Gas Property": "0",
"Operating Expenses": "1,394,446",
"Other Assets": "15,810",
"Other Compr. Net Income": "0",
"Other Expenses": "-380,803",
"Other Liabilities": "697,805",
"Other Net Income": "-58,390",
"Other Revenues": "202,675",
"Property, Plant and Equipment": "589,320",
"Revenue from Contract with Customer": "0",
"Taxes": "21,567"
},
"output_variables": {
"Liabilities": "931,548",
"Assets": "733,945",
"Revenues": "275,057",
"Expenses": "1,192,021",
"Stockholders Equity": "-197,602",
"Net Income": "-975,355",
"Comprehensive Net Income": "-975,355",
"BaseVar": "1,778,538",
"ECR before LimitedLiability": "-157%",
"Economic Capital Ratio": "14%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "46,894",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-14,819",
"General and Administrative Expense": "14,758",
"Liabilities, Current": "77,444",
"Long-term Debt": "841,511",
"Oil and Gas Property": "0",
"Operating Expenses": "374,208",
"Other Assets": "8,430",
"Other Compr. Net Income": "0",
"Other Expenses": "-31,673",
"Other Liabilities": "0",
"Other Net Income": "-65,591",
"Other Revenues": "159,722",
"Property, Plant and Equipment": "376,208",
"Revenue from Contract with Customer": "0",
"Taxes": "15,514"
},
"output_variables": {
"Liabilities": "918,955",
"Assets": "431,533",
"Revenues": "144,903",
"Expenses": "372,806",
"Stockholders Equity": "-487,422",
"Net Income": "-293,494",
"Comprehensive Net Income": "-293,494",
"BaseVar": "1,036,890",
"ECR before LimitedLiability": "-90%",
"Economic Capital Ratio": "35%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "152,758",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-14,667",
"General and Administrative Expense": "18,988",
"Liabilities, Current": "123,575",
"Long-term Debt": "999,519",
"Oil and Gas Property": "0",
"Operating Expenses": "148,825",
"Other Assets": "6,276",
"Other Compr. Net Income": "0",
"Other Expenses": "-41,162",
"Other Liabilities": "0",
"Other Net Income": "-71,258",
"Other Revenues": "223,986",
"Property, Plant and Equipment": "473,220",
"Revenue from Contract with Customer": "0",
"Taxes": "20,604"
},
"output_variables": {
"Liabilities": "1,123,094",
"Assets": "632,254",
"Revenues": "209,320",
"Expenses": "147,255",
"Stockholders Equity": "-490,841",
"Net Income": "-9,194",
"Comprehensive Net Income": "-9,194",
"BaseVar": "1,142,930",
"ECR before LimitedLiability": "-29%",
"Economic Capital Ratio": "52%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "228,415",
"Cost of Goods and Services Sold": "66,646",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "185,006",
"General and Administrative Expense": "14,568",
"Liabilities, Current": "231,526",
"Long-term Debt": "842,254",
"Oil and Gas Property": "0",
"Operating Expenses": "246,296",
"Other Assets": "72,486",
"Other Compr. Net Income": "0",
"Other Expenses": "-126,571",
"Other Liabilities": "0",
"Other Net Income": "-288,994",
"Other Revenues": "493,918",
"Property, Plant and Equipment": "1,202,745",
"Revenue from Contract with Customer": "0",
"Taxes": "45,302"
},
"output_variables": {
"Liabilities": "1,073,780",
"Assets": "1,503,645",
"Revenues": "678,924",
"Expenses": "246,241",
"Stockholders Equity": "429,865",
"Net Income": "143,689",
"Comprehensive Net Income": "143,689",
"BaseVar": "2,041,492",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "82%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "133,037",
"Cost of Goods and Services Sold": "118,899",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-128,837",
"General and Administrative Expense": "23,624",
"Liabilities, Current": "203,477",
"Long-term Debt": "1,143,344",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "23,835",
"Other Compr. Net Income": "0",
"Other Expenses": "216,599",
"Other Liabilities": "1.0",
"Other Net Income": "-131,827",
"Other Revenues": "601,239",
"Property, Plant and Equipment": "1,748,593",
"Revenue from Contract with Customer": "0",
"Taxes": "57,771"
},
"output_variables": {
"Liabilities": "1,346,822",
"Assets": "1,905,465",
"Revenues": "472,402",
"Expenses": "416,893",
"Stockholders Equity": "558,643",
"Net Income": "-76,318",
"Comprehensive Net Income": "-76,318",
"BaseVar": "2,259,239",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "65%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "125,629",
"Cost of Goods and Services Sold": "116,336",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "228,141",
"General and Administrative Expense": "18,546",
"Liabilities, Current": "182,475",
"Long-term Debt": "912,918",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "11,256",
"Other Compr. Net Income": "0",
"Other Expenses": "1,228,622",
"Other Liabilities": "0",
"Other Net Income": "-64,964",
"Other Revenues": "324,069",
"Property, Plant and Equipment": "735,204",
"Revenue from Contract with Customer": "0",
"Taxes": "29,783"
},
"output_variables": {
"Liabilities": "1,095,393",
"Assets": "872,089",
"Revenues": "552,210",
"Expenses": "1,393,287",
"Stockholders Equity": "-223,304",
"Net Income": "-906,041",
"Comprehensive Net Income": "-906,041",
"BaseVar": "2,230,227",
"ECR before LimitedLiability": "-126%",
"Economic Capital Ratio": "23%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "215,328",
"Cost of Goods and Services Sold": "170,817",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-478,193",
"General and Administrative Expense": "30,341",
"Liabilities, Current": "327,557",
"Long-term Debt": "980,174",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "54,196",
"Other Compr. Net Income": "0",
"Other Expenses": "141,061",
"Other Liabilities": "0",
"Other Net Income": "-71,365",
"Other Revenues": "975,092",
"Property, Plant and Equipment": "1,253,342",
"Revenue from Contract with Customer": "0",
"Taxes": "76,954"
},
"output_variables": {
"Liabilities": "1,307,731",
"Assets": "1,522,866",
"Revenues": "496,899",
"Expenses": "419,173",
"Stockholders Equity": "215,135",
"Net Income": "6,361",
"Comprehensive Net Income": "6,361",
"BaseVar": "2,027,509",
"ECR before LimitedLiability": "8.2%",
"Economic Capital Ratio": "62%"
}
}
},
"top_rated": false,
"trend": 14.0,
"value": 0.6212465715492368,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001104485.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001104485.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001104485.svg"
},
{
"company_id": "0000023194",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000023194.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000023194.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000023194.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000023194_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000023194_main_keyfigs.svg",
"name": "Comstock Resources INC",
"rank": 65,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000023194.svg",
"report_text": "The relative strengths and weaknesses of Comstock Resources INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Comstock Resources INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 8.1% points.The greatest weakness of Comstock Resources INC is the variable Long-term Debt, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 61%, being 27% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000023194_2022_Comstock_Resources_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "-12.3",
"Stockholders Equity": "-6.08",
"ECR before LimitedLiability": "-17.9",
"Long-term Debt": "-13.3",
"Other Liabilities": "-2.15",
"Liabilities, Current": "2.94",
"Assets, Current": "-1.19",
"Assets": "1.49",
"Property, Plant and Equipment": "15.2",
"Other Assets": "-2.88",
"Oil and Gas Property": "-4.92",
"Revenues": "-27.1",
"Net Income": "-5.39",
"Other Revenues": "-27.0",
"Operating Expenses": "-18.0",
"Expenses": "7.50",
"Depreciation, Depletion, Amortization": "-8.81",
"Other Expenses": "32.3",
"Comprehensive Net Income": "-5.30",
"Other Net Income": "18.0",
"Economic Capital Ratio": "-17.0"
},
"2011": {
"Liabilities": "-23.0",
"Stockholders Equity": "-13.7",
"Economic Capital Ratio": "-16.3",
"Long-term Debt": "-27.7",
"Liabilities, Current": "4.00",
"Assets, Current": "-5.36",
"Assets": "1.70",
"Other Assets": "-3.65",
"Oil and Gas Property": "-11.5",
"Property, Plant and Equipment": "23.1",
"Revenues": "-22.1",
"Net Income": "9.69",
"Other Revenues": "-22.1",
"Other Expenses": "21.1",
"Expenses": "20.0",
"General and Administrative Expense": "8.73",
"Depreciation, Depletion, Amortization": "-9.43",
"Operating Expenses": "-5.53",
"Taxes": "0.663",
"Comprehensive Net Income": "9.79",
"Other Net Income": "15.5"
},
"2012": {
"Other Liabilities": "1.96",
"Liabilities": "-20.0",
"Stockholders Equity": "-12.8",
"ECR before LimitedLiability": "14.7",
"Liabilities, Current": "5.96",
"Long-term Debt": "-30.9",
"Assets, Current": "-4.56",
"Assets": "1.83",
"Oil and Gas Property": "-14.7",
"Other Assets": "-2.92",
"Property, Plant and Equipment": "18.4",
"Expenses": "14.9",
"Net Income": "14.7",
"Other Net Income": "-5.56",
"Operating Expenses": "-12.4",
"Other Expenses": "16.7",
"Depreciation, Depletion, Amortization": "-12.8",
"General and Administrative Expense": "10.4",
"Comprehensive Net Income": "14.7",
"Other Compr. Net Income": "-0.895",
"Economic Capital Ratio": "-10.8"
},
"2013": {
"Liabilities": "-13.5",
"Stockholders Equity": "-6.97",
"ECR before LimitedLiability": "13.5",
"Liabilities, Current": "4.33",
"Long-term Debt": "-20.3",
"Other Assets": "-1.72",
"Assets": "1.73",
"Property, Plant and Equipment": "29.3",
"Assets, Current": "-3.64",
"Oil and Gas Property": "-11.9",
"Revenues": "3.97",
"Net Income": "17.2",
"Other Revenues": "3.91",
"Expenses": "18.9",
"Operating Expenses": "-13.9",
"General and Administrative Expense": "7.19",
"Depreciation, Depletion, Amortization": "-13.5",
"Other Expenses": "29.2",
"Comprehensive Net Income": "16.6",
"Other Net Income": "-5.34",
"Economic Capital Ratio": "-3.19"
},
"2014": {
"Other Liabilities": "2.10",
"Liabilities": "-17.5",
"Stockholders Equity": "-11.7",
"ECR before LimitedLiability": "18.8",
"Long-term Debt": "-27.7",
"Liabilities, Current": "5.63",
"Revenues": "9.67",
"Net Income": "18.7",
"Other Revenues": "10.6",
"Operating Expenses": "-14.7",
"Expenses": "18.8",
"General and Administrative Expense": "7.27",
"Depreciation, Depletion, Amortization": "-14.7",
"Other Expenses": "21.6",
"Other Assets": "-2.37",
"Property, Plant and Equipment": "20.9",
"Oil and Gas Property": "-13.0",
"Assets, Current": "-5.74",
"Comprehensive Net Income": "18.7",
"Other Net Income": "-10.4",
"Economic Capital Ratio": "-6.26"
},
"2015": {
"Liabilities": "0.875",
"Stockholders Equity": "-13.3",
"ECR before LimitedLiability": "4.66",
"Long-term Debt": "1.79",
"Assets, Current": "-3.44",
"Assets": "-9.35",
"Other Assets": "-1.22",
"Oil and Gas Property": "-14.7",
"Property, Plant and Equipment": "14.3",
"Other Revenues": "-7.61",
"Revenues": "-8.11",
"Net Income": "-4.67",
"Gains/Losses on Derivatives": "-0.504",
"Depreciation, Depletion, Amortization": "-6.26",
"Expenses": "-1.55",
"Other Expenses": "24.1",
"Operating Expenses": "-25.4",
"General and Administrative Expense": "4.05",
"Comprehensive Net Income": "-4.36",
"Other Net Income": "4.83",
"Economic Capital Ratio": "-17.0"
},
"2016": {
"Long-term Debt": "-19.6",
"Liabilities": "-3.37",
"Assets": "-2.31",
"Stockholders Equity": "-21.6",
"ECR before LimitedLiability": "-2.51",
"Other Liabilities": "0.427",
"Liabilities, Current": "0.757",
"Property, Plant and Equipment": "4.32",
"Assets, Current": "-1.36",
"Oil and Gas Property": "-2.49",
"Revenues": "-2.32",
"Net Income": "2.98",
"Other Revenues": "-2.35",
"Expenses": "2.90",
"General and Administrative Expense": "1.84",
"Depreciation, Depletion, Amortization": "-1.09",
"Operating Expenses": "-2.39",
"Other Expenses": "8.30",
"Other Net Income": "4.72",
"Comprehensive Net Income": "3.02",
"Economic Capital Ratio": "-21.0"
},
"2017": {
"Long-term Debt": "-20.8",
"Liabilities": "-11.4",
"Stockholders Equity": "-22.9",
"ECR before LimitedLiability": "-22.3",
"Other Liabilities": "0.383",
"Liabilities, Current": "0.244",
"Other Assets": "0.265",
"Assets": "-2.03",
"Expenses": "3.15",
"Assets, Current": "1.17",
"Oil and Gas Property": "-2.35",
"Property, Plant and Equipment": "0.330",
"Revenues": "-2.31",
"Other Revenues": "-2.28",
"Operating Expenses": "-1.19",
"Taxes": "0.152",
"Other Expenses": "4.22",
"General and Administrative Expense": "1.67",
"Depreciation, Depletion, Amortization": "-0.908",
"Other Net Income": "1.38",
"Economic Capital Ratio": "-33.9"
},
"2019": {
"Liabilities, Current": "4.36",
"Liabilities": "-22.4",
"Stockholders Equity": "-11.1",
"Economic Capital Ratio": "-9.73",
"Long-term Debt": "-28.0",
"Assets, Current": "-3.26",
"Assets": "3.85",
"Oil and Gas Property": "-10.9",
"Property, Plant and Equipment": "21.2",
"Other Assets": "3.83",
"Revenues": "-11.3",
"Net Income": "13.5",
"Other Revenues": "-13.6",
"Revenue from Contract with Customer": "2.41",
"Expenses": "21.5",
"Other Expenses": "17.3",
"Cost of Goods and Services Sold": "2.91",
"General and Administrative Expense": "4.86",
"Operating Expenses": "4.29",
"Comprehensive Net Income": "13.9",
"Other Net Income": "-4.08"
},
"2020": {
"Liabilities, Current": "4.64",
"Liabilities": "-20.1",
"Assets": "5.66",
"Stockholders Equity": "-8.84",
"ECR before LimitedLiability": "16.6",
"Long-term Debt": "-28.4",
"Other Liabilities": "3.54",
"Property, Plant and Equipment": "16.7",
"Assets, Current": "-5.00",
"Oil and Gas Property": "-11.1",
"Other Revenues": "-11.2",
"Revenues": "-6.07",
"Net Income": "16.5",
"Revenue from Contract with Customer": "6.29",
"Depreciation, Depletion, Amortization": "-4.05",
"Expenses": "17.9",
"General and Administrative Expense": "6.15",
"Other Expenses": "17.1",
"Comprehensive Net Income": "16.5",
"Other Net Income": "-5.58",
"Economic Capital Ratio": "4.07"
},
"2021": {
"Liabilities": "-9.03",
"Stockholders Equity": "-14.6",
"ECR before LimitedLiability": "-20.7",
"Liabilities, Current": "7.11",
"Long-term Debt": "-25.8",
"Property, Plant and Equipment": "8.11",
"Assets": "-6.27",
"Oil and Gas Property": "-15.0",
"Assets, Current": "-7.64",
"Expenses": "7.95",
"Other Revenues": "-18.7",
"Net Income": "-4.79",
"Other Expenses": "7.67",
"Cost of Goods and Services Sold": "4.95",
"Depreciation, Depletion, Amortization": "-5.49",
"General and Administrative Expense": "7.07",
"Operating Expenses": "-5.61",
"Comprehensive Net Income": "-4.38",
"Other Net Income": "-25.3",
"Revenue from Contract with Customer": "7.28",
"Economic Capital Ratio": "-26.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000023194_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "135,731",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "213,809",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "37,200",
"Liabilities, Current": "155,064",
"Long-term Debt": "515,952",
"Oil and Gas Property": "0",
"Operating Expenses": "361,145",
"Other Assets": "12,235",
"Other Compr. Net Income": "0",
"Other Expenses": "-265,749",
"Other Liabilities": "224,667",
"Other Net Income": "336,713",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,816,248",
"Revenue from Contract with Customer": "0",
"Taxes": "9,894"
},
"output_variables": {
"Liabilities": "895,683",
"Assets": "1,964,214",
"Revenues": "0",
"Expenses": "356,299",
"Stockholders Equity": "1,068,531",
"Net Income": "-19,586",
"Comprehensive Net Income": "-19,586",
"BaseVar": "1,859,616",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "86%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "113,090",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "290,776",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "35,172",
"Liabilities, Current": "187,207",
"Long-term Debt": "1,213,347",
"Oil and Gas Property": "0",
"Operating Expenses": "475,683",
"Other Assets": "16,949",
"Other Compr. Net Income": "0",
"Other Expenses": "-340,572",
"Other Liabilities": "201,705",
"Other Net Income": "427,587",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,509,845",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,602,259",
"Assets": "2,639,884",
"Revenues": "0",
"Expenses": "461,059",
"Stockholders Equity": "1,037,625",
"Net Income": "-33,472",
"Comprehensive Net Income": "-33,472",
"BaseVar": "2,672,032",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "75%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "77,146",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "365,286",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "33,798",
"Liabilities, Current": "139,058",
"Long-term Debt": "1,344,650",
"Oil and Gas Property": "0",
"Operating Expenses": "587,854",
"Other Assets": "19,944",
"Other Compr. Net Income": "-16,058",
"Other Expenses": "-446,438",
"Other Liabilities": "149,901",
"Other Net Income": "-15,754",
"Other Revenues": "456,194",
"Property, Plant and Equipment": "2,470,053",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,633,609",
"Assets": "2,567,143",
"Revenues": "456,194",
"Expenses": "540,500",
"Stockholders Equity": "933,534",
"Net Income": "-100,060",
"Comprehensive Net Income": "-116,118",
"BaseVar": "2,738,050",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "69%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "57,134",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "337,134",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "34,767",
"Liabilities, Current": "194,995",
"Long-term Debt": "815,372",
"Oil and Gas Property": "0",
"Operating Expenses": "492,622",
"Other Assets": "15,529",
"Other Compr. Net Income": "-4,418",
"Other Expenses": "-428,058",
"Other Liabilities": "177,026",
"Other Net Income": "57,204",
"Other Revenues": "420,290",
"Property, Plant and Equipment": "2,066,735",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,187,393",
"Assets": "2,139,398",
"Revenues": "420,290",
"Expenses": "436,465",
"Stockholders Equity": "952,005",
"Net Income": "41,029",
"Comprehensive Net Income": "36,611",
"BaseVar": "2,232,789",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "83%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "61,217",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "378,275",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "32,379",
"Liabilities, Current": "162,171",
"Long-term Debt": "1,087,347",
"Oil and Gas Property": "0",
"Operating Expenses": "587,302",
"Other Assets": "14,951",
"Other Compr. Net Income": "0",
"Other Expenses": "-435,343",
"Other Liabilities": "154,547",
"Other Net Income": "-49,729",
"Other Revenues": "555,231",
"Property, Plant and Equipment": "2,198,169",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,404,065",
"Assets": "2,274,337",
"Revenues": "555,231",
"Expenses": "562,613",
"Stockholders Equity": "870,272",
"Net Income": "-57,111",
"Comprehensive Net Income": "-57,111",
"BaseVar": "2,563,096",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "156,238",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "321,323",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "23,541",
"Liabilities, Current": "95,720",
"Long-term Debt": "1,269,423",
"Oil and Gas Property": "0",
"Operating Expenses": "1,418,076",
"Other Assets": "1,192",
"Other Compr. Net Income": "0",
"Other Expenses": "-499,309",
"Other Liabilities": "1,965",
"Other Net Income": "216,522",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,038,420",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,367,108",
"Assets": "1,195,850",
"Revenues": "0",
"Expenses": "1,263,631",
"Stockholders Equity": "-171,258",
"Net Income": "-1,047,109",
"Comprehensive Net Income": "-1,047,109",
"BaseVar": "2,199,174",
"ECR before LimitedLiability": "-108%",
"Economic Capital Ratio": "29%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "90,172",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "141,487",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "23,963",
"Liabilities, Current": "91,707",
"Long-term Debt": "1,060,310",
"Oil and Gas Property": "0",
"Operating Expenses": "359,496",
"Other Assets": "1,040",
"Other Compr. Net Income": "0",
"Other Expenses": "-158,281",
"Other Liabilities": "9,126",
"Other Net Income": "231,531",
"Other Revenues": "0",
"Property, Plant and Equipment": "798,662",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,161,143",
"Assets": "889,874",
"Revenues": "0",
"Expenses": "366,665",
"Stockholders Equity": "-271,269",
"Net Income": "-135,134",
"Comprehensive Net Income": "-135,134",
"BaseVar": "1,396,390",
"ECR before LimitedLiability": "-30%",
"Economic Capital Ratio": "52%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "302,505",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "123,557",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "26,137",
"Liabilities, Current": "168,489",
"Long-term Debt": "1,120,936",
"Oil and Gas Property": "0",
"Operating Expenses": "255,514",
"Other Assets": "19,985",
"Other Compr. Net Income": "0",
"Other Expenses": "-167,638",
"Other Liabilities": "10,266",
"Other Net Income": "126,165",
"Other Revenues": "0",
"Property, Plant and Equipment": "607,929",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,299,691",
"Assets": "930,419",
"Revenues": "0",
"Expenses": "237,570",
"Stockholders Equity": "-369,272",
"Net Income": "-111,405",
"Comprehensive Net Income": "-111,405",
"BaseVar": "1,340,571",
"ECR before LimitedLiability": "-29%",
"Economic Capital Ratio": "52%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "289,685",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "276,526",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "29,244",
"Liabilities, Current": "392,376",
"Long-term Debt": "2,530,369",
"Oil and Gas Property": "0",
"Operating Expenses": "493,803",
"Other Assets": "358,634",
"Other Compr. Net Income": "0",
"Other Expenses": "-277,967",
"Other Liabilities": "211,772",
"Other Net Income": "-150,194",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,008,803",
"Revenue from Contract with Customer": "768,689",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,134,517",
"Assets": "4,657,122",
"Revenues": "768,689",
"Expenses": "521,606",
"Stockholders Equity": "1,522,605",
"Net Income": "96,889",
"Comprehensive Net Income": "96,889",
"BaseVar": "4,788,923",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "75%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "199,810",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "200,583",
"Depreciation, Depletion, Amortization": "417,112",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "32,040",
"Liabilities, Current": "441,592",
"Long-term Debt": "2,540,035",
"Oil and Gas Property": "0",
"Operating Expenses": "695,163",
"Other Assets": "339,623",
"Other Compr. Net Income": "0",
"Other Expenses": "-458,362",
"Other Liabilities": "0",
"Other Net Income": "-224,659",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,084,550",
"Revenue from Contract with Customer": "858,195",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,182,210",
"Assets": "4,623,983",
"Revenues": "858,195",
"Expenses": "685,953",
"Stockholders Equity": "1,441,773",
"Net Income": "-52,417",
"Comprehensive Net Income": "-52,417",
"BaseVar": "4,999,757",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "70%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "318,736",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "197,417",
"Depreciation, Depletion, Amortization": "469,388",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "34,943",
"Liabilities, Current": "633,984",
"Long-term Debt": "2,649,049",
"Oil and Gas Property": "0",
"Operating Expenses": "949,956",
"Other Assets": "342,347",
"Other Compr. Net Income": "0",
"Other Expenses": "-492,928",
"Other Liabilities": "0",
"Other Net Income": "-1,131,096",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,007,146",
"Revenue from Contract with Customer": "1,850,730",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,480,450",
"Assets": "4,668,229",
"Revenues": "1,850,730",
"Expenses": "961,359",
"Stockholders Equity": "1,187,779",
"Net Income": "-241,725",
"Comprehensive Net Income": "-241,725",
"BaseVar": "6,519,114",
"ECR before LimitedLiability": "7.2%",
"Economic Capital Ratio": "61%"
}
}
},
"top_rated": false,
"trend": -32.0,
"value": 0.6122884260482607,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000023194.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000023194.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000023194.svg"
},
{
"company_id": "0001724965",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001724965.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001724965.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001724965.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001724965_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001724965_main_keyfigs.svg",
"name": "Talos Energy INC",
"rank": 66,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001724965.svg",
"report_text": "The relative strengths and weaknesses of Talos Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Talos Energy INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 10% points.The greatest weakness of Talos Energy INC is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 60%, being 27% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001724965_2022_Talos_Energy_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities": "-9.86",
"Assets": "-3.21",
"Stockholders Equity": "-11.9",
"ECR before LimitedLiability": "8.66",
"Liabilities, Current": "2.41",
"Other Liabilities": "6.07",
"Long-term Debt": "-20.8",
"Property, Plant and Equipment": "12.4",
"Oil and Gas Property": "-10.1",
"Revenues": "6.93",
"Net Income": "17.4",
"Revenue from Contract with Customer": "-16.5",
"Other Revenues": "26.9",
"Expenses": "4.87",
"Depreciation, Depletion, Amortization": "-7.25",
"Other Expenses": "-10.6",
"Operating Expenses": "18.1",
"General and Administrative Expense": "4.40",
"Other Net Income": "4.91",
"Comprehensive Net Income": "17.5",
"Economic Capital Ratio": "-5.74"
},
"2019": {
"Liabilities, Current": "2.71",
"Liabilities": "-11.1",
"Assets": "-2.85",
"Stockholders Equity": "-11.8",
"ECR before LimitedLiability": "6.36",
"Long-term Debt": "-18.3",
"Oil and Gas Property": "-11.4",
"Property, Plant and Equipment": "17.1",
"Revenues": "7.23",
"Net Income": "16.0",
"Other Revenues": "27.4",
"Revenue from Contract with Customer": "-21.0",
"Expenses": "13.4",
"Other Expenses": "-7.22",
"Depreciation, Depletion, Amortization": "-8.51",
"Cost of Goods and Services Sold": "3.51",
"General and Administrative Expense": "2.85",
"Operating Expenses": "23.3",
"Comprehensive Net Income": "16.6",
"Other Net Income": "-4.57",
"Economic Capital Ratio": "-3.58"
},
"2020": {
"Liabilities": "-9.02",
"Stockholders Equity": "-8.44",
"Long-term Debt": "-17.8",
"Other Liabilities": "0.141",
"Other Revenues": "1.17",
"Revenues": "-3.84",
"Net Income": "0.719",
"Revenue from Contract with Customer": "-17.8",
"Depreciation, Depletion, Amortization": "-4.23",
"Expenses": "1.02",
"Operating Expenses": "2.70",
"Cost of Goods and Services Sold": "0.141",
"General and Administrative Expense": "0.199",
"Other Expenses": "-7.04",
"Property, Plant and Equipment": "4.62",
"ECR before LimitedLiability": "0.580",
"Oil and Gas Property": "-12.8",
"Assets, Current": "-1.29",
"Comprehensive Net Income": "0.747",
"Other Net Income": "0.256",
"Economic Capital Ratio": "-12.0"
},
"2021": {
"Liabilities": "-5.96",
"Stockholders Equity": "-15.1",
"ECR before LimitedLiability": "-21.5",
"Liabilities, Current": "6.31",
"Long-term Debt": "-20.7",
"Property, Plant and Equipment": "7.34",
"Assets": "-8.61",
"Oil and Gas Property": "-15.9",
"Assets, Current": "-5.97",
"Expenses": "4.94",
"Other Revenues": "10.0",
"Net Income": "-6.68",
"Other Expenses": "-5.18",
"Cost of Goods and Services Sold": "5.27",
"Depreciation, Depletion, Amortization": "-10.8",
"General and Administrative Expense": "5.40",
"Operating Expenses": "6.34",
"Comprehensive Net Income": "-6.25",
"Other Net Income": "-14.8",
"Revenue from Contract with Customer": "-36.4",
"Economic Capital Ratio": "-27.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001724965_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "416,846",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "288,719",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "85,816",
"Liabilities, Current": "380,418",
"Long-term Debt": "1,092,072",
"Oil and Gas Property": "0",
"Operating Expenses": "64,961",
"Other Assets": "11,919",
"Other Compr. Net Income": "0",
"Other Expenses": "291,699",
"Other Liabilities": "0",
"Other Net Income": "61,447",
"Other Revenues": "891,288",
"Property, Plant and Equipment": "2,051,221",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,472,490",
"Assets": "2,479,986",
"Revenues": "891,288",
"Expenses": "731,195",
"Stockholders Equity": "1,007,496",
"Net Income": "221,540",
"Comprehensive Net Income": "221,540",
"BaseVar": "3,020,275",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "89%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "293,984",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "345,931",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "77,209",
"Liabilities, Current": "370,452",
"Long-term Debt": "1,140,753",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "69,886",
"Other Compr. Net Income": "0",
"Other Expenses": "353,092",
"Other Liabilities": "0",
"Other Net Income": "-92,659",
"Other Revenues": "927,620",
"Property, Plant and Equipment": "2,225,612",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,511,205",
"Assets": "2,589,482",
"Revenues": "927,620",
"Expenses": "776,232",
"Stockholders Equity": "1,078,277",
"Net Income": "58,729",
"Comprehensive Net Income": "58,729",
"BaseVar": "3,164,180",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "81%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "247,392",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "364,346",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "79,175",
"Liabilities, Current": "447,534",
"Long-term Debt": "1,460,411",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "50,985",
"Other Compr. Net Income": "0",
"Other Expenses": "700,273",
"Other Liabilities": "0",
"Other Net Income": "90,703",
"Other Revenues": "587,486",
"Property, Plant and Equipment": "2,536,169",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,907,945",
"Assets": "2,834,546",
"Revenues": "587,486",
"Expenses": "1,143,794",
"Stockholders Equity": "926,601",
"Net Income": "-465,605",
"Comprehensive Net Income": "-465,605",
"BaseVar": "3,500,875",
"ECR before LimitedLiability": "-4.8%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "340,003",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "395,994",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "78,677",
"Liabilities, Current": "600,526",
"Long-term Debt": "1,405,636",
"Oil and Gas Property": "0",
"Operating Expenses": "283,601",
"Other Assets": "38,230",
"Other Compr. Net Income": "0",
"Other Expenses": "239,792",
"Other Liabilities": "0",
"Other Net Income": "-426,065",
"Other Revenues": "1,244,540",
"Property, Plant and Equipment": "2,388,582",
"Revenue from Contract with Customer": "0",
"Taxes": "3,363"
},
"output_variables": {
"Liabilities": "2,006,162",
"Assets": "2,766,815",
"Revenues": "1,244,540",
"Expenses": "1,001,427",
"Stockholders Equity": "760,653",
"Net Income": "-182,952",
"Comprehensive Net Income": "-182,952",
"BaseVar": "4,043,148",
"ECR before LimitedLiability": "6.4%",
"Economic Capital Ratio": "60%"
}
}
},
"top_rated": false,
"trend": -23.0,
"value": 0.6047144186482856,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001724965.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001724965.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001724965.svg"
},
{
"company_id": "0001509991",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001509991.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001509991.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001509991.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001509991_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001509991_main_keyfigs.svg",
"name": "Kosmos Energy Ltd",
"rank": 67,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001509991.svg",
"report_text": "The relative strengths and weaknesses of Kosmos Energy Ltd are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Kosmos Energy Ltd compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 6.3% points.The greatest weakness of Kosmos Energy Ltd is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 58%, being 30% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001509991_2022_Kosmos_Energy_Ltd.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-19.9",
"Stockholders Equity": "-16.6",
"ECR before LimitedLiability": "3.87",
"Long-term Debt": "-26.0",
"Other Liabilities": "3.71",
"Assets, Current": "11.0",
"Assets": "-2.49",
"Other Assets": "-16.5",
"Oil and Gas Property": "6.55",
"Property, Plant and Equipment": "7.90",
"Revenues": "9.11",
"Net Income": "13.9",
"Other Revenues": "9.19",
"Other Expenses": "-12.6",
"Expenses": "12.7",
"General and Administrative Expense": "5.40",
"Depreciation, Depletion, Amortization": "5.61",
"Operating Expenses": "14.4",
"Comprehensive Net Income": "14.1",
"Other Net Income": "-7.51",
"Economic Capital Ratio": "-12.9"
},
"2012": {
"Other Liabilities": "3.51",
"Liabilities": "-13.0",
"Stockholders Equity": "-11.5",
"ECR before LimitedLiability": "21.8",
"Liabilities, Current": "5.45",
"Long-term Debt": "-24.4",
"Revenues": "13.9",
"Net Income": "21.8",
"Other Revenues": "14.0",
"Expenses": "13.1",
"Operating Expenses": "15.2",
"Other Expenses": "-2.26",
"Depreciation, Depletion, Amortization": "-3.95",
"General and Administrative Expense": "3.56",
"Oil and Gas Property": "9.69",
"Other Assets": "-18.8",
"Property, Plant and Equipment": "14.8",
"Assets, Current": "8.42",
"Comprehensive Net Income": "21.8",
"Other Net Income": "-5.09",
"Economic Capital Ratio": "-3.73"
},
"2013": {
"Liabilities": "-8.76",
"Stockholders Equity": "-14.8",
"ECR before LimitedLiability": "4.38",
"Liabilities, Current": "6.11",
"Long-term Debt": "-20.0",
"Other Liabilities": "3.18",
"Other Assets": "-19.5",
"Assets": "-6.13",
"Property, Plant and Equipment": "14.0",
"Assets, Current": "7.54",
"Oil and Gas Property": "5.69",
"Revenues": "19.5",
"Net Income": "12.5",
"Other Revenues": "19.4",
"Comprehensive Net Income": "12.2",
"Other Net Income": "-11.0",
"General and Administrative Expense": "2.32",
"Depreciation, Depletion, Amortization": "-4.72",
"Operating Expenses": "6.59",
"Other Expenses": "-4.02",
"Economic Capital Ratio": "-12.3"
},
"2014": {
"Other Liabilities": "-1.22",
"Liabilities": "-14.5",
"Stockholders Equity": "-6.45",
"ECR before LimitedLiability": "38.7",
"Long-term Debt": "-13.3",
"Other Assets": "-11.5",
"Assets": "1.56",
"Property, Plant and Equipment": "8.60",
"Oil and Gas Property": "7.51",
"Assets, Current": "5.54",
"Revenues": "16.7",
"Net Income": "38.1",
"Other Revenues": "17.5",
"Operating Expenses": "13.8",
"Expenses": "26.8",
"General and Administrative Expense": "2.28",
"Depreciation, Depletion, Amortization": "-1.96",
"Other Expenses": "10.6",
"Comprehensive Net Income": "38.1",
"Other Net Income": "-6.61",
"Economic Capital Ratio": "13.7"
},
"2015": {
"Liabilities": "-19.0",
"Stockholders Equity": "1.76",
"ECR before LimitedLiability": "51.2",
"Long-term Debt": "-12.8",
"Other Liabilities": "-6.34",
"Assets, Current": "4.61",
"Assets": "15.6",
"Other Assets": "-19.2",
"Oil and Gas Property": "21.2",
"Property, Plant and Equipment": "21.5",
"Other Revenues": "6.03",
"Revenues": "5.05",
"Net Income": "25.2",
"Depreciation, Depletion, Amortization": "1.43",
"Expenses": "24.9",
"Other Expenses": "21.7",
"Operating Expenses": "14.8",
"General and Administrative Expense": "3.42",
"Comprehensive Net Income": "25.3",
"Other Net Income": "-3.90",
"Economic Capital Ratio": "29.5"
},
"2016": {
"Long-term Debt": "-16.9",
"Liabilities": "-18.9",
"Stockholders Equity": "-12.7",
"ECR before LimitedLiability": "6.61",
"Other Liabilities": "-5.19",
"Liabilities, Current": "3.33",
"Other Assets": "-25.2",
"Assets": "2.37",
"Property, Plant and Equipment": "8.40",
"Assets, Current": "-2.44",
"Oil and Gas Property": "8.18",
"Expenses": "7.44",
"Net Income": "6.84",
"Other Revenues": "-2.83",
"General and Administrative Expense": "6.61",
"Depreciation, Depletion, Amortization": "2.48",
"Operating Expenses": "6.62",
"Other Expenses": "3.22",
"Comprehensive Net Income": "6.84",
"Other Net Income": "-5.29",
"Economic Capital Ratio": "-11.9"
},
"2017": {
"Long-term Debt": "-16.4",
"Liabilities": "-18.2",
"Assets": "-4.96",
"Stockholders Equity": "-19.6",
"ECR before LimitedLiability": "-13.7",
"Other Liabilities": "4.18",
"Deferred Tax Liab., Net": "-9.25",
"Liabilities, Current": "2.95",
"Other Assets": "-22.0",
"Oil and Gas Property": "6.56",
"Property, Plant and Equipment": "6.37",
"Operating Expenses": "6.27",
"Expenses": "6.17",
"Net Income": "3.82",
"Other Revenues": "3.86",
"Other Expenses": "-11.9",
"General and Administrative Expense": "6.21",
"Depreciation, Depletion, Amortization": "-3.00",
"Comprehensive Net Income": "3.82",
"Other Net Income": "-6.76",
"Economic Capital Ratio": "-25.3"
},
"2018": {
"Deferred Tax Liab., Net": "-6.73",
"Liabilities": "-21.9",
"Assets": "-3.43",
"Stockholders Equity": "-20.1",
"ECR before LimitedLiability": "-16.8",
"Liabilities, Current": "4.98",
"Other Liabilities": "4.97",
"Long-term Debt": "-26.9",
"Other Assets": "-24.3",
"Property, Plant and Equipment": "9.99",
"Oil and Gas Property": "10.4",
"Revenues": "-9.48",
"Net Income": "2.62",
"Revenue from Contract with Customer": "-17.1",
"Other Revenues": "8.80",
"Expenses": "9.51",
"Depreciation, Depletion, Amortization": "-3.53",
"Operating Expenses": "3.97",
"General and Administrative Expense": "5.78",
"Comprehensive Net Income": "2.68",
"Economic Capital Ratio": "-31.2"
},
"2019": {
"Liabilities, Current": "4.28",
"Liabilities": "-21.5",
"Stockholders Equity": "-25.1",
"ECR before LimitedLiability": "-12.1",
"Long-term Debt": "-20.1",
"Deferred Tax Liab., Net": "-8.52",
"Assets, Current": "-2.86",
"Assets": "-8.01",
"Oil and Gas Property": "9.59",
"Property, Plant and Equipment": "8.94",
"Other Assets": "-24.3",
"Expenses": "8.79",
"Other Revenues": "9.82",
"Net Income": "8.82",
"Depreciation, Depletion, Amortization": "-7.32",
"Cost of Goods and Services Sold": "3.85",
"General and Administrative Expense": "4.11",
"Operating Expenses": "6.13",
"Comprehensive Net Income": "8.83",
"Revenue from Contract with Customer": "-23.0",
"Economic Capital Ratio": "-22.1"
},
"2020": {
"Liabilities, Current": "0.237",
"Liabilities": "-16.5",
"Stockholders Equity": "-16.0",
"Long-term Debt": "-18.1",
"Other Revenues": "1.14",
"Revenues": "-1.52",
"Net Income": "1.98",
"Revenue from Contract with Customer": "-13.6",
"Depreciation, Depletion, Amortization": "-0.184",
"Expenses": "2.87",
"Operating Expenses": "0.761",
"Cost of Goods and Services Sold": "0.190",
"General and Administrative Expense": "0.368",
"Other Expenses": "0.959",
"Property, Plant and Equipment": "3.14",
"ECR before LimitedLiability": "0.462",
"Oil and Gas Property": "5.65",
"Other Assets": "-23.2",
"Comprehensive Net Income": "2.03",
"Other Net Income": "0.235",
"Economic Capital Ratio": "-12.1"
},
"2021": {
"Deferred Tax Liab., Net": "-7.45",
"Liabilities": "-20.6",
"Property, Plant and Equipment": "5.07",
"Stockholders Equity": "-18.8",
"Liabilities, Current": "3.68",
"Long-term Debt": "-29.8",
"Other Revenues": "4.13",
"Revenues": "-12.7",
"ECR before LimitedLiability": "-24.2",
"Revenue from Contract with Customer": "-30.5",
"Expenses": "3.63",
"Other Expenses": "-5.85",
"Cost of Goods and Services Sold": "3.56",
"Depreciation, Depletion, Amortization": "-4.99",
"General and Administrative Expense": "3.57",
"Operating Expenses": "3.63",
"Assets, Current": "-5.07",
"Other Assets": "-26.6",
"Oil and Gas Property": "6.26",
"Economic Capital Ratio": "-30.2",
"Other Net Income": "3.56"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001509991_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,112,481",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "113,579",
"Liabilities, Current": "339,607",
"Long-term Debt": "1,143,993",
"Oil and Gas Property": "1,367,265",
"Operating Expenses": "126,409",
"Other Assets": "-1,304,853",
"Other Compr. Net Income": "1,907",
"Other Expenses": "414,435",
"Other Liabilities": "47,608",
"Other Net Income": "0",
"Other Revenues": "676,780",
"Property, Plant and Equipment": "1,377,041",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,531,208",
"Assets": "2,551,934",
"Revenues": "676,780",
"Expenses": "654,423",
"Stockholders Equity": "1,020,726",
"Net Income": "22,357",
"Comprehensive Net Income": "24,264",
"BaseVar": "2,868,099",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "79%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "750,118",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "185,707",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "160,027",
"Liabilities, Current": "190,253",
"Long-term Debt": "1,042,827",
"Oil and Gas Property": "1,510,312",
"Operating Expenses": "97,712",
"Other Assets": "-1,420,069",
"Other Compr. Net Income": "1,190",
"Other Expenses": "295,791",
"Other Liabilities": "104,137",
"Other Net Income": "0",
"Other Revenues": "672,209",
"Property, Plant and Equipment": "1,525,762",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,337,217",
"Assets": "2,366,123",
"Revenues": "672,209",
"Expenses": "739,237",
"Stockholders Equity": "1,028,906",
"Net Income": "-67,028",
"Comprehensive Net Income": "-65,838",
"BaseVar": "2,727,504",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "76%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "734,961",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "222,544",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "158,421",
"Liabilities, Current": "219,324",
"Long-term Debt": "963,941",
"Oil and Gas Property": "1,508,062",
"Operating Expenses": "230,314",
"Other Assets": "-1,420,159",
"Other Compr. Net Income": "-1,527",
"Other Expenses": "332,193",
"Other Liabilities": "170,226",
"Other Net Income": "0",
"Other Revenues": "852,428",
"Property, Plant and Equipment": "1,522,962",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,353,491",
"Assets": "2,345,826",
"Revenues": "852,428",
"Expenses": "943,472",
"Stockholders Equity": "992,335",
"Net Income": "-91,044",
"Comprehensive Net Income": "-92,571",
"BaseVar": "2,964,063",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "74%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,010,476",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "198,080",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "135,231",
"Liabilities, Current": "448,771",
"Long-term Debt": "847,075",
"Oil and Gas Property": "1,773,186",
"Operating Expenses": "93,519",
"Other Assets": "-1,595,742",
"Other Compr. Net Income": "-1,391",
"Other Expenses": "176,538",
"Other Liabilities": "337,961",
"Other Net Income": "0",
"Other Revenues": "882,738",
"Property, Plant and Equipment": "1,784,846",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,633,807",
"Assets": "2,972,766",
"Revenues": "882,738",
"Expenses": "603,368",
"Stockholders Equity": "1,338,959",
"Net Income": "279,370",
"Comprehensive Net Income": "277,979",
"BaseVar": "3,225,535",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "93%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "734,148",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "155,966",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "136,809",
"Liabilities, Current": "456,741",
"Long-term Debt": "918,607",
"Oil and Gas Property": "2,314,226",
"Operating Expenses": "156,203",
"Other Assets": "-2,168,163",
"Other Compr. Net Income": "-767",
"Other Expenses": "92,414",
"Other Liabilities": "502,189",
"Other Net Income": "0",
"Other Revenues": "471,556",
"Property, Plant and Equipment": "2,322,839",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,877,537",
"Assets": "3,203,050",
"Revenues": "471,556",
"Expenses": "541,392",
"Stockholders Equity": "1,325,513",
"Net Income": "-69,836",
"Comprehensive Net Income": "-70,603",
"BaseVar": "3,168,797",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "75%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "475,187",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "140,404",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "87,623",
"Liabilities, Current": "370,025",
"Long-term Debt": "1,408,020",
"Oil and Gas Property": "2,700,889",
"Operating Expenses": "202,280",
"Other Assets": "-2,543,503",
"Other Compr. Net Income": "0",
"Other Expenses": "238,828",
"Other Liabilities": "482,221",
"Other Net Income": "0",
"Other Revenues": "385,355",
"Property, Plant and Equipment": "2,708,892",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,260,266",
"Assets": "3,341,465",
"Revenues": "385,355",
"Expenses": "669,135",
"Stockholders Equity": "1,081,199",
"Net Income": "-283,780",
"Comprehensive Net Income": "-283,780",
"BaseVar": "3,454,649",
"ECR before LimitedLiability": "6.7%",
"Economic Capital Ratio": "61%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "533,602",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "476,548",
"Depreciation, Depletion, Amortization": "255,203",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "68,302",
"Liabilities, Current": "428,730",
"Long-term Debt": "1,390,213",
"Oil and Gas Property": "2,310,973",
"Operating Expenses": "216,050",
"Other Assets": "-1,969,800",
"Other Compr. Net Income": "0",
"Other Expenses": "320,073",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "636,836",
"Property, Plant and Equipment": "2,317,828",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,295,491",
"Assets": "3,192,603",
"Revenues": "636,836",
"Expenses": "859,628",
"Stockholders Equity": "897,112",
"Net Income": "-222,792",
"Comprehensive Net Income": "-222,792",
"BaseVar": "3,671,855",
"ECR before LimitedLiability": "6.3%",
"Economic Capital Ratio": "60%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "509,700",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "477,179",
"Depreciation, Depletion, Amortization": "329,835",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "99,856",
"Liabilities, Current": "384,308",
"Long-term Debt": "2,285,224",
"Oil and Gas Property": "3,444,864",
"Operating Expenses": "526,219",
"Other Assets": "-3,326,076",
"Other Compr. Net Income": "0",
"Other Expenses": "40,450",
"Other Liabilities": "0",
"Other Net Income": "7,666",
"Other Revenues": "894,703",
"Property, Plant and Equipment": "3,459,701",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,146,711",
"Assets": "4,088,189",
"Revenues": "894,703",
"Expenses": "996,360",
"Stockholders Equity": "941,478",
"Net Income": "-93,991",
"Comprehensive Net Income": "-93,991",
"BaseVar": "4,794,662",
"ECR before LimitedLiability": "9.8%",
"Economic Capital Ratio": "64%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "566,557",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "653,221",
"Depreciation, Depletion, Amortization": "563,861",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "110,010",
"Liabilities, Current": "539,101",
"Long-term Debt": "2,283,208",
"Oil and Gas Property": "3,624,751",
"Operating Expenses": "583,568",
"Other Assets": "-3,516,408",
"Other Compr. Net Income": "0",
"Other Expenses": "308,247",
"Other Liabilities": "0",
"Other Net Income": "10,493",
"Other Revenues": "1,499,416",
"Property, Plant and Equipment": "3,642,332",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,475,530",
"Assets": "4,317,232",
"Revenues": "1,499,416",
"Expenses": "1,565,686",
"Stockholders Equity": "841,702",
"Net Income": "-55,777",
"Comprehensive Net Income": "-55,777",
"BaseVar": "5,803,250",
"ECR before LimitedLiability": "9.0%",
"Economic Capital Ratio": "63%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "400,291",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "573,619",
"Depreciation, Depletion, Amortization": "485,862",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "72,142",
"Liabilities, Current": "460,199",
"Long-term Debt": "2,393,621",
"Oil and Gas Property": "3,310,276",
"Operating Expenses": "423,093",
"Other Assets": "-3,163,887",
"Other Compr. Net Income": "0",
"Other Expenses": "326,687",
"Other Liabilities": "0",
"Other Net Income": "92,165",
"Other Revenues": "804,033",
"Property, Plant and Equipment": "3,320,913",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,427,439",
"Assets": "3,867,593",
"Revenues": "804,033",
"Expenses": "1,307,784",
"Stockholders Equity": "440,154",
"Net Income": "-411,586",
"Comprehensive Net Income": "-411,586",
"BaseVar": "5,013,985",
"ECR before LimitedLiability": "-8.0%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "541,952",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "711,038",
"Depreciation, Depletion, Amortization": "467,221",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "91,529",
"Liabilities, Current": "530,952",
"Long-term Debt": "3,169,424",
"Oil and Gas Property": "4,177,323",
"Operating Expenses": "411,388",
"Other Assets": "-3,962,611",
"Other Compr. Net Income": "0",
"Other Expenses": "441,537",
"Other Liabilities": "0",
"Other Net Income": "1,826",
"Other Revenues": "1,332,013",
"Property, Plant and Equipment": "4,183,987",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,411,414",
"Assets": "4,940,651",
"Revenues": "1,332,013",
"Expenses": "1,411,675",
"Stockholders Equity": "529,237",
"Net Income": "-77,836",
"Comprehensive Net Income": "-77,836",
"BaseVar": "6,378,251",
"ECR before LimitedLiability": "3.6%",
"Economic Capital Ratio": "58%"
}
}
},
"top_rated": false,
"trend": -20.0,
"value": 0.5771920467039311,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001509991.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001509991.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001509991.svg"
},
{
"company_id": "0000821483",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000821483.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000821483.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000821483.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000821483_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000821483_main_keyfigs.svg",
"name": "PAR Pacific Holdings INC",
"rank": 68,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000821483.svg",
"report_text": "The relative strengths and weaknesses of PAR Pacific Holdings INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of PAR Pacific Holdings INC compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 40% points.The greatest weakness of PAR Pacific Holdings INC is the variable Cost of Goods and Services Sold, reducing the Economic Capital Ratio by 160% points.
The company's Economic Capital Ratio, given in the ranking table, is 56%, being 32% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000821483_2022_PAR_Pacific_Holdings_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities": "2.30",
"Assets": "-33.2",
"Stockholders Equity": "-47.6",
"ECR before LimitedLiability": "-12.7",
"Liabilities, Current": "-14.2",
"Long-term Debt": "2.32",
"Other Liabilities": "2.48",
"Property, Plant and Equipment": "-22.6",
"Assets, Current": "4.08",
"Oil and Gas Property": "-30.8",
"Revenues": "25.8",
"Net Income": "3.03",
"Other Revenues": "25.8",
"Expenses": "-49.3",
"Operating Expenses": "4.91",
"General and Administrative Expense": "2.99",
"Depreciation, Depletion, Amortization": "2.71",
"Other Expenses": "-94.6",
"Comprehensive Net Income": "2.99",
"Other Net Income": "-24.5",
"Economic Capital Ratio": "-29.5"
},
"2019": {
"Liabilities, Current": "6.86",
"Liabilities": "15.1",
"Stockholders Equity": "-64.7",
"Economic Capital Ratio": "-15.9",
"Long-term Debt": "9.61",
"Assets": "-35.6",
"Oil and Gas Property": "-26.8",
"Property, Plant and Equipment": "-26.3",
"Other Assets": "15.0",
"Revenues": "52.8",
"Net Income": "16.4",
"Other Revenues": "-40.0",
"Revenue from Contract with Customer": "62.8",
"Expenses": "-84.3",
"Other Expenses": "15.9",
"Depreciation, Depletion, Amortization": "15.0",
"Cost of Goods and Services Sold": "-188",
"General and Administrative Expense": "15.0",
"Operating Expenses": "17.8",
"Comprehensive Net Income": "16.6",
"Other Net Income": "-8.10"
},
"2020": {
"Liabilities": "0.938",
"Stockholders Equity": "-38.7",
"Economic Capital Ratio": "-13.0",
"Other Liabilities": "0.762",
"Property, Plant and Equipment": "-12.0",
"Assets": "-28.9",
"Assets, Current": "-0.742",
"Other Assets": "2.99",
"Oil and Gas Property": "-16.9",
"Other Revenues": "-12.2",
"Revenues": "31.6",
"Net Income": "11.1",
"Revenue from Contract with Customer": "40.3",
"Depreciation, Depletion, Amortization": "2.31",
"Expenses": "-34.9",
"Operating Expenses": "7.55",
"Cost of Goods and Services Sold": "-117",
"General and Administrative Expense": "2.42",
"Other Expenses": "10.4",
"Comprehensive Net Income": "11.2",
"Other Net Income": "-0.480"
},
"2021": {
"Liabilities": "2.73",
"Stockholders Equity": "-49.9",
"ECR before LimitedLiability": "-26.2",
"Liabilities, Current": "1.93",
"Other Liabilities": "1.71",
"Property, Plant and Equipment": "-25.8",
"Assets": "-39.4",
"Oil and Gas Property": "-28.0",
"Assets, Current": "-5.28",
"Other Revenues": "-38.5",
"Revenues": "29.6",
"Gains/Losses on Derivatives": "1.77",
"Revenue from Contract with Customer": "40.1",
"Expenses": "-93.4",
"Other Expenses": "2.34",
"Cost of Goods and Services Sold": "-160",
"Depreciation, Depletion, Amortization": "2.02",
"General and Administrative Expense": "2.31",
"Operating Expenses": "4.58",
"Economic Capital Ratio": "-32.1",
"Other Net Income": "1.76"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000821483_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "544,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,982",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "21,494",
"Liabilities, Current": "453,388",
"Long-term Debt": "119,365",
"Oil and Gas Property": "0",
"Operating Expenses": "27,251",
"Other Assets": "160,108",
"Other Compr. Net Income": "0",
"Other Expenses": "879,103",
"Other Liabilities": "12,196",
"Other Net Income": "-31,308",
"Other Revenues": "886,014",
"Property, Plant and Equipment": "108,604",
"Revenue from Contract with Customer": "0",
"Taxes": "49"
},
"output_variables": {
"Liabilities": "584,949",
"Assets": "813,213",
"Revenues": "886,014",
"Expenses": "933,879",
"Stockholders Equity": "228,264",
"Net Income": "-79,173",
"Comprehensive Net Income": "-79,173",
"BaseVar": "1,846,826",
"ECR before LimitedLiability": "2.3%",
"Economic Capital Ratio": "56%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,032,174",
"Cost of Goods and Services Sold": "4,803,589",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "86,121",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "46,223",
"Liabilities, Current": "1,034,322",
"Long-term Debt": "1,003,563",
"Oil and Gas Property": "0",
"Operating Expenses": "312,899",
"Other Assets": "706,443",
"Other Compr. Net Income": "-2,091",
"Other Expenses": "-64,985",
"Other Liabilities": "14,433",
"Other Net Income": "-176,860",
"Other Revenues": "0",
"Property, Plant and Equipment": "961,943",
"Revenue from Contract with Customer": "5,401,516",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,052,318",
"Assets": "2,700,560",
"Revenues": "5,401,516",
"Expenses": "5,183,847",
"Stockholders Equity": "648,242",
"Net Income": "40,809",
"Comprehensive Net Income": "38,718",
"BaseVar": "9,050,314",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "69%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "636,469",
"Cost of Goods and Services Sold": "2,947,697",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "90,036",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "41,288",
"Liabilities, Current": "878,680",
"Long-term Debt": "1,000,982",
"Oil and Gas Property": "0",
"Operating Expenses": "277,427",
"Other Assets": "564,627",
"Other Compr. Net Income": "-4,324",
"Other Expenses": "65,700",
"Other Liabilities": "7,925",
"Other Net Income": "-111,808",
"Other Revenues": "0",
"Property, Plant and Equipment": "932,765",
"Revenue from Contract with Customer": "3,124,870",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,887,587",
"Assets": "2,133,861",
"Revenues": "3,124,870",
"Expenses": "3,422,148",
"Stockholders Equity": "246,274",
"Net Income": "-409,086",
"Comprehensive Net Income": "-413,410",
"BaseVar": "6,141,877",
"ECR before LimitedLiability": "-19%",
"Economic Capital Ratio": "53%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,130,171",
"Cost of Goods and Services Sold": "4,338,474",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "94,241",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "48,096",
"Liabilities, Current": "1,355,793",
"Long-term Debt": "941,067",
"Oil and Gas Property": "0",
"Operating Expenses": "299,669",
"Other Assets": "583,575",
"Other Compr. Net Income": "6,244",
"Other Expenses": "-61,751",
"Other Liabilities": "7,691",
"Other Net Income": "-72,657",
"Other Revenues": "0",
"Property, Plant and Equipment": "856,505",
"Revenue from Contract with Customer": "4,710,089",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,304,551",
"Assets": "2,570,251",
"Revenues": "4,710,089",
"Expenses": "4,718,729",
"Stockholders Equity": "265,700",
"Net Income": "-81,297",
"Comprehensive Net Income": "-75,053",
"BaseVar": "8,332,187",
"ECR before LimitedLiability": "1.6%",
"Economic Capital Ratio": "56%"
}
}
},
"top_rated": false,
"trend": -18.0,
"value": 0.5578661371219118,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000821483.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000821483.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000821483.svg"
},
{
"company_id": "0001533924",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001533924.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001533924.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001533924.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001533924_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001533924_main_keyfigs.svg",
"name": "Amplify Energy Corp",
"rank": 69,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001533924.svg",
"report_text": "The relative strengths and weaknesses of Amplify Energy Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Amplify Energy Corp compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 7.1% points.The greatest weakness of Amplify Energy Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 54%, being 34% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001533924_2022_Amplify_Energy_Corp.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "-1.65",
"Liabilities": "-19.1",
"Stockholders Equity": "-11.7",
"ECR before LimitedLiability": "9.68",
"Liabilities, Current": "4.19",
"Long-term Debt": "-22.5",
"Assets, Current": "-3.89",
"Assets": "3.06",
"Oil and Gas Property": "-16.0",
"Other Assets": "-2.78",
"Property, Plant and Equipment": "14.7",
"Revenues": "-3.34",
"Net Income": "9.67",
"Other Revenues": "-2.27",
"Expenses": "10.0",
"Other Expenses": "9.74",
"Depreciation, Depletion, Amortization": "-4.24",
"General and Administrative Expense": "9.67",
"Comprehensive Net Income": "9.67",
"Other Net Income": "-5.93",
"Economic Capital Ratio": "-15.8"
},
"2013": {
"Liabilities": "-12.4",
"Stockholders Equity": "-17.7",
"Liabilities, Current": "0.288",
"Long-term Debt": "-27.6",
"Other Liabilities": "0.428",
"Other Assets": "-0.162",
"Assets": "-0.382",
"ECR before LimitedLiability": "-15.4",
"Property, Plant and Equipment": "7.16",
"Assets, Current": "-0.261",
"Oil and Gas Property": "-12.9",
"Expenses": "1.40",
"Net Income": "-0.172",
"Other Net Income": "-4.36",
"Operating Expenses": "-18.2",
"General and Administrative Expense": "0.760",
"Depreciation, Depletion, Amortization": "-0.316",
"Other Expenses": "7.13",
"Comprehensive Net Income": "-0.184",
"Other Revenues": "0.165",
"Economic Capital Ratio": "-32.1"
},
"2014": {
"Other Liabilities": "6.35",
"Liabilities": "-26.0",
"Assets": "-4.27",
"Stockholders Equity": "-22.8",
"ECR before LimitedLiability": "16.1",
"Long-term Debt": "-42.6",
"Liabilities, Current": "4.50",
"Property, Plant and Equipment": "16.3",
"Oil and Gas Property": "-13.8",
"Gains/Losses on Derivatives": "6.22",
"Revenues": "16.0",
"Net Income": "17.0",
"Other Revenues": "9.35",
"Operating Expenses": "-6.35",
"Expenses": "17.0",
"General and Administrative Expense": "7.01",
"Depreciation, Depletion, Amortization": "-6.00",
"Other Expenses": "17.6",
"Comprehensive Net Income": "17.0",
"Other Net Income": "-14.1",
"Economic Capital Ratio": "-8.90"
},
"2015": {
"Liabilities, Current": "4.33",
"Liabilities": "3.75",
"Stockholders Equity": "-19.1",
"ECR before LimitedLiability": "-19.7",
"Long-term Debt": "-1.33",
"Other Liabilities": "-0.852",
"Assets, Current": "-3.25",
"Assets": "-25.0",
"Other Assets": "-0.644",
"Oil and Gas Property": "-15.8",
"Property, Plant and Equipment": "-2.96",
"Revenues": "0.359",
"Net Income": "-9.13",
"Depreciation, Depletion, Amortization": "-0.239",
"Expenses": "-5.09",
"Other Expenses": "4.07",
"Operating Expenses": "-36.8",
"General and Administrative Expense": "1.31",
"Comprehensive Net Income": "-8.86",
"Other Net Income": "-2.89",
"Economic Capital Ratio": "-41.4"
},
"2017": {
"Long-term Debt": "-2.23",
"Liabilities": "11.5",
"Assets": "-3.61",
"Stockholders Equity": "3.77",
"ECR before LimitedLiability": "8.24",
"Other Liabilities": "5.77",
"Liabilities, Current": "7.88",
"Oil and Gas Property": "-13.9",
"Property, Plant and Equipment": "22.8",
"Revenues": "27.2",
"Net Income": "-4.36",
"Other Revenues": "27.4",
"Operating Expenses": "-41.0",
"Expenses": "-18.8",
"Taxes": "1.12",
"Other Expenses": "25.9",
"General and Administrative Expense": "7.87",
"Depreciation, Depletion, Amortization": "-5.93",
"Comprehensive Net Income": "-4.36",
"Other Net Income": "-8.79",
"Economic Capital Ratio": "-3.35"
},
"2018": {
"Deferred Tax Liab., Net": "0.602",
"Liabilities": "24.2",
"Stockholders Equity": "23.8",
"Property, Plant and Equipment": "0.371",
"ECR before LimitedLiability": "50.6",
"Liabilities, Current": "10.0",
"Other Liabilities": "7.77",
"Long-term Debt": "8.68",
"Revenues": "16.7",
"Net Income": "17.3",
"Revenue from Contract with Customer": "-16.3",
"Other Revenues": "34.2",
"Cost of Goods and Services Sold": "-12.5",
"Comprehensive Net Income": "17.3",
"Other Net Income": "0.552",
"Depreciation, Depletion, Amortization": "-8.90",
"Taxes": "0.891",
"Other Expenses": "39.5",
"Operating Expenses": "-19.5",
"General and Administrative Expense": "1.89",
"Economic Capital Ratio": "36.2"
},
"2019": {
"Liabilities, Current": "7.22",
"Liabilities": "-6.98",
"Stockholders Equity": "-7.02",
"ECR before LimitedLiability": "3.34",
"Long-term Debt": "-19.6",
"Other Liabilities": "2.70",
"Revenues": "3.34",
"Net Income": "7.08",
"Other Revenues": "-16.6",
"Revenue from Contract with Customer": "22.4",
"Expenses": "7.33",
"Other Expenses": "5.19",
"Cost of Goods and Services Sold": "3.60",
"General and Administrative Expense": "-1.93",
"Operating Expenses": "2.29",
"Oil and Gas Property": "-12.2",
"Assets, Current": "-4.15",
"Property, Plant and Equipment": "24.3",
"Comprehensive Net Income": "7.59",
"Other Net Income": "-3.49",
"Economic Capital Ratio": "-6.60"
},
"2020": {
"Liabilities, Current": "-1.34",
"Liabilities": "1.17",
"Stockholders Equity": "-17.9",
"ECR before LimitedLiability": "-36.9",
"Long-term Debt": "4.41",
"Property, Plant and Equipment": "-3.13",
"Assets": "-25.7",
"Assets, Current": "-7.14",
"Oil and Gas Property": "-19.6",
"Depreciation, Depletion, Amortization": "0.910",
"Expenses": "-26.0",
"Net Income": "-27.6",
"Revenue from Contract with Customer": "5.87",
"Operating Expenses": "1.21",
"Cost of Goods and Services Sold": "1.49",
"General and Administrative Expense": "1.42",
"Other Expenses": "-30.8",
"Comprehensive Net Income": "-27.4",
"Other Revenues": "-6.93",
"Other Net Income": "-1.39",
"Economic Capital Ratio": "-49.4"
},
"2021": {
"Liabilities": "-0.614",
"Assets": "-12.6",
"Stockholders Equity": "-26.8",
"ECR before LimitedLiability": "-28.4",
"Liabilities, Current": "0.476",
"Other Liabilities": "0.334",
"Long-term Debt": "-11.3",
"Oil and Gas Property": "-9.17",
"Assets, Current": "-0.279",
"Other Revenues": "-10.4",
"Revenues": "2.57",
"Expenses": "-14.5",
"Net Income": "-0.383",
"Gains/Losses on Derivatives": "0.487",
"Revenue from Contract with Customer": "7.15",
"Other Expenses": "-15.6",
"Depreciation, Depletion, Amortization": "0.280",
"General and Administrative Expense": "0.435",
"Comprehensive Net Income": "-0.353",
"Other Net Income": "0.512",
"Economic Capital Ratio": "-34.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001533924_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "89,472",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "125,561",
"Gains/Losses on Derivatives": "-11,158",
"General and Administrative Expense": "30,541",
"Liabilities, Current": "135,427",
"Long-term Debt": "714,377",
"Oil and Gas Property": "0",
"Operating Expenses": "227,130",
"Other Assets": "27,130",
"Other Compr. Net Income": "0",
"Other Expenses": "1,784",
"Other Liabilities": "190,625",
"Other Net Income": "-12,754",
"Other Revenues": "258,831",
"Property, Plant and Equipment": "1,567,408",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,040,429",
"Assets": "1,684,010",
"Revenues": "247,673",
"Expenses": "385,016",
"Stockholders Equity": "643,581",
"Net Income": "-150,097",
"Comprehensive Net Income": "-150,097",
"BaseVar": "1,762,394",
"ECR before LimitedLiability": "10.0%",
"Economic Capital Ratio": "64%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "192,597",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "250,396",
"Gains/Losses on Derivatives": "-44,284",
"General and Administrative Expense": "53,250",
"Liabilities, Current": "253,754",
"Long-term Debt": "1,733,063",
"Oil and Gas Property": "0",
"Operating Expenses": "876,915",
"Other Assets": "54,616",
"Other Compr. Net Income": "0",
"Other Expenses": "-450,175",
"Other Liabilities": "15,291",
"Other Net Income": "-83,105",
"Other Revenues": "513,790",
"Property, Plant and Equipment": "2,094,894",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,002,108",
"Assets": "2,342,107",
"Revenues": "469,506",
"Expenses": "730,386",
"Stockholders Equity": "339,999",
"Net Income": "-343,985",
"Comprehensive Net Income": "-343,985",
"BaseVar": "2,967,566",
"ECR before LimitedLiability": "-12%",
"Economic Capital Ratio": "54%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "273,125",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "269,935",
"Gains/Losses on Derivatives": "139,189",
"General and Administrative Expense": "48,733",
"Liabilities, Current": "251,476",
"Long-term Debt": "1,758,455",
"Oil and Gas Property": "0",
"Operating Expenses": "533,350",
"Other Assets": "79,552",
"Other Compr. Net Income": "0",
"Other Expenses": "-312,273",
"Other Liabilities": "0",
"Other Net Income": "-137,509",
"Other Revenues": "654,994",
"Property, Plant and Equipment": "2,123,116",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,009,931",
"Assets": "2,475,793",
"Revenues": "794,183",
"Expenses": "539,745",
"Stockholders Equity": "465,862",
"Net Income": "116,929",
"Comprehensive Net Income": "116,929",
"BaseVar": "3,155,153",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "70%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "145,802",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "198,643",
"Gains/Losses on Derivatives": "40,960",
"General and Administrative Expense": "38,703",
"Liabilities, Current": "1,984,560",
"Long-term Debt": "20,673",
"Oil and Gas Property": "0",
"Operating Expenses": "2,008,948",
"Other Assets": "9,496",
"Other Compr. Net Income": "0",
"Other Expenses": "-246,987",
"Other Liabilities": "0",
"Other Net Income": "-163,033",
"Other Revenues": "324,185",
"Property, Plant and Equipment": "523,869",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,005,233",
"Assets": "679,167",
"Revenues": "365,145",
"Expenses": "1,999,307",
"Stockholders Equity": "-1,326,066",
"Net Income": "-1,797,195",
"Comprehensive Net Income": "-1,797,195",
"BaseVar": "2,909,241",
"ECR before LimitedLiability": "-215%",
"Economic Capital Ratio": "4.4%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "106,688",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "65,832",
"Gains/Losses on Derivatives": "3,659",
"General and Administrative Expense": "29,352",
"Liabilities, Current": "57,822",
"Long-term Debt": "144,719",
"Oil and Gas Property": "0",
"Operating Expenses": "308,247",
"Other Assets": "6,978",
"Other Compr. Net Income": "0",
"Other Expenses": "-95,184",
"Other Liabilities": "0",
"Other Net Income": "-5,583",
"Other Revenues": "225,094",
"Property, Plant and Equipment": "574,462",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "202,541",
"Assets": "688,128",
"Revenues": "228,753",
"Expenses": "308,247",
"Stockholders Equity": "485,587",
"Net Income": "-85,077",
"Comprehensive Net Income": "-85,077",
"BaseVar": "781,736",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "82%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "45,978",
"Cost of Goods and Services Sold": "54,229",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "62,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "24,540",
"Liabilities, Current": "32,032",
"Long-term Debt": "31,786",
"Oil and Gas Property": "0",
"Operating Expenses": "154,386",
"Other Assets": "6,048",
"Other Compr. Net Income": "0",
"Other Expenses": "-140,769",
"Other Liabilities": "0",
"Other Net Income": "-4,467",
"Other Revenues": "208,637",
"Property, Plant and Equipment": "553,469",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "63,818",
"Assets": "605,495",
"Revenues": "208,637",
"Expenses": "154,386",
"Stockholders Equity": "541,677",
"Net Income": "49,784",
"Comprehensive Net Income": "49,784",
"BaseVar": "562,500",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "131%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "52,587",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "55,843",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "55,288",
"Liabilities, Current": "61,088",
"Long-term Debt": "382,244",
"Oil and Gas Property": "0",
"Operating Expenses": "123,969",
"Other Assets": "21,229",
"Other Compr. Net Income": "0",
"Other Expenses": "34,785",
"Other Liabilities": "0",
"Other Net Income": "-22,219",
"Other Revenues": "0",
"Property, Plant and Equipment": "803,723",
"Revenue from Contract with Customer": "275,575",
"Taxes": "18,668"
},
"output_variables": {
"Liabilities": "443,332",
"Assets": "877,539",
"Revenues": "275,575",
"Expenses": "288,553",
"Stockholders Equity": "434,207",
"Net Income": "-35,197",
"Comprehensive Net Income": "-35,197",
"BaseVar": "1,023,971",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "56,837",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "40,268",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "27,789",
"Liabilities, Current": "56,862",
"Long-term Debt": "361,634",
"Oil and Gas Property": "0",
"Operating Expenses": "119,764",
"Other Assets": "10,676",
"Other Compr. Net Income": "0",
"Other Expenses": "443,949",
"Other Liabilities": "0",
"Other Net Income": "-21,460",
"Other Revenues": "0",
"Property, Plant and Equipment": "317,246",
"Revenue from Contract with Customer": "202,144",
"Taxes": "12,944"
},
"output_variables": {
"Liabilities": "418,496",
"Assets": "384,759",
"Revenues": "202,144",
"Expenses": "644,714",
"Stockholders Equity": "-33,737",
"Net Income": "-464,030",
"Comprehensive Net Income": "-464,030",
"BaseVar": "939,985",
"ECR before LimitedLiability": "-147%",
"Economic Capital Ratio": "17%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "125,784",
"Cost of Goods and Services Sold": "20,807",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "28,068",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "25,285",
"Liabilities, Current": "165,163",
"Long-term Debt": "354,778",
"Oil and Gas Property": "0",
"Operating Expenses": "121,398",
"Other Assets": "9,031",
"Other Compr. Net Income": "0",
"Other Expenses": "150,723",
"Other Liabilities": "0",
"Other Net Income": "-6,455",
"Other Revenues": "0",
"Property, Plant and Equipment": "320,285",
"Revenue from Contract with Customer": "342,916",
"Taxes": "22,250"
},
"output_variables": {
"Liabilities": "519,941",
"Assets": "455,100",
"Revenues": "342,916",
"Expenses": "368,531",
"Stockholders Equity": "-64,841",
"Net Income": "-32,070",
"Comprehensive Net Income": "-32,070",
"BaseVar": "932,620",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "54%"
}
}
},
"top_rated": false,
"trend": 13.0,
"value": 0.5352175881357281,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001533924.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001533924.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001533924.svg"
},
{
"company_id": "0001102432",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001102432.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001102432.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001102432.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001102432_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001102432_main_keyfigs.svg",
"name": "Viking Energy Group INC",
"rank": 70,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001102432.svg",
"report_text": "The relative strengths and weaknesses of Viking Energy Group INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Viking Energy Group INC compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 8.6% points.The greatest weakness of Viking Energy Group INC is the variable Operating Expenses, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 53%, being 35% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001102432_2022_Viking_Energy_Group_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities": "-24.0",
"Stockholders Equity": "-13.8",
"Other Liabilities": "-37.2",
"Long-term Debt": "0.373",
"Other Assets": "0.0494",
"Assets": "0.299",
"Property, Plant and Equipment": "-12.7",
"Assets, Current": "-0.121",
"Oil and Gas Property": "8.67",
"Revenues": "-24.9",
"Net Income": "-3.62",
"Revenue from Contract with Customer": "-9.04",
"Other Revenues": "-10.8",
"Expenses": "2.30",
"Depreciation, Depletion, Amortization": "0.337",
"Taxes": "0.0348",
"Other Expenses": "0.770",
"Operating Expenses": "0.148",
"ECR before LimitedLiability": "-26.5",
"Comprehensive Net Income": "-3.57",
"Economic Capital Ratio": "-40.9"
},
"2020": {
"Liabilities": "-2.45",
"Stockholders Equity": "-10.9",
"ECR before LimitedLiability": "-12.2",
"Other Liabilities": "-3.76",
"Property, Plant and Equipment": "-10.4",
"Assets": "-8.77",
"Assets, Current": "-3.99",
"Oil and Gas Property": "11.6",
"Other Revenues": "7.62",
"Revenues": "-1.74",
"Net Income": "-6.33",
"Revenue from Contract with Customer": "-7.64",
"Depreciation, Depletion, Amortization": "3.83",
"Expenses": "1.58",
"Operating Expenses": "-11.7",
"Cost of Goods and Services Sold": "1.36",
"General and Administrative Expense": "1.73",
"Other Expenses": "11.3",
"Comprehensive Net Income": "-6.25",
"Other Net Income": "-6.16",
"Economic Capital Ratio": "-24.8"
},
"2021": {
"Property, Plant and Equipment": "-12.8",
"Assets": "-8.36",
"Stockholders Equity": "-5.23",
"Long-term Debt": "1.41",
"Other Assets": "4.04",
"Oil and Gas Property": "-0.947",
"Assets, Current": "0.587",
"Other Revenues": "-10.1",
"Revenues": "2.98",
"Net Income": "-16.1",
"Gains/Losses on Derivatives": "0.667",
"Revenue from Contract with Customer": "8.57",
"Expenses": "-2.64",
"Other Expenses": "7.32",
"Depreciation, Depletion, Amortization": "1.56",
"General and Administrative Expense": "-0.691",
"Operating Expenses": "-39.0",
"ECR before LimitedLiability": "-28.8",
"Comprehensive Net Income": "-15.1",
"Other Net Income": "-15.0",
"Economic Capital Ratio": "-34.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001102432_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "4,393",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,266",
"Liabilities, Current": "19,504",
"Long-term Debt": "0",
"Oil and Gas Property": "131,825",
"Operating Expenses": "15,135",
"Other Assets": "992",
"Other Compr. Net Income": "0",
"Other Expenses": "-8,176",
"Other Liabilities": "96,490",
"Other Net Income": "-893",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "115,995",
"Assets": "137,210",
"Revenues": "0",
"Expenses": "14,224",
"Stockholders Equity": "21,215",
"Net Income": "-15,118",
"Comprehensive Net Income": "-15,118",
"BaseVar": "135,975",
"ECR before LimitedLiability": "-6.4%",
"Economic Capital Ratio": "54%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "11,890",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,966",
"Liabilities, Current": "46,879",
"Long-term Debt": "0",
"Oil and Gas Property": "102,156",
"Operating Expenses": "81,792",
"Other Assets": "1,278",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,966",
"Other Liabilities": "85,181",
"Other Net Income": "-22,463",
"Other Revenues": "40,267",
"Property, Plant and Equipment": "433",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "132,060",
"Assets": "115,758",
"Revenues": "40,267",
"Expenses": "81,792",
"Stockholders Equity": "-16,302",
"Net Income": "-63,988",
"Comprehensive Net Income": "-63,988",
"BaseVar": "213,512",
"ECR before LimitedLiability": "-71%",
"Economic Capital Ratio": "41%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "21,805",
"Cost of Goods and Services Sold": "3,003",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,122",
"Liabilities, Current": "30,070",
"Long-term Debt": "0",
"Oil and Gas Property": "14,826",
"Operating Expenses": "36,657",
"Other Assets": "20,033",
"Other Compr. Net Income": "197",
"Other Expenses": "-11,125",
"Other Liabilities": "10,052",
"Other Net Income": "-16,122",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,487",
"Revenue from Contract with Customer": "37,988",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "40,123",
"Assets": "58,151",
"Revenues": "37,988",
"Expenses": "36,657",
"Stockholders Equity": "18,028",
"Net Income": "-14,791",
"Comprehensive Net Income": "-14,594",
"BaseVar": "105,534",
"ECR before LimitedLiability": "-18%",
"Economic Capital Ratio": "53%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 0.5316761440629713,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001102432.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001102432.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001102432.svg"
},
{
"company_id": "0001341726",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001341726.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001341726.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001341726.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001341726_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001341726_main_keyfigs.svg",
"name": "Gulfslope Energy INC",
"rank": 71,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001341726.svg",
"report_text": "The relative strengths and weaknesses of Gulfslope Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Gulfslope Energy INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 24% points.The greatest weakness of Gulfslope Energy INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 53%, being 35% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001341726_2022_Gulfslope_Energy_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "2.27",
"Stockholders Equity": "8.25",
"ECR before LimitedLiability": "-32.9",
"Long-term Debt": "0.957",
"Liabilities, Current": "1.02",
"Assets, Current": "41.9",
"Assets": "-2.27",
"Other Assets": "-4.71",
"Oil and Gas Property": "-10.7",
"Property, Plant and Equipment": "-10.4",
"Revenues": "-4.07",
"Net Income": "-71.8",
"Other Revenues": "-4.04",
"Other Expenses": "-6.64",
"Expenses": "-52.1",
"General and Administrative Expense": "-69.3",
"Depreciation, Depletion, Amortization": "3.19",
"Operating Expenses": "12.2",
"Comprehensive Net Income": "-71.7",
"Other Net Income": "-4.10",
"Economic Capital Ratio": "-49.6"
},
"2012": {
"Other Liabilities": "-0.0573",
"Liabilities": "-0.550",
"ECR before LimitedLiability": "-54.1",
"Liabilities, Current": "-0.0704",
"Long-term Debt": "-0.0908",
"Assets, Current": "0.0191",
"Assets": "-5.90",
"Oil and Gas Property": "-7.24",
"Other Assets": "-0.113",
"Property, Plant and Equipment": "-4.61",
"Revenues": "-0.203",
"Net Income": "-73.0",
"Other Revenues": "-0.200",
"Expenses": "-45.1",
"Operating Expenses": "0.0173",
"Other Expenses": "0.0151",
"General and Administrative Expense": "-98.0",
"Stockholders Equity": "-0.0107",
"Comprehensive Net Income": "-73.1",
"Other Net Income": "-0.0143",
"Economic Capital Ratio": "-79.7"
},
"2013": {
"Liabilities": "0.0823",
"Assets": "-20.8",
"Stockholders Equity": "-4.16",
"ECR before LimitedLiability": "-69.1",
"Liabilities, Current": "0.0824",
"Long-term Debt": "-0.160",
"Other Liabilities": "0.0469",
"Other Assets": "-0.135",
"Property, Plant and Equipment": "-3.47",
"Oil and Gas Property": "-6.61",
"Revenues": "-0.355",
"Net Income": "-34.2",
"Other Revenues": "-0.357",
"Expenses": "-13.6",
"Operating Expenses": "0.0611",
"General and Administrative Expense": "-0.0679",
"Depreciation, Depletion, Amortization": "0.0348",
"Other Expenses": "-23.2",
"Comprehensive Net Income": "-34.4",
"Other Net Income": "-0.0860",
"Economic Capital Ratio": "-85.8"
},
"2016": {
"Long-term Debt": "-0.713",
"Liabilities": "5.00",
"Stockholders Equity": "-24.8",
"ECR before LimitedLiability": "-29.7",
"Liabilities, Current": "9.01",
"Other Assets": "0.856",
"Assets": "-19.2",
"Property, Plant and Equipment": "-15.3",
"Assets, Current": "-7.80",
"Oil and Gas Property": "0.755",
"Revenues": "-7.37",
"Net Income": "-16.0",
"Other Revenues": "-7.59",
"Expenses": "-6.40",
"General and Administrative Expense": "-4.13",
"Depreciation, Depletion, Amortization": "3.11",
"Operating Expenses": "6.27",
"Other Expenses": "-12.9",
"Other Net Income": "-2.07",
"Comprehensive Net Income": "-15.9",
"Economic Capital Ratio": "-48.2"
},
"2017": {
"Long-term Debt": "-1.60",
"Liabilities": "10.6",
"Assets": "-29.7",
"Stockholders Equity": "-35.1",
"ECR before LimitedLiability": "-62.2",
"Other Liabilities": "-0.648",
"Liabilities, Current": "11.8",
"Assets, Current": "-6.21",
"Oil and Gas Property": "-9.70",
"Property, Plant and Equipment": "-18.4",
"Revenues": "-7.08",
"Net Income": "-23.1",
"Other Revenues": "-6.79",
"Operating Expenses": "4.46",
"Expenses": "-10.7",
"Other Expenses": "-21.9",
"General and Administrative Expense": "-0.262",
"Depreciation, Depletion, Amortization": "1.86",
"Comprehensive Net Income": "-23.1",
"Other Net Income": "-2.12",
"Economic Capital Ratio": "-73.8"
},
"2018": {
"Liabilities": "-16.7",
"Stockholders Equity": "-15.5",
"ECR before LimitedLiability": "-28.1",
"Liabilities, Current": "-38.3",
"Other Liabilities": "0.429",
"Long-term Debt": "0.813",
"Other Assets": "6.10",
"Assets": "-0.622",
"Property, Plant and Equipment": "-1.73",
"Assets, Current": "6.18",
"Oil and Gas Property": "-1.69",
"Revenues": "-10.2",
"Expenses": "5.10",
"Net Income": "-1.11",
"Revenue from Contract with Customer": "-1.50",
"Other Revenues": "-1.59",
"Depreciation, Depletion, Amortization": "0.945",
"Operating Expenses": "3.32",
"Other Net Income": "-0.261",
"Comprehensive Net Income": "-1.10",
"Economic Capital Ratio": "-42.5"
},
"2019": {
"Liabilities, Current": "-6.54",
"Liabilities": "-4.18",
"Stockholders Equity": "-7.06",
"ECR before LimitedLiability": "-29.3",
"Long-term Debt": "1.18",
"Assets, Current": "3.21",
"Assets": "-2.53",
"Oil and Gas Property": "-6.00",
"Property, Plant and Equipment": "-6.88",
"Other Assets": "26.6",
"Revenues": "-7.58",
"Net Income": "-7.87",
"Other Revenues": "-4.16",
"Revenue from Contract with Customer": "-5.24",
"Expenses": "6.56",
"Other Expenses": "-3.45",
"Depreciation, Depletion, Amortization": "2.48",
"Operating Expenses": "6.51",
"Comprehensive Net Income": "-7.84",
"Other Net Income": "-5.68",
"Economic Capital Ratio": "-39.2"
},
"2020": {
"Liabilities, Current": "-34.6",
"Liabilities": "-14.9",
"Stockholders Equity": "-7.06",
"Long-term Debt": "0.677",
"Other Liabilities": "0.224",
"Property, Plant and Equipment": "-8.15",
"Assets": "0.507",
"Economic Capital Ratio": "-12.4",
"Assets, Current": "0.292",
"Other Assets": "19.4",
"Oil and Gas Property": "-3.81",
"Other Revenues": "-0.488",
"Revenues": "-18.3",
"Net Income": "0.926",
"Revenue from Contract with Customer": "-6.49",
"Depreciation, Depletion, Amortization": "0.798",
"Expenses": "4.84",
"Operating Expenses": "2.84",
"Cost of Goods and Services Sold": "0.245",
"Comprehensive Net Income": "0.955",
"Other Net Income": "1.07"
},
"2021": {
"Liabilities": "-8.78",
"Stockholders Equity": "-2.44",
"ECR before LimitedLiability": "-28.9",
"Liabilities, Current": "-25.2",
"Long-term Debt": "0.746",
"Property, Plant and Equipment": "-1.16",
"Assets": "0.738",
"Other Assets": "24.4",
"Oil and Gas Property": "-1.11",
"Assets, Current": "-0.448",
"Other Revenues": "-1.07",
"Revenues": "-20.2",
"Net Income": "-1.15",
"Revenue from Contract with Customer": "-9.43",
"Expenses": "2.42",
"Depreciation, Depletion, Amortization": "0.776",
"General and Administrative Expense": "-0.689",
"Operating Expenses": "2.53",
"Comprehensive Net Income": "-1.15",
"Other Net Income": "0.792",
"Economic Capital Ratio": "-34.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001341726_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "88",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "57",
"Liabilities, Current": "2.3",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "14",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "12",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2.3",
"Assets": "88",
"Revenues": "12",
"Expenses": "71",
"Stockholders Equity": "85",
"Net Income": "-59",
"Comprehensive Net Income": "-59",
"BaseVar": "97",
"ECR before LimitedLiability": "-69%",
"Economic Capital Ratio": "42%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "752",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,537",
"Liabilities, Current": "63",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "11",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "12",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "63",
"Assets": "752",
"Revenues": "12",
"Expenses": "1,549",
"Stockholders Equity": "689",
"Net Income": "-1,537",
"Comprehensive Net Income": "-1,537",
"BaseVar": "1,375",
"ECR before LimitedLiability": "-383%",
"Economic Capital Ratio": "0.019%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,816",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,237",
"Liabilities, Current": "9,335",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "19",
"Other Compr. Net Income": "0",
"Other Expenses": "15,227",
"Other Liabilities": "3,003",
"Other Net Income": "0.32",
"Other Revenues": "12",
"Property, Plant and Equipment": "70",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "12,338",
"Assets": "2,905",
"Revenues": "12",
"Expenses": "17,464",
"Stockholders Equity": "-9,433",
"Net Income": "-17,452",
"Comprehensive Net Income": "-17,452",
"BaseVar": "18,457",
"ECR before LimitedLiability": "-346%",
"Economic Capital Ratio": "0.082%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "166",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,656",
"Liabilities, Current": "11,409",
"Long-term Debt": "0",
"Oil and Gas Property": "4,526",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,520",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "24",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,409",
"Assets": "4,716",
"Revenues": "0",
"Expenses": "5,176",
"Stockholders Equity": "-6,693",
"Net Income": "-5,176",
"Comprehensive Net Income": "-5,176",
"BaseVar": "11,272",
"ECR before LimitedLiability": "-121%",
"Economic Capital Ratio": "24%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "47",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "964",
"Liabilities, Current": "13,255",
"Long-term Debt": "0",
"Oil and Gas Property": "1,888",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,640",
"Other Liabilities": "0",
"Other Net Income": "-90",
"Other Revenues": "0",
"Property, Plant and Equipment": "3.5",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,255",
"Assets": "1,938",
"Revenues": "0",
"Expenses": "5,605",
"Stockholders Equity": "-11,317",
"Net Income": "-5,694",
"Comprehensive Net Income": "-5,694",
"BaseVar": "11,127",
"ECR before LimitedLiability": "-167%",
"Economic Capital Ratio": "12%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "11,941",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,220",
"Liabilities, Current": "24,479",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "8,138",
"Other Compr. Net Income": "0",
"Other Expenses": "781",
"Other Liabilities": "0",
"Other Net Income": "-636",
"Other Revenues": "0",
"Property, Plant and Equipment": "15",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "24,479",
"Assets": "20,093",
"Revenues": "0",
"Expenses": "2,001",
"Stockholders Equity": "-4,386",
"Net Income": "-2,637",
"Comprehensive Net Income": "-2,637",
"BaseVar": "23,921",
"ECR before LimitedLiability": "-25%",
"Economic Capital Ratio": "52%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "9,769",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,473",
"Liabilities, Current": "31,113",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "21,001",
"Other Compr. Net Income": "0",
"Other Expenses": "6,001",
"Other Liabilities": "0",
"Other Net Income": "-6,251",
"Other Revenues": "0",
"Property, Plant and Equipment": "13",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "31,113",
"Assets": "30,784",
"Revenues": "0",
"Expenses": "7,473",
"Stockholders Equity": "-329",
"Net Income": "-13,724",
"Comprehensive Net Income": "-13,724",
"BaseVar": "39,457",
"ECR before LimitedLiability": "-56%",
"Economic Capital Ratio": "46%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "3,641",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,098",
"Liabilities, Current": "13,972",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "12,428",
"Other Compr. Net Income": "0",
"Other Expenses": "2,464",
"Other Liabilities": "0",
"Other Net Income": "1,146",
"Other Revenues": "0",
"Property, Plant and Equipment": "6.3",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,972",
"Assets": "16,075",
"Revenues": "0",
"Expenses": "3,562",
"Stockholders Equity": "2,102",
"Net Income": "-2,416",
"Comprehensive Net Income": "-2,416",
"BaseVar": "17,942",
"ECR before LimitedLiability": "-13%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,572",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,505",
"Liabilities, Current": "13,639",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "12,125",
"Other Compr. Net Income": "0",
"Other Expenses": "950",
"Other Liabilities": "0",
"Other Net Income": "229",
"Other Revenues": "0",
"Property, Plant and Equipment": "1.8",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,639",
"Assets": "13,698",
"Revenues": "0",
"Expenses": "2,456",
"Stockholders Equity": "60",
"Net Income": "-2,226",
"Comprehensive Net Income": "-2,226",
"BaseVar": "15,333",
"ECR before LimitedLiability": "-20%",
"Economic Capital Ratio": "53%"
}
}
},
"top_rated": false,
"trend": -23.0,
"value": 0.5300198638279604,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001341726.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001341726.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001341726.svg"
},
{
"company_id": "0000006769",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000006769.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000006769.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000006769.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000006769_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000006769_main_keyfigs.svg",
"name": "Apache CORP",
"rank": 72,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000006769.svg",
"report_text": "The relative strengths and weaknesses of Apache CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Apache CORP compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 51% points.The greatest weakness of Apache CORP is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 60% points.
The company's Economic Capital Ratio, given in the ranking table, is 52%, being 36% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000006769_2022_Apache_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "18.6",
"Stockholders Equity": "18.1",
"ECR before LimitedLiability": "25.2",
"Long-term Debt": "12.6",
"Other Liabilities": "6.23",
"Other Assets": "-0.813",
"Assets": "1.18",
"Assets, Current": "0.769",
"Property, Plant and Equipment": "3.65",
"Oil and Gas Property": "-1.38",
"Revenues": "-33.3",
"Net Income": "4.19",
"Other Revenues": "-33.2",
"Depreciation, Depletion, Amortization": "6.08",
"Expenses": "-4.71",
"Other Expenses": "25.6",
"Taxes": "0.971",
"Operating Expenses": "-36.8",
"Comprehensive Net Income": "4.86",
"Other Net Income": "47.6",
"Economic Capital Ratio": "24.4"
},
"2010": {
"Liabilities": "19.8",
"Stockholders Equity": "20.6",
"ECR before LimitedLiability": "28.0",
"Long-term Debt": "9.89",
"Other Liabilities": "8.76",
"Liabilities, Current": "2.94",
"Assets": "-0.103",
"Property, Plant and Equipment": "-0.301",
"Gains/Losses on Derivatives": "-0.0776",
"Revenues": "-30.4",
"Net Income": "6.49",
"Other Revenues": "-30.3",
"Comprehensive Net Income": "6.58",
"Other Compr. Net Income": "0.0981",
"Operating Expenses": "5.87",
"Depreciation, Depletion, Amortization": "5.70",
"Other Net Income": "37.1",
"Taxes": "0.721",
"Other Expenses": "-13.8",
"General and Administrative Expense": "1.31",
"Economic Capital Ratio": "28.9"
},
"2011": {
"Liabilities": "18.2",
"Stockholders Equity": "19.4",
"ECR before LimitedLiability": "58.8",
"Long-term Debt": "10.1",
"Liabilities, Current": "2.65",
"Other Liabilities": "6.94",
"Revenues": "-24.4",
"Net Income": "24.3",
"Other Revenues": "-24.3",
"Other Expenses": "-27.6",
"Expenses": "6.20",
"General and Administrative Expense": "8.76",
"Depreciation, Depletion, Amortization": "4.96",
"Operating Expenses": "18.4",
"Taxes": "0.651",
"Oil and Gas Property": "0.450",
"Property, Plant and Equipment": "-2.33",
"Comprehensive Net Income": "24.8",
"Other Net Income": "43.7",
"Other Compr. Net Income": "0.471",
"Economic Capital Ratio": "42.0"
},
"2012": {
"Other Liabilities": "7.95",
"Liabilities": "20.2",
"Assets": "1.53",
"Stockholders Equity": "26.0",
"ECR before LimitedLiability": "71.0",
"Liabilities, Current": "3.63",
"Long-term Debt": "10.4",
"Oil and Gas Property": "-1.51",
"Property, Plant and Equipment": "7.71",
"Revenues": "-21.5",
"Net Income": "26.2",
"Other Revenues": "-21.4",
"Taxes": "0.589",
"Expenses": "8.76",
"Operating Expenses": "17.0",
"Other Expenses": "-23.8",
"Depreciation, Depletion, Amortization": "5.63",
"General and Administrative Expense": "9.37",
"Comprehensive Net Income": "25.9",
"Other Net Income": "41.1",
"Economic Capital Ratio": "45.4"
},
"2013": {
"Liabilities": "22.7",
"Assets": "1.01",
"Stockholders Equity": "29.2",
"ECR before LimitedLiability": "58.7",
"Liabilities, Current": "5.48",
"Long-term Debt": "10.6",
"Other Liabilities": "8.89",
"Property, Plant and Equipment": "4.39",
"Oil and Gas Property": "-0.896",
"Revenues": "-20.6",
"Net Income": "18.6",
"Other Revenues": "-20.6",
"Taxes": "0.703",
"Expenses": "7.38",
"Operating Expenses": "14.7",
"General and Administrative Expense": "7.25",
"Depreciation, Depletion, Amortization": "6.08",
"Other Expenses": "-21.7",
"Comprehensive Net Income": "18.4",
"Other Net Income": "32.8",
"Economic Capital Ratio": "41.9"
},
"2014": {
"Other Liabilities": "8.13",
"Liabilities": "21.9",
"Stockholders Equity": "33.1",
"ECR before LimitedLiability": "54.2",
"Long-term Debt": "9.30",
"Liabilities, Current": "6.30",
"Assets": "6.62",
"Property, Plant and Equipment": "-5.04",
"Oil and Gas Property": "28.9",
"Gains/Losses on Derivatives": "-0.783",
"Revenues": "-21.5",
"Net Income": "9.15",
"Other Revenues": "-20.8",
"Operating Expenses": "19.5",
"Comprehensive Net Income": "8.17",
"Other Compr. Net Income": "-0.933",
"General and Administrative Expense": "7.37",
"Other Net Income": "35.0",
"Depreciation, Depletion, Amortization": "-21.8",
"Other Expenses": "-3.62",
"Economic Capital Ratio": "29.1"
},
"2015": {
"Liabilities, Current": "-2.07",
"Liabilities": "-5.19",
"Assets": "-10.7",
"Stockholders Equity": "2.70",
"ECR before LimitedLiability": "-17.2",
"Long-term Debt": "-2.26",
"Other Liabilities": "-1.39",
"Assets, Current": "-0.944",
"Oil and Gas Property": "5.69",
"Property, Plant and Equipment": "-20.7",
"Other Revenues": "-7.93",
"Revenues": "-8.61",
"Net Income": "-34.2",
"Depreciation, Depletion, Amortization": "-148",
"Expenses": "-38.0",
"Other Expenses": "6.53",
"Operating Expenses": "5.26",
"General and Administrative Expense": "2.65",
"Comprehensive Net Income": "-32.0",
"Other Net Income": "5.10",
"Economic Capital Ratio": "-38.9"
},
"2017": {
"Long-term Debt": "14.6",
"Liabilities": "21.9",
"Assets": "0.698",
"Stockholders Equity": "23.1",
"ECR before LimitedLiability": "53.1",
"Other Liabilities": "6.02",
"Liabilities, Current": "2.76",
"Oil and Gas Property": "3.10",
"Property, Plant and Equipment": "-1.09",
"Revenues": "-20.2",
"Net Income": "21.4",
"Other Revenues": "-19.5",
"Operating Expenses": "13.7",
"Expenses": "3.63",
"Taxes": "0.795",
"Other Expenses": "-10.1",
"General and Administrative Expense": "7.71",
"Depreciation, Depletion, Amortization": "-8.69",
"Comprehensive Net Income": "20.8",
"Other Net Income": "40.0",
"Economic Capital Ratio": "41.5"
},
"2018": {
"Liabilities": "24.8",
"Stockholders Equity": "23.5",
"ECR before LimitedLiability": "39.0",
"Liabilities, Current": "5.24",
"Other Liabilities": "7.62",
"Long-term Debt": "13.8",
"Revenues": "15.4",
"Net Income": "7.39",
"Revenue from Contract with Customer": "37.1",
"Other Revenues": "-18.4",
"Expenses": "-9.37",
"Depreciation, Depletion, Amortization": "-9.92",
"Other Expenses": "-10.5",
"Operating Expenses": "6.34",
"General and Administrative Expense": "5.45",
"Property, Plant and Equipment": "-3.25",
"Oil and Gas Property": "9.93",
"Other Net Income": "1.75",
"Comprehensive Net Income": "5.70",
"Other Compr. Net Income": "-1.65",
"Economic Capital Ratio": "24.6"
},
"2019": {
"Liabilities, Current": "6.31",
"Liabilities": "25.1",
"Stockholders Equity": "23.5",
"ECR before LimitedLiability": "12.5",
"Long-term Debt": "16.4",
"Other Liabilities": "3.59",
"Revenues": "14.1",
"Net Income": "-19.6",
"Other Revenues": "-19.3",
"Revenue from Contract with Customer": "33.5",
"Expenses": "-31.1",
"Other Expenses": "-28.2",
"Depreciation, Depletion, Amortization": "-14.8",
"General and Administrative Expense": "4.52",
"Operating Expenses": "4.91",
"Oil and Gas Property": "-12.0",
"Assets, Current": "-2.28",
"Property, Plant and Equipment": "20.7",
"Other Assets": "6.39",
"Comprehensive Net Income": "-17.9",
"Economic Capital Ratio": "2.59"
},
"2020": {
"Liabilities, Current": "0.338",
"Liabilities": "2.09",
"Stockholders Equity": "3.78",
"Long-term Debt": "0.868",
"Other Revenues": "10.2",
"Revenues": "1.33",
"Net Income": "-26.3",
"Revenue from Contract with Customer": "-28.0",
"Gains/Losses on Derivatives": "-0.880",
"Depreciation, Depletion, Amortization": "-11.6",
"Expenses": "-41.3",
"Operating Expenses": "0.968",
"Cost of Goods and Services Sold": "0.224",
"General and Administrative Expense": "0.399",
"Other Expenses": "-50.7",
"Property, Plant and Equipment": "2.97",
"ECR before LimitedLiability": "0.591",
"Oil and Gas Property": "-19.2",
"Other Assets": "1.35",
"Comprehensive Net Income": "-25.3",
"Economic Capital Ratio": "-12.0"
},
"2021": {
"Liabilities": "2.33",
"Stockholders Equity": "11.0",
"ECR before LimitedLiability": "-30.4",
"Long-term Debt": "1.26",
"Property, Plant and Equipment": "-2.56",
"Assets": "9.43",
"Other Assets": "51.4",
"Oil and Gas Property": "-2.43",
"Other Revenues": "-2.31",
"Revenues": "-26.9",
"Expenses": "-22.3",
"Net Income": "-57.2",
"Gains/Losses on Derivatives": "0.714",
"Revenue from Contract with Customer": "-12.2",
"Other Expenses": "-22.7",
"Cost of Goods and Services Sold": "0.903",
"Depreciation, Depletion, Amortization": "-1.63",
"Comprehensive Net Income": "-60.3",
"Other Net Income": "2.22",
"Other Compr. Net Income": "-0.706",
"Economic Capital Ratio": "-36.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000006769_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "4,585,849",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "343,883",
"Liabilities, Current": "2,392,558",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "8,288,435",
"Other Assets": "699,279",
"Other Compr. Net Income": "0",
"Other Expenses": "266,906",
"Other Liabilities": "0",
"Other Net Income": "8,614,826",
"Other Revenues": "0",
"Property, Plant and Equipment": "22,900,615",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,392,558",
"Assets": "28,185,743",
"Revenues": "0",
"Expenses": "8,899,224",
"Stockholders Equity": "25,793,185",
"Net Income": "-284,398",
"Comprehensive Net Income": "-284,398",
"BaseVar": "26,147,862",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "120%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "3,480,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "380,000",
"Liabilities, Current": "3,524,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,794,000",
"Other Compr. Net Income": "0",
"Other Expenses": "8,680,000",
"Other Liabilities": "0",
"Other Net Income": "12,092,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "38,151,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,524,000",
"Assets": "43,425,000",
"Revenues": "0",
"Expenses": "9,060,000",
"Stockholders Equity": "39,901,000",
"Net Income": "3,032,000",
"Comprehensive Net Income": "3,032,000",
"BaseVar": "36,588,740",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "132%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "4,803,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "459,000",
"Liabilities, Current": "4,963,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,800,000",
"Other Compr. Net Income": "132,000",
"Other Expenses": "11,845,000",
"Other Liabilities": "0",
"Other Net Income": "16,888,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "45,448,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,963,000",
"Assets": "52,051,000",
"Revenues": "0",
"Expenses": "12,304,000",
"Stockholders Equity": "47,088,000",
"Net Income": "4,584,000",
"Comprehensive Net Income": "4,716,000",
"BaseVar": "46,687,880",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "134%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "4,962,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "531,000",
"Liabilities, Current": "5,536,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,495,000",
"Other Compr. Net Income": "-122,000",
"Other Expenses": "14,546,000",
"Other Liabilities": "0",
"Other Net Income": "17,078,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "53,280,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,536,000",
"Assets": "60,737,000",
"Revenues": "0",
"Expenses": "15,077,000",
"Stockholders Equity": "55,201,000",
"Net Income": "2,001,000",
"Comprehensive Net Income": "1,879,000",
"BaseVar": "53,148,240",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "125%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "6,366,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "503,000",
"Liabilities, Current": "4,700,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,850,000",
"Other Compr. Net Income": "16,000",
"Other Expenses": "13,263,000",
"Other Liabilities": "0",
"Other Net Income": "16,054,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "52,421,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,700,000",
"Assets": "61,637,000",
"Revenues": "0",
"Expenses": "13,766,000",
"Stockholders Equity": "56,937,000",
"Net Income": "2,288,000",
"Comprehensive Net Income": "2,304,000",
"BaseVar": "51,666,820",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "128%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6,415,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,158,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "434,000",
"Liabilities, Current": "3,664,000",
"Long-term Debt": "0",
"Oil and Gas Property": "48,076,000",
"Operating Expenses": "0",
"Other Assets": "1,461,000",
"Other Compr. Net Income": "-344,000",
"Other Expenses": "7,802,000",
"Other Liabilities": "0",
"Other Net Income": "13,334,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,664,000",
"Assets": "55,952,000",
"Revenues": "0",
"Expenses": "18,394,000",
"Stockholders Equity": "52,288,000",
"Net Income": "-5,060,000",
"Comprehensive Net Income": "-5,404,000",
"BaseVar": "49,692,640",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "108%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,752,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "29,372,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "377,000",
"Liabilities, Current": "1,841,000",
"Long-term Debt": "0",
"Oil and Gas Property": "14,119,000",
"Operating Expenses": "0",
"Other Assets": "971,000",
"Other Compr. Net Income": "409,000",
"Other Expenses": "-626,000",
"Other Liabilities": "0",
"Other Net Income": "5,595,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,841,000",
"Assets": "18,842,000",
"Revenues": "0",
"Expenses": "29,123,000",
"Stockholders Equity": "17,001,000",
"Net Income": "-23,528,000",
"Comprehensive Net Income": "-23,119,000",
"BaseVar": "32,120,240",
"ECR before LimitedLiability": "-195%",
"Economic Capital Ratio": "6.9%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,725,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,280,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "395,000",
"Liabilities, Current": "2,564,000",
"Long-term Debt": "0",
"Oil and Gas Property": "17,759,000",
"Operating Expenses": "549,000",
"Other Assets": "438,000",
"Other Compr. Net Income": "-83,000",
"Other Expenses": "1,696,000",
"Other Liabilities": "0",
"Other Net Income": "6,423,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,564,000",
"Assets": "21,922,000",
"Revenues": "0",
"Expenses": "4,920,000",
"Stockholders Equity": "19,358,000",
"Net Income": "1,503,000",
"Comprehensive Net Income": "1,420,000",
"BaseVar": "19,327,120",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "127%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,687,000",
"Cost of Goods and Services Sold": "348,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,405,000",
"Gains/Losses on Derivatives": "-17,000",
"General and Administrative Expense": "431,000",
"Liabilities, Current": "2,201,000",
"Long-term Debt": "0",
"Oil and Gas Property": "18,421,000",
"Operating Expenses": "1,942,000",
"Other Assets": "474,000",
"Other Compr. Net Income": "-246,000",
"Other Expenses": "2,012,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "93,000",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "7,348,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,201,000",
"Assets": "21,582,000",
"Revenues": "7,424,000",
"Expenses": "7,138,000",
"Stockholders Equity": "19,381,000",
"Net Income": "286,000",
"Comprehensive Net Income": "40,000",
"BaseVar": "21,072,460",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "120%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,961,000",
"Cost of Goods and Services Sold": "306,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,680,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "406,000",
"Liabilities, Current": "1,855,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,252,000",
"Other Assets": "1,988,000",
"Other Compr. Net Income": "141,000",
"Other Expenses": "4,449,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "96,000",
"Property, Plant and Equipment": "14,158,000",
"Revenue from Contract with Customer": "6,315,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,855,000",
"Assets": "18,107,000",
"Revenues": "6,411,000",
"Expenses": "10,093,000",
"Stockholders Equity": "16,252,000",
"Net Income": "-3,682,000",
"Comprehensive Net Income": "-3,541,000",
"BaseVar": "20,300,900",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "88%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,846,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,772,000",
"Gains/Losses on Derivatives": "-223,000",
"General and Administrative Expense": "290,000",
"Liabilities, Current": "1,308,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,401,000",
"Other Assets": "2,081,000",
"Other Compr. Net Income": "42,000",
"Other Expenses": "5,749,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,531,000",
"Property, Plant and Equipment": "8,819,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,308,000",
"Assets": "12,746,000",
"Revenues": "4,308,000",
"Expenses": "9,212,000",
"Stockholders Equity": "11,438,000",
"Net Income": "-4,904,000",
"Comprehensive Net Income": "-4,862,000",
"BaseVar": "15,435,440",
"ECR before LimitedLiability": "-4.4%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,395,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,360,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "357,000",
"Liabilities, Current": "2,231,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,368,000",
"Other Assets": "11,998,000",
"Other Compr. Net Income": "-332,000",
"Other Expenses": "3,887,000",
"Other Liabilities": "0",
"Other Net Income": "389,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,231,000",
"Assets": "14,393,000",
"Revenues": "0",
"Expenses": "6,972,000",
"Stockholders Equity": "12,162,000",
"Net Income": "-6,583,000",
"Comprehensive Net Income": "-6,915,000",
"BaseVar": "13,081,660",
"ECR before LimitedLiability": "-30%",
"Economic Capital Ratio": "52%"
}
}
},
"top_rated": false,
"trend": -30.0,
"value": 0.5158108954048617,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000006769.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000006769.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000006769.svg"
},
{
"company_id": "0000793306",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000793306.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000793306.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000793306.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000793306_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000793306_main_keyfigs.svg",
"name": "BLUE Dolphin Energy CO",
"rank": 73,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000793306.svg",
"report_text": "The relative strengths and weaknesses of BLUE Dolphin Energy CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of BLUE Dolphin Energy CO compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 51% points.The greatest weakness of BLUE Dolphin Energy CO is the variable Cost of Goods and Services Sold, reducing the Economic Capital Ratio by 371% points.
The company's Economic Capital Ratio, given in the ranking table, is 51%, being 37% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000793306_2022_BLUE_Dolphin_Energy_CO.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-12.4",
"Stockholders Equity": "-10.9",
"ECR before LimitedLiability": "22.7",
"Long-term Debt": "-23.6",
"Liabilities, Current": "3.25",
"Other Liabilities": "5.48",
"Revenues": "20.7",
"Net Income": "25.4",
"Other Revenues": "20.8",
"Other Expenses": "18.4",
"Expenses": "11.4",
"General and Administrative Expense": "-18.8",
"Depreciation, Depletion, Amortization": "-6.11",
"Operating Expenses": "20.5",
"Assets, Current": "6.84",
"Other Assets": "-2.51",
"Oil and Gas Property": "-7.48",
"Property, Plant and Equipment": "5.81",
"Comprehensive Net Income": "25.6",
"Other Net Income": "-6.79",
"Economic Capital Ratio": "5.90"
},
"2012": {
"Other Liabilities": "4.50",
"Liabilities": "10.0",
"Stockholders Equity": "-195",
"Economic Capital Ratio": "-28.1",
"Liabilities, Current": "4.98",
"Long-term Debt": "4.47",
"Assets, Current": "-12.5",
"Assets": "-62.9",
"Oil and Gas Property": "-50.5",
"Other Assets": "-5.86",
"Property, Plant and Equipment": "-40.6",
"Revenues": "51.6",
"Net Income": "42.3",
"Other Revenues": "51.6",
"Expenses": "-414",
"Operating Expenses": "44.3",
"Other Expenses": "-732",
"Depreciation, Depletion, Amortization": "13.5",
"General and Administrative Expense": "29.3",
"Comprehensive Net Income": "42.2",
"Other Net Income": "-25.4"
},
"2014": {
"Other Liabilities": "34.2",
"Liabilities": "61.7",
"Assets": "-14.9",
"Stockholders Equity": "-229",
"ECR before LimitedLiability": "59.0",
"Long-term Debt": "48.3",
"Liabilities, Current": "51.4",
"Property, Plant and Equipment": "-10.8",
"Oil and Gas Property": "-12.2",
"Assets, Current": "-7.65",
"Revenues": "113",
"Net Income": "106",
"Other Revenues": "113",
"Operating Expenses": "83.1",
"Expenses": "-442",
"General and Administrative Expense": "59.0",
"Depreciation, Depletion, Amortization": "51.3",
"Other Expenses": "-768",
"Comprehensive Net Income": "106",
"Other Net Income": "-46.4",
"Economic Capital Ratio": "33.9"
},
"2015": {
"Liabilities, Current": "21.8",
"Liabilities": "26.5",
"Stockholders Equity": "-48.6",
"ECR before LimitedLiability": "56.5",
"Other Liabilities": "14.2",
"Assets, Current": "-7.48",
"Assets": "-27.8",
"Other Assets": "5.34",
"Oil and Gas Property": "-23.1",
"Property, Plant and Equipment": "-11.9",
"Other Revenues": "79.7",
"Revenues": "79.6",
"Net Income": "76.1",
"Depreciation, Depletion, Amortization": "26.5",
"Expenses": "-30.3",
"Other Expenses": "-153",
"Operating Expenses": "35.8",
"General and Administrative Expense": "26.6",
"Comprehensive Net Income": "76.3",
"Other Net Income": "-14.4",
"Economic Capital Ratio": "34.8"
},
"2016": {
"Long-term Debt": "3.15",
"Liabilities": "3.69",
"Stockholders Equity": "-68.3",
"ECR before LimitedLiability": "-0.812",
"Other Liabilities": "0.692",
"Other Assets": "0.735",
"Assets": "-45.1",
"Property, Plant and Equipment": "-12.5",
"Assets, Current": "-11.3",
"Oil and Gas Property": "-33.1",
"Revenues": "52.0",
"Net Income": "16.7",
"Other Revenues": "51.9",
"Expenses": "-105",
"General and Administrative Expense": "6.32",
"Depreciation, Depletion, Amortization": "5.30",
"Operating Expenses": "15.0",
"Other Expenses": "-218",
"Other Net Income": "-3.26",
"Comprehensive Net Income": "16.9",
"Economic Capital Ratio": "-19.3"
},
"2017": {
"Long-term Debt": "4.62",
"Liabilities": "5.37",
"Stockholders Equity": "-93.5",
"ECR before LimitedLiability": "-24.3",
"Other Liabilities": "1.92",
"Assets": "-51.3",
"Assets, Current": "-4.39",
"Oil and Gas Property": "-33.5",
"Property, Plant and Equipment": "-22.8",
"Revenues": "49.7",
"Net Income": "5.09",
"Other Revenues": "49.7",
"Operating Expenses": "27.9",
"Expenses": "-183",
"Taxes": "0.923",
"Other Expenses": "-356",
"General and Administrative Expense": "13.7",
"Depreciation, Depletion, Amortization": "9.36",
"Comprehensive Net Income": "5.08",
"Other Net Income": "-4.14",
"Economic Capital Ratio": "-35.9"
},
"2018": {
"Liabilities": "122",
"Stockholders Equity": "-111",
"ECR before LimitedLiability": "477",
"Liabilities, Current": "-175",
"Other Liabilities": "84.8",
"Long-term Debt": "143",
"Other Assets": "-19.0",
"Assets": "261",
"Property, Plant and Equipment": "128",
"Assets, Current": "93.0",
"Oil and Gas Property": "193",
"Revenues": "423",
"Net Income": "504",
"Revenue from Contract with Customer": "-57.5",
"Other Revenues": "464",
"Expenses": "125",
"Depreciation, Depletion, Amortization": "22.5",
"Operating Expenses": "66.0",
"General and Administrative Expense": "22.7",
"Comprehensive Net Income": "504",
"Economic Capital Ratio": "462"
},
"2019": {
"Liabilities": "17.5",
"Stockholders Equity": "-125",
"ECR before LimitedLiability": "-6.05",
"Long-term Debt": "16.5",
"Other Liabilities": "9.18",
"Assets, Current": "-21.1",
"Assets": "-45.8",
"Oil and Gas Property": "-34.9",
"Property, Plant and Equipment": "-32.5",
"Revenues": "68.9",
"Net Income": "24.2",
"Other Revenues": "69.0",
"Revenue from Contract with Customer": "-82.6",
"Expenses": "-226",
"Other Expenses": "17.7",
"Depreciation, Depletion, Amortization": "17.1",
"Cost of Goods and Services Sold": "-459",
"General and Administrative Expense": "15.4",
"Operating Expenses": "34.9",
"Comprehensive Net Income": "24.9",
"Economic Capital Ratio": "-16.0"
},
"2020": {
"Liabilities, Current": "-2.23",
"Liabilities": "2.42",
"Stockholders Equity": "-57.2",
"ECR before LimitedLiability": "-2.14",
"Long-term Debt": "3.31",
"Property, Plant and Equipment": "-4.97",
"Assets": "-38.1",
"Assets, Current": "-2.76",
"Oil and Gas Property": "-18.3",
"Other Revenues": "50.6",
"Revenues": "46.9",
"Net Income": "21.7",
"Revenue from Contract with Customer": "-32.6",
"Depreciation, Depletion, Amortization": "6.40",
"Expenses": "-59.8",
"Operating Expenses": "20.7",
"Cost of Goods and Services Sold": "-203",
"General and Administrative Expense": "4.48",
"Other Expenses": "17.5",
"Comprehensive Net Income": "21.9",
"Economic Capital Ratio": "-14.7"
},
"2021": {
"Liabilities": "6.55",
"Stockholders Equity": "-75.7",
"ECR before LimitedLiability": "-31.4",
"Long-term Debt": "4.31",
"Property, Plant and Equipment": "-19.0",
"Assets": "-49.9",
"Oil and Gas Property": "-26.3",
"Assets, Current": "-10.7",
"Other Revenues": "50.6",
"Revenues": "50.2",
"Net Income": "-1.98",
"Gains/Losses on Derivatives": "3.42",
"Revenue from Contract with Customer": "-89.9",
"Expenses": "-206",
"Other Expenses": "4.01",
"Cost of Goods and Services Sold": "-371",
"Depreciation, Depletion, Amortization": "7.99",
"General and Administrative Expense": "7.23",
"Operating Expenses": "25.6",
"Other Net Income": "2.41",
"Economic Capital Ratio": "-37.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000793306_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "2,778",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "592",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,574",
"Liabilities, Current": "664",
"Long-term Debt": "2,484",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "9.5",
"Other Compr. Net Income": "0",
"Other Expenses": "-493",
"Other Liabilities": "0",
"Other Net Income": "17",
"Other Revenues": "2,274",
"Property, Plant and Equipment": "3,621",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,148",
"Assets": "6,409",
"Revenues": "2,274",
"Expenses": "1,674",
"Stockholders Equity": "3,261",
"Net Income": "618",
"Comprehensive Net Income": "618",
"BaseVar": "7,237",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "97%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "19,675",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,623",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,077",
"Liabilities, Current": "23,992",
"Long-term Debt": "14,911",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "845",
"Other Compr. Net Income": "0",
"Other Expenses": "361,837",
"Other Liabilities": "859",
"Other Net Income": "-4,842",
"Other Revenues": "352,095",
"Property, Plant and Equipment": "35,862",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "39,761",
"Assets": "56,382",
"Revenues": "352,095",
"Expenses": "365,537",
"Stockholders Equity": "16,621",
"Net Income": "-18,285",
"Comprehensive Net Income": "-18,285",
"BaseVar": "496,005",
"ECR before LimitedLiability": "-30%",
"Economic Capital Ratio": "52%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "14,683",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,428",
"Liabilities, Current": "17,884",
"Long-term Debt": "1,781",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "8,353",
"Other Compr. Net Income": "0",
"Other Expenses": "370,890",
"Other Liabilities": "12,775",
"Other Net Income": "552",
"Other Revenues": "387,525",
"Property, Plant and Equipment": "37,371",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "32,440",
"Assets": "60,407",
"Revenues": "387,525",
"Expenses": "372,318",
"Stockholders Equity": "27,967",
"Net Income": "15,759",
"Comprehensive Net Income": "15,759",
"BaseVar": "517,868",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "23,117",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,526",
"Liabilities, Current": "20,229",
"Long-term Debt": "37,185",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "19,454",
"Other Compr. Net Income": "0",
"Other Expenses": "215,042",
"Other Liabilities": "1,608",
"Other Net Income": "-762",
"Other Revenues": "221,733",
"Property, Plant and Equipment": "48,842",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "59,021",
"Assets": "91,412",
"Revenues": "221,733",
"Expenses": "216,567",
"Stockholders Equity": "32,391",
"Net Income": "4,403",
"Comprehensive Net Income": "4,403",
"BaseVar": "347,435",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "81%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "10,945",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,709",
"Liabilities, Current": "48,757",
"Long-term Debt": "3,310",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,091",
"Other Compr. Net Income": "0",
"Other Expenses": "180,984",
"Other Liabilities": "6,589",
"Other Net Income": "70",
"Other Revenues": "167,855",
"Property, Plant and Equipment": "62,324",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "58,657",
"Assets": "75,360",
"Revenues": "167,855",
"Expenses": "183,693",
"Stockholders Equity": "16,703",
"Net Income": "-15,767",
"Comprehensive Net Income": "-15,767",
"BaseVar": "285,012",
"ECR before LimitedLiability": "-17%",
"Economic Capital Ratio": "53%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "6,979",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,022",
"Liabilities, Current": "76,492",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,832",
"Other Compr. Net Income": "0",
"Other Expenses": "276,299",
"Other Liabilities": "1,650",
"Other Net Income": "-457",
"Other Revenues": "258,450",
"Property, Plant and Equipment": "64,597",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "78,142",
"Assets": "73,408",
"Revenues": "258,450",
"Expenses": "280,321",
"Stockholders Equity": "-4,734",
"Net Income": "-22,328",
"Comprehensive Net Income": "-22,328",
"BaseVar": "410,096",
"ECR before LimitedLiability": "-40%",
"Economic Capital Ratio": "50%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "4,040",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,272",
"Liabilities, Current": "75,904",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "180",
"Other Assets": "1,940",
"Other Compr. Net Income": "0",
"Other Expenses": "2,553",
"Other Liabilities": "0",
"Other Net Income": "-3,343",
"Other Revenues": "340,761",
"Property, Plant and Equipment": "64,697",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "75,904",
"Assets": "70,677",
"Revenues": "340,761",
"Expenses": "6,005",
"Stockholders Equity": "-5,227",
"Net Income": "331,413",
"Comprehensive Net Income": "331,413",
"BaseVar": "290,358",
"ECR before LimitedLiability": "557%",
"Economic Capital Ratio": "557%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,075",
"Cost of Goods and Services Sold": "297,827",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,659",
"Liabilities, Current": "65,464",
"Long-term Debt": "564",
"Oil and Gas Property": "0",
"Operating Expenses": "222",
"Other Assets": "1,476",
"Other Compr. Net Income": "0",
"Other Expenses": "3,101",
"Other Liabilities": "1,930",
"Other Net Income": "1,908",
"Other Revenues": "309,262",
"Property, Plant and Equipment": "63,893",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "67,958",
"Assets": "71,444",
"Revenues": "309,262",
"Expenses": "303,809",
"Stockholders Equity": "3,486",
"Net Income": "7,361",
"Comprehensive Net Income": "7,361",
"BaseVar": "450,988",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "69%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "5,561",
"Cost of Goods and Services Sold": "176,862",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,299",
"Liabilities, Current": "77,841",
"Long-term Debt": "355",
"Oil and Gas Property": "0",
"Operating Expenses": "169",
"Other Assets": "1,242",
"Other Compr. Net Income": "0",
"Other Expenses": "3,347",
"Other Liabilities": "1,890",
"Other Net Income": "-6,591",
"Other Revenues": "174,810",
"Property, Plant and Equipment": "62,497",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "80,086",
"Assets": "69,300",
"Revenues": "174,810",
"Expenses": "182,677",
"Stockholders Equity": "-10,786",
"Net Income": "-14,458",
"Comprehensive Net Income": "-14,458",
"BaseVar": "300,421",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "51%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "5,824",
"Cost of Goods and Services Sold": "299,906",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,021",
"Liabilities, Current": "84,281",
"Long-term Debt": "841",
"Oil and Gas Property": "0",
"Operating Expenses": "198",
"Other Assets": "562",
"Other Compr. Net Income": "0",
"Other Expenses": "4,394",
"Other Liabilities": "4,814",
"Other Net Income": "-6,142",
"Other Revenues": "300,820",
"Property, Plant and Equipment": "59,923",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "89,936",
"Assets": "66,309",
"Revenues": "300,820",
"Expenses": "307,519",
"Stockholders Equity": "-23,627",
"Net Income": "-12,841",
"Comprehensive Net Income": "-12,841",
"BaseVar": "459,101",
"ECR before LimitedLiability": "-36%",
"Economic Capital Ratio": "51%"
}
}
},
"top_rated": false,
"trend": -20.0,
"value": 0.5058202340992194,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000793306.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000793306.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000793306.svg"
},
{
"company_id": "0001841666",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001841666.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001841666.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001841666.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001841666_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001841666_main_keyfigs.svg",
"name": "APA Corp",
"rank": 74,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001841666.svg",
"report_text": "The relative strengths and weaknesses of APA 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 APA Corp compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 50% points.The greatest weakness of APA Corp is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 62% points.
The company's Economic Capital Ratio, given in the ranking table, is 50%, being 38% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001841666_2022_APA_Corp.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities": "2.50",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "-32.3",
"Long-term Debt": "1.38",
"Property, Plant and Equipment": "-4.25",
"Assets": "9.89",
"Other Assets": "49.5",
"Oil and Gas Property": "-3.88",
"Other Revenues": "-3.47",
"Revenues": "-21.7",
"Expenses": "-22.2",
"Net Income": "-58.4",
"Gains/Losses on Derivatives": "0.933",
"Revenue from Contract with Customer": "-5.67",
"Other Expenses": "-20.1",
"Cost of Goods and Services Sold": "1.17",
"Depreciation, Depletion, Amortization": "-2.45",
"Comprehensive Net Income": "-61.7",
"Other Net Income": "2.89",
"Other Compr. Net Income": "-1.00",
"Economic Capital Ratio": "-38.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001841666_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "2,380,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,360,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "376,000",
"Liabilities, Current": "2,117,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,396,000",
"Other Assets": "10,923,000",
"Other Compr. Net Income": "-332,000",
"Other Expenses": "3,929,000",
"Other Liabilities": "0",
"Other Net Income": "389,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,117,000",
"Assets": "13,303,000",
"Revenues": "0",
"Expenses": "7,061,000",
"Stockholders Equity": "11,186,000",
"Net Income": "-6,672,000",
"Comprehensive Net Income": "-7,004,000",
"BaseVar": "12,534,840",
"ECR before LimitedLiability": "-40%",
"Economic Capital Ratio": "50%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.49636627228026026,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001841666.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001841666.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001841666.svg"
},
{
"company_id": "0001442492",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001442492.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001442492.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001442492.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001442492_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001442492_main_keyfigs.svg",
"name": "Laredo Oil Inc",
"rank": 75,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001442492.svg",
"report_text": "The relative strengths and weaknesses of Laredo Oil Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Laredo Oil Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 34% points.The greatest weakness of Laredo Oil Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 81% points.
The company's Economic Capital Ratio, given in the ranking table, is 50%, being 38% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001442492_2022_Laredo_Oil_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities": "-4.44",
"Stockholders Equity": "-81.9",
"ECR before LimitedLiability": "-67.1",
"Liabilities, Current": "-0.500",
"Long-term Debt": "-3.90",
"Other Assets": "-5.99",
"Assets": "-70.2",
"Property, Plant and Equipment": "-42.8",
"Assets, Current": "-11.8",
"Oil and Gas Property": "-48.6",
"Revenues": "2.06",
"Net Income": "-10.8",
"Other Revenues": "2.06",
"Expenses": "-181",
"Operating Expenses": "-17.9",
"General and Administrative Expense": "-9.57",
"Depreciation, Depletion, Amortization": "1.49",
"Other Expenses": "-84.2",
"Comprehensive Net Income": "-11.1",
"Other Net Income": "-9.68",
"Economic Capital Ratio": "-83.8"
},
"2020": {
"Liabilities, Current": "-1.91",
"Liabilities": "2.78",
"Stockholders Equity": "-85.0",
"ECR before LimitedLiability": "-4.90",
"Long-term Debt": "3.95",
"Property, Plant and Equipment": "-29.2",
"Assets": "-46.3",
"Assets, Current": "-1.93",
"Oil and Gas Property": "-20.0",
"Other Revenues": "48.6",
"Revenues": "48.3",
"Net Income": "34.7",
"Revenue from Contract with Customer": "-37.1",
"Depreciation, Depletion, Amortization": "9.86",
"Expenses": "-87.6",
"Operating Expenses": "23.3",
"Cost of Goods and Services Sold": "3.17",
"General and Administrative Expense": "7.40",
"Other Expenses": "-209",
"Comprehensive Net Income": "34.9",
"Economic Capital Ratio": "-17.5"
},
"2021": {
"Property, Plant and Equipment": "-4.55",
"Assets": "-21.8",
"Stockholders Equity": "-39.2",
"ECR before LimitedLiability": "-32.4",
"Oil and Gas Property": "-4.44",
"Other Revenues": "34.3",
"Revenues": "15.5",
"Net Income": "-1.59",
"Gains/Losses on Derivatives": "1.56",
"Revenue from Contract with Customer": "-29.1",
"Expenses": "-40.4",
"Other Expenses": "-81.1",
"Cost of Goods and Services Sold": "1.98",
"Depreciation, Depletion, Amortization": "3.44",
"General and Administrative Expense": "2.69",
"Operating Expenses": "5.71",
"Long-term Debt": "2.16",
"Other Liabilities": "-2.42",
"Comprehensive Net Income": "-1.46",
"Other Net Income": "5.44",
"Economic Capital Ratio": "-38.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001442492_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "143",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "546",
"Liabilities, Current": "482",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "849",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,430",
"Other Liabilities": "350",
"Other Net Income": "-67",
"Other Revenues": "2,205",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "832",
"Assets": "143",
"Revenues": "2,205",
"Expenses": "2,825",
"Stockholders Equity": "-689",
"Net Income": "-688",
"Comprehensive Net Income": "-688",
"BaseVar": "3,648",
"ECR before LimitedLiability": "-245%",
"Economic Capital Ratio": "2.1%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,623",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "75",
"Liabilities, Current": "2,732",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "307",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "7,930",
"Other Liabilities": "760",
"Other Net Income": "0",
"Other Revenues": "8,145",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,491",
"Assets": "1,623",
"Revenues": "8,145",
"Expenses": "8,312",
"Stockholders Equity": "-1,868",
"Net Income": "-167",
"Comprehensive Net Income": "-167",
"BaseVar": "12,761",
"ECR before LimitedLiability": "-45%",
"Economic Capital Ratio": "49%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,632",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "119",
"Liabilities, Current": "3,161",
"Long-term Debt": "0",
"Oil and Gas Property": "389",
"Operating Expenses": "499",
"Other Assets": "-60",
"Other Compr. Net Income": "0",
"Other Expenses": "4,709",
"Other Liabilities": "1,847",
"Other Net Income": "367",
"Other Revenues": "4,593",
"Property, Plant and Equipment": "809",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,007",
"Assets": "2,771",
"Revenues": "4,593",
"Expenses": "5,328",
"Stockholders Equity": "-2,237",
"Net Income": "-368",
"Comprehensive Net Income": "-368",
"BaseVar": "10,267",
"ECR before LimitedLiability": "-40%",
"Economic Capital Ratio": "50%"
}
}
},
"top_rated": false,
"trend": -18.0,
"value": 0.4955157049451597,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001442492.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001442492.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001442492.svg"
},
{
"company_id": "0001165320",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001165320.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001165320.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001165320.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001165320_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001165320_main_keyfigs.svg",
"name": "GB Sciences INC",
"rank": 76,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001165320.svg",
"report_text": "The relative strengths and weaknesses of GB Sciences INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of GB Sciences INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 19% points.The greatest weakness of GB Sciences INC is the variable Revenues, reducing the Economic Capital Ratio by 5.9% points.
The company's Economic Capital Ratio, given in the ranking table, is 48%, being 40% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001165320_2022_GB_Sciences_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-0.0687",
"ECR before LimitedLiability": "-24.1",
"Long-term Debt": "0",
"Other Liabilities": "0",
"Assets, Current": "-0.0225",
"Assets": "-5.51",
"Oil and Gas Property": "-1.02",
"Property, Plant and Equipment": "-0.0501",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-6.82",
"Depreciation, Depletion, Amortization": "0",
"Expenses": "-1.88",
"Other Expenses": "0",
"Operating Expenses": "0",
"General and Administrative Expense": "-42.8",
"Comprehensive Net Income": "-6.59",
"Other Net Income": "0",
"Economic Capital Ratio": "-45.8"
},
"2016": {
"Long-term Debt": "-0.910",
"Liabilities": "0.517",
"Stockholders Equity": "-6.21",
"ECR before LimitedLiability": "-53.5",
"Other Liabilities": "0.571",
"Liabilities, Current": "0.424",
"Other Assets": "0.358",
"Assets": "-22.1",
"Property, Plant and Equipment": "-1.86",
"Assets, Current": "-2.67",
"Oil and Gas Property": "-11.2",
"Revenues": "-1.21",
"Net Income": "-37.3",
"Other Revenues": "-1.26",
"Expenses": "-20.5",
"General and Administrative Expense": "-45.5",
"Operating Expenses": "0.439",
"Other Expenses": "0.370",
"Other Net Income": "-0.366",
"Comprehensive Net Income": "-37.2",
"Economic Capital Ratio": "-72.0"
},
"2017": {
"Other Assets": "6.12",
"Assets": "-4.89",
"Stockholders Equity": "-0.343",
"Other Liabilities": "-0.399",
"ECR before LimitedLiability": "-40.6",
"Assets, Current": "2.98",
"Oil and Gas Property": "-14.9",
"Property, Plant and Equipment": "9.25",
"Revenues": "-10.7",
"Net Income": "-48.0",
"Other Revenues": "-10.4",
"Revenue from Contract with Customer": "-0.352",
"Operating Expenses": "9.49",
"Expenses": "-18.4",
"Taxes": "0.447",
"Other Expenses": "0.704",
"General and Administrative Expense": "-34.7",
"Depreciation, Depletion, Amortization": "3.66",
"Comprehensive Net Income": "-48.0",
"Other Net Income": "-8.42",
"Economic Capital Ratio": "-52.2"
},
"2018": {
"Liabilities": "-1.04",
"Assets": "-13.2",
"Stockholders Equity": "-2.51",
"ECR before LimitedLiability": "-58.5",
"Liabilities, Current": "-0.825",
"Other Liabilities": "1.22",
"Long-term Debt": "-1.14",
"Other Assets": "7.65",
"Assets, Current": "5.35",
"Oil and Gas Property": "-20.9",
"Revenues": "-15.0",
"Net Income": "-66.7",
"Revenue from Contract with Customer": "-9.92",
"Other Revenues": "-4.69",
"Expenses": "-26.7",
"Depreciation, Depletion, Amortization": "3.48",
"Operating Expenses": "9.34",
"General and Administrative Expense": "-37.8",
"Other Net Income": "-12.5",
"Comprehensive Net Income": "-66.6",
"Economic Capital Ratio": "-72.9"
},
"2019": {
"Assets, Current": "-3.74",
"Assets": "-8.81",
"Stockholders Equity": "-3.76",
"ECR before LimitedLiability": "-44.5",
"Oil and Gas Property": "-15.6",
"Property, Plant and Equipment": "-9.49",
"Other Assets": "27.5",
"Revenues": "-12.9",
"Net Income": "-44.1",
"Other Revenues": "-1.91",
"Revenue from Contract with Customer": "-11.3",
"Taxes": "0.585",
"Expenses": "-7.51",
"Other Expenses": "-2.17",
"Depreciation, Depletion, Amortization": "4.32",
"Cost of Goods and Services Sold": "1.75",
"General and Administrative Expense": "-20.1",
"Operating Expenses": "10.3",
"Comprehensive Net Income": "-43.4",
"Other Net Income": "-19.2",
"Economic Capital Ratio": "-54.5"
},
"2020": {
"Property, Plant and Equipment": "-16.1",
"Assets": "-8.95",
"Stockholders Equity": "-11.9",
"Liabilities, Current": "1.48",
"ECR before LimitedLiability": "-26.5",
"Assets, Current": "9.20",
"Other Assets": "18.5",
"Oil and Gas Property": "-13.0",
"Other Revenues": "-5.35",
"Revenues": "-14.0",
"Net Income": "-23.0",
"Revenue from Contract with Customer": "-8.48",
"Depreciation, Depletion, Amortization": "3.45",
"Expenses": "9.04",
"Operating Expenses": "8.61",
"Cost of Goods and Services Sold": "1.27",
"General and Administrative Expense": "-13.5",
"Other Expenses": "8.14",
"Comprehensive Net Income": "-22.9",
"Other Net Income": "-20.1",
"Economic Capital Ratio": "-39.1"
},
"2021": {
"Liabilities": "-3.99",
"Stockholders Equity": "-5.12",
"ECR before LimitedLiability": "-33.8",
"Liabilities, Current": "-3.31",
"Other Liabilities": "-1.85",
"Other Revenues": "-3.25",
"Revenues": "-5.94",
"Net Income": "-5.78",
"Revenue from Contract with Customer": "-5.23",
"Expenses": "5.23",
"Other Expenses": "1.25",
"Depreciation, Depletion, Amortization": "1.62",
"General and Administrative Expense": "-3.10",
"Operating Expenses": "4.70",
"Property, Plant and Equipment": "-4.61",
"Assets, Current": "2.06",
"Other Assets": "19.2",
"Oil and Gas Property": "-4.02",
"Comprehensive Net Income": "-5.76",
"Other Net Income": "-3.02",
"Economic Capital Ratio": "-39.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001165320_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "240",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,974",
"Liabilities, Current": "2,507",
"Long-term Debt": "655",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "297",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "221",
"Other Net Income": "0.14",
"Other Revenues": "0",
"Property, Plant and Equipment": "914",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,383",
"Assets": "1,451",
"Revenues": "0",
"Expenses": "7,974",
"Stockholders Equity": "-1,931",
"Net Income": "-7,974",
"Comprehensive Net Income": "-7,974",
"BaseVar": "7,361",
"ECR before LimitedLiability": "-449%",
"Economic Capital Ratio": "0.00096%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "208",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,959",
"Liabilities, Current": "2,262",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "275",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,149",
"Other Net Income": "-120",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,953",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,410",
"Assets": "2,436",
"Revenues": "0",
"Expenses": "6,959",
"Stockholders Equity": "-1,975",
"Net Income": "-7,079",
"Comprehensive Net Income": "-7,079",
"BaseVar": "7,812",
"ECR before LimitedLiability": "-285%",
"Economic Capital Ratio": "0.65%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,948",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,933",
"Liabilities, Current": "676",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,416",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,927",
"Other Net Income": "-1,150",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,643",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,602",
"Assets": "13,007",
"Revenues": "0",
"Expenses": "8,933",
"Stockholders Equity": "8,405",
"Net Income": "-10,083",
"Comprehensive Net Income": "-10,083",
"BaseVar": "15,056",
"ECR before LimitedLiability": "-94%",
"Economic Capital Ratio": "33%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,253",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,552",
"Liabilities, Current": "1,920",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "3,038",
"Other Compr. Net Income": "0",
"Other Expenses": "783",
"Other Liabilities": "6,498",
"Other Net Income": "-5,335",
"Other Revenues": "2,510",
"Property, Plant and Equipment": "13,759",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "8,418",
"Assets": "24,050",
"Revenues": "2,510",
"Expenses": "20,335",
"Stockholders Equity": "15,632",
"Net Income": "-23,159",
"Comprehensive Net Income": "-23,159",
"BaseVar": "33,705",
"ECR before LimitedLiability": "-129%",
"Economic Capital Ratio": "22%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,467",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "13,400",
"Liabilities, Current": "6,712",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "16,075",
"Other Compr. Net Income": "0",
"Other Expenses": "3,772",
"Other Liabilities": "6,155",
"Other Net Income": "-10,963",
"Other Revenues": "3,455",
"Property, Plant and Equipment": "10,482",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "12,867",
"Assets": "30,023",
"Revenues": "3,455",
"Expenses": "17,172",
"Stockholders Equity": "17,156",
"Net Income": "-24,680",
"Comprehensive Net Income": "-24,680",
"BaseVar": "41,031",
"ECR before LimitedLiability": "-103%",
"Economic Capital Ratio": "31%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "7,001",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,742",
"Liabilities, Current": "10,886",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,314",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,556",
"Other Net Income": "-7,370",
"Other Revenues": "0",
"Property, Plant and Equipment": "38",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,441",
"Assets": "14,353",
"Revenues": "0",
"Expenses": "5,742",
"Stockholders Equity": "-88",
"Net Income": "-13,112",
"Comprehensive Net Income": "-13,112",
"BaseVar": "22,526",
"ECR before LimitedLiability": "-113%",
"Economic Capital Ratio": "27%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "3,544",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,002",
"Liabilities, Current": "8,598",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,237",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,682",
"Other Net Income": "-1,723",
"Other Revenues": "0",
"Property, Plant and Equipment": "25",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "12,280",
"Assets": "10,806",
"Revenues": "0",
"Expenses": "2,002",
"Stockholders Equity": "-1,474",
"Net Income": "-3,725",
"Comprehensive Net Income": "-3,725",
"BaseVar": "13,853",
"ECR before LimitedLiability": "-46%",
"Economic Capital Ratio": "48%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.4819118273765729,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001165320.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001165320.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001165320.svg"
},
{
"company_id": "0001694617",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001694617.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001694617.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001694617.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001694617_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001694617_main_keyfigs.svg",
"name": "Royale Energy Inc",
"rank": 77,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001694617.svg",
"report_text": "The relative strengths and weaknesses of Royale Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Royale Energy Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 8.0% points.The greatest weakness of Royale Energy Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 9.5% points.
The company's Economic Capital Ratio, given in the ranking table, is 45%, being 43% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001694617_2022_Royale_Energy_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities": "1.48",
"Stockholders Equity": "-15.6",
"ECR before LimitedLiability": "-60.4",
"Liabilities, Current": "2.66",
"Other Assets": "12.0",
"Assets": "-20.0",
"Property, Plant and Equipment": "-15.1",
"Assets, Current": "4.29",
"Oil and Gas Property": "-20.0",
"Revenues": "-12.7",
"Net Income": "-34.0",
"Revenue from Contract with Customer": "-8.74",
"Other Revenues": "-3.48",
"Expenses": "2.76",
"Depreciation, Depletion, Amortization": "1.85",
"Other Expenses": "-5.21",
"Operating Expenses": "5.94",
"General and Administrative Expense": "-1.52",
"Other Net Income": "-30.7",
"Comprehensive Net Income": "-34.0",
"Economic Capital Ratio": "-74.8"
},
"2019": {
"Liabilities, Current": "-23.5",
"Liabilities": "-27.5",
"Stockholders Equity": "-29.9",
"Assets, Current": "2.39",
"Assets": "-8.89",
"Oil and Gas Property": "-17.3",
"Property, Plant and Equipment": "-14.3",
"Other Assets": "3.34",
"Revenues": "-22.9",
"Net Income": "2.27",
"Revenue from Contract with Customer": "-22.9",
"Expenses": "2.49",
"Other Expenses": "-2.69",
"Depreciation, Depletion, Amortization": "2.08",
"Cost of Goods and Services Sold": "2.03",
"General and Administrative Expense": "-4.99",
"Operating Expenses": "2.25",
"ECR before LimitedLiability": "-18.9",
"Comprehensive Net Income": "2.30",
"Other Net Income": "3.13",
"Economic Capital Ratio": "-28.9"
},
"2020": {
"Liabilities, Current": "-4.16",
"Liabilities": "-5.59",
"Stockholders Equity": "-12.9",
"ECR before LimitedLiability": "-7.71",
"Property, Plant and Equipment": "-5.31",
"Assets": "-6.57",
"Assets, Current": "5.54",
"Other Assets": "1.50",
"Oil and Gas Property": "-6.03",
"Revenues": "-5.29",
"Net Income": "2.21",
"Revenue from Contract with Customer": "-5.49",
"Depreciation, Depletion, Amortization": "1.44",
"Expenses": "3.27",
"Operating Expenses": "3.35",
"Cost of Goods and Services Sold": "1.04",
"General and Administrative Expense": "-3.45",
"Other Expenses": "1.09",
"Comprehensive Net Income": "2.30",
"Other Net Income": "5.85",
"Economic Capital Ratio": "-20.3"
},
"2021": {
"Liabilities": "-6.06",
"Stockholders Equity": "-9.46",
"ECR before LimitedLiability": "-37.3",
"Liabilities, Current": "-4.77",
"Property, Plant and Equipment": "-5.28",
"Assets": "-5.87",
"Oil and Gas Property": "-5.80",
"Assets, Current": "8.03",
"Other Revenues": "-0.854",
"Revenues": "-7.34",
"Net Income": "-6.40",
"Gains/Losses on Derivatives": "0.959",
"Revenue from Contract with Customer": "-7.38",
"Comprehensive Net Income": "-6.34",
"Other Expenses": "-0.810",
"Cost of Goods and Services Sold": "1.20",
"Depreciation, Depletion, Amortization": "0.734",
"Other Net Income": "1.36",
"General and Administrative Expense": "-2.26",
"Operating Expenses": "1.18",
"Economic Capital Ratio": "-43.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001694617_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "8,258",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "723",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,136",
"Liabilities, Current": "14,983",
"Long-term Debt": "3,983",
"Oil and Gas Property": "0",
"Operating Expenses": "1,613",
"Other Assets": "7,094",
"Other Compr. Net Income": "0",
"Other Expenses": "3,751",
"Other Liabilities": "1,307",
"Other Net Income": "-17,564",
"Other Revenues": "3,283",
"Property, Plant and Equipment": "6,407",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "20,273",
"Assets": "21,759",
"Revenues": "3,283",
"Expenses": "9,223",
"Stockholders Equity": "1,487",
"Net Income": "-23,504",
"Comprehensive Net Income": "-23,504",
"BaseVar": "39,660",
"ECR before LimitedLiability": "-135%",
"Economic Capital Ratio": "20%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "8,712",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "468",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,992",
"Liabilities, Current": "12,137",
"Long-term Debt": "5,249",
"Oil and Gas Property": "0",
"Operating Expenses": "2,029",
"Other Assets": "7,287",
"Other Compr. Net Income": "0",
"Other Expenses": "2,254",
"Other Liabilities": "1,538",
"Other Net Income": "3,427",
"Other Revenues": "2,967",
"Property, Plant and Equipment": "4,591",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "18,924",
"Assets": "20,591",
"Revenues": "2,967",
"Expenses": "6,743",
"Stockholders Equity": "1,667",
"Net Income": "-348",
"Comprehensive Net Income": "-348",
"BaseVar": "27,902",
"ECR before LimitedLiability": "2.0%",
"Economic Capital Ratio": "56%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "5,071",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "474",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,109",
"Liabilities, Current": "9,115",
"Long-term Debt": "4,095",
"Oil and Gas Property": "0",
"Operating Expenses": "1,412",
"Other Assets": "813",
"Other Compr. Net Income": "0",
"Other Expenses": "1,968",
"Other Liabilities": "1,360",
"Other Net Income": "1,700",
"Other Revenues": "1,588",
"Property, Plant and Equipment": "2,541",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,569",
"Assets": "8,425",
"Revenues": "1,588",
"Expenses": "5,963",
"Stockholders Equity": "-6,144",
"Net Income": "-2,674",
"Comprehensive Net Income": "-2,674",
"BaseVar": "17,232",
"ECR before LimitedLiability": "-56%",
"Economic Capital Ratio": "46%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "7,685",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "537",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,951",
"Liabilities, Current": "14,684",
"Long-term Debt": "4,227",
"Oil and Gas Property": "0",
"Operating Expenses": "1,815",
"Other Assets": "1,022",
"Other Compr. Net Income": "0",
"Other Expenses": "1,027",
"Other Liabilities": "1,644",
"Other Net Income": "12",
"Other Revenues": "1,719",
"Property, Plant and Equipment": "2,080",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "20,554",
"Assets": "10,787",
"Revenues": "1,719",
"Expenses": "5,330",
"Stockholders Equity": "-9,767",
"Net Income": "-3,598",
"Comprehensive Net Income": "-3,598",
"BaseVar": "20,048",
"ECR before LimitedLiability": "-60%",
"Economic Capital Ratio": "45%"
}
}
},
"top_rated": false,
"trend": -15.0,
"value": 0.4465711067471738,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001694617.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001694617.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001694617.svg"
},
{
"company_id": "0000867665",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000867665.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000867665.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000867665.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000867665_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000867665_main_keyfigs.svg",
"name": "Abraxas Petroleum CORP",
"rank": 78,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000867665.svg",
"report_text": "The relative strengths and weaknesses of Abraxas Petroleum CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Abraxas Petroleum CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 9.7% points.The greatest weakness of Abraxas Petroleum CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 45%, being 43% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000867665_2022_Abraxas_Petroleum_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-27.8",
"Stockholders Equity": "-23.2",
"Economic Capital Ratio": "-15.8",
"Long-term Debt": "-30.8",
"Other Liabilities": "2.65",
"Assets, Current": "-3.98",
"Assets": "-4.17",
"Other Assets": "1.46",
"Oil and Gas Property": "-12.1",
"Property, Plant and Equipment": "18.7",
"Revenues": "7.66",
"Net Income": "20.2",
"Other Revenues": "7.73",
"Other Expenses": "21.6",
"Expenses": "19.2",
"General and Administrative Expense": "6.28",
"Depreciation, Depletion, Amortization": "-2.87",
"Operating Expenses": "-7.10",
"Taxes": "-2.23",
"Comprehensive Net Income": "20.4",
"Other Net Income": "-6.41"
},
"2012": {
"Liabilities": "-23.7",
"Stockholders Equity": "-27.4",
"Liabilities, Current": "-2.40",
"Long-term Debt": "-25.0",
"Assets, Current": "-3.61",
"Assets": "-8.58",
"Oil and Gas Property": "-20.3",
"Other Assets": "-3.63",
"Property, Plant and Equipment": "3.70",
"Revenues": "0.647",
"Net Income": "1.21",
"Other Revenues": "0.656",
"Taxes": "-2.94",
"Expenses": "0.946",
"Operating Expenses": "1.82",
"Other Expenses": "-8.21",
"Depreciation, Depletion, Amortization": "-5.38",
"General and Administrative Expense": "0.563",
"Economic Capital Ratio": "-25.1",
"Comprehensive Net Income": "1.20",
"Other Net Income": "-6.92"
},
"2013": {
"Liabilities": "-9.08",
"Assets": "-4.67",
"Stockholders Equity": "-16.0",
"ECR before LimitedLiability": "28.6",
"Liabilities, Current": "-12.5",
"Long-term Debt": "-2.88",
"Other Liabilities": "5.71",
"Property, Plant and Equipment": "11.8",
"Oil and Gas Property": "-9.21",
"Revenues": "25.6",
"Net Income": "40.3",
"Other Revenues": "25.5",
"Taxes": "-3.44",
"Expenses": "9.65",
"Operating Expenses": "18.9",
"General and Administrative Expense": "3.78",
"Depreciation, Depletion, Amortization": "-6.08",
"Other Expenses": "-2.60",
"Comprehensive Net Income": "40.0",
"Other Net Income": "2.37",
"Economic Capital Ratio": "11.9"
},
"2018": {
"Liabilities": "-12.9",
"Assets": "-1.48",
"Stockholders Equity": "-10.7",
"ECR before LimitedLiability": "13.2",
"Liabilities, Current": "1.91",
"Other Liabilities": "4.62",
"Long-term Debt": "-21.6",
"Property, Plant and Equipment": "13.0",
"Oil and Gas Property": "-8.49",
"Revenues": "7.44",
"Net Income": "22.6",
"Revenue from Contract with Customer": "-15.1",
"Other Revenues": "25.5",
"Expenses": "12.5",
"Depreciation, Depletion, Amortization": "6.35",
"Taxes": "-2.41",
"Other Expenses": "-14.8",
"Operating Expenses": "19.7",
"General and Administrative Expense": "4.55",
"Other Net Income": "1.72",
"Comprehensive Net Income": "22.7",
"Economic Capital Ratio": "-1.22"
},
"2019": {
"Liabilities, Current": "0.247",
"Liabilities": "-3.26",
"Stockholders Equity": "-17.0",
"Long-term Debt": "-11.1",
"Assets, Current": "-0.261",
"Assets": "-5.02",
"Oil and Gas Property": "-13.7",
"Property, Plant and Equipment": "3.29",
"Expenses": "0.239",
"Other Revenues": "4.28",
"Net Income": "-1.63",
"Other Expenses": "-29.0",
"Depreciation, Depletion, Amortization": "0.977",
"Cost of Goods and Services Sold": "0.306",
"General and Administrative Expense": "0.272",
"Operating Expenses": "3.67",
"ECR before LimitedLiability": "-21.2",
"Comprehensive Net Income": "-1.02",
"Revenue from Contract with Customer": "-19.0",
"Other Net Income": "-6.72",
"Economic Capital Ratio": "-31.1"
},
"2020": {
"Liabilities, Current": "6.62",
"Liabilities": "3.06",
"Stockholders Equity": "-20.5",
"ECR before LimitedLiability": "-33.8",
"Property, Plant and Equipment": "-3.67",
"Assets": "-21.9",
"Assets, Current": "-5.97",
"Other Assets": "1.67",
"Oil and Gas Property": "-16.8",
"Other Revenues": "2.18",
"Revenues": "-7.78",
"Net Income": "-22.9",
"Revenue from Contract with Customer": "-9.98",
"Depreciation, Depletion, Amortization": "3.68",
"Expenses": "-18.4",
"Operating Expenses": "8.69",
"General and Administrative Expense": "1.75",
"Other Expenses": "-32.9",
"Comprehensive Net Income": "-22.8",
"Other Net Income": "3.01",
"Economic Capital Ratio": "-46.4"
},
"2021": {
"Liabilities": "-4.40",
"Assets": "-8.45",
"Stockholders Equity": "-12.2",
"ECR before LimitedLiability": "-37.4",
"Liabilities, Current": "-7.19",
"Long-term Debt": "1.21",
"Oil and Gas Property": "-6.94",
"Assets, Current": "-3.13",
"Other Revenues": "9.73",
"Revenues": "-2.17",
"Net Income": "-6.50",
"Gains/Losses on Derivatives": "1.26",
"Revenue from Contract with Customer": "-8.72",
"Expenses": "7.73",
"Cost of Goods and Services Sold": "1.58",
"Depreciation, Depletion, Amortization": "2.66",
"General and Administrative Expense": "1.22",
"Operating Expenses": "3.71",
"Comprehensive Net Income": "-6.42",
"Other Net Income": "-8.84",
"Economic Capital Ratio": "-43.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000867665_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "24,713",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "16,194",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,433",
"Liabilities, Current": "39,522",
"Long-term Debt": "130,565",
"Oil and Gas Property": "0",
"Operating Expenses": "52,974",
"Other Assets": "36,885",
"Other Compr. Net Income": "0",
"Other Expenses": "-31,470",
"Other Liabilities": "8,412",
"Other Net Income": "2,018",
"Other Revenues": "64,622",
"Property, Plant and Equipment": "179,552",
"Revenue from Contract with Customer": "0",
"Taxes": "5,766"
},
"output_variables": {
"Liabilities": "178,499",
"Assets": "241,150",
"Revenues": "64,622",
"Expenses": "52,897",
"Stockholders Equity": "62,651",
"Net Income": "13,743",
"Comprehensive Net Income": "13,743",
"BaseVar": "283,937",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "76%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "23,021",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "23,016",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,712",
"Liabilities, Current": "54,490",
"Long-term Debt": "127,669",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "4,754",
"Other Compr. Net Income": "0",
"Other Expenses": "44,270",
"Other Liabilities": "11,748",
"Other Net Income": "-2,133",
"Other Revenues": "68,573",
"Property, Plant and Equipment": "212,832",
"Revenue from Contract with Customer": "0",
"Taxes": "6,613"
},
"output_variables": {
"Liabilities": "193,907",
"Assets": "240,607",
"Revenues": "68,573",
"Expenses": "84,611",
"Stockholders Equity": "46,700",
"Net Income": "-18,171",
"Comprehensive Net Income": "-18,171",
"BaseVar": "313,554",
"ECR before LimitedLiability": "0.38%",
"Economic Capital Ratio": "55%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "39,549",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "26,632",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "12,876",
"Liabilities, Current": "82,735",
"Long-term Debt": "44,064",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "3,456",
"Other Compr. Net Income": "0",
"Other Expenses": "32,086",
"Other Liabilities": "9,945",
"Other Net Income": "24,420",
"Other Revenues": "94,331",
"Property, Plant and Equipment": "180,645",
"Revenue from Contract with Customer": "0",
"Taxes": "8,510"
},
"output_variables": {
"Liabilities": "136,744",
"Assets": "223,650",
"Revenues": "94,331",
"Expenses": "80,104",
"Stockholders Equity": "86,906",
"Net Income": "38,647",
"Comprehensive Net Income": "38,647",
"BaseVar": "303,487",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "98%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "50,731",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "12,041",
"Liabilities, Current": "64,363",
"Long-term Debt": "187,525",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "11,941",
"Other Compr. Net Income": "0",
"Other Expenses": "67,575",
"Other Liabilities": "7,492",
"Other Net Income": "293",
"Other Revenues": "149,167",
"Property, Plant and Equipment": "363,218",
"Revenue from Contract with Customer": "0",
"Taxes": "12,023"
},
"output_variables": {
"Liabilities": "259,380",
"Assets": "425,890",
"Revenues": "149,167",
"Expenses": "91,639",
"Stockholders Equity": "166,510",
"Net Income": "57,821",
"Comprehensive Net Income": "57,821",
"BaseVar": "492,116",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "94%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "20,921",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,304",
"Liabilities, Current": "49,472",
"Long-term Debt": "193,920",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "4,752",
"Other Compr. Net Income": "0",
"Other Expenses": "132,948",
"Other Liabilities": "7,420",
"Other Net Income": "-39,288",
"Other Revenues": "129,146",
"Property, Plant and Equipment": "328,958",
"Revenue from Contract with Customer": "0",
"Taxes": "10,610"
},
"output_variables": {
"Liabilities": "250,812",
"Assets": "354,631",
"Revenues": "129,146",
"Expenses": "154,862",
"Stockholders Equity": "103,819",
"Net Income": "-65,004",
"Comprehensive Net Income": "-65,004",
"BaseVar": "503,165",
"ECR before LimitedLiability": "-9.5%",
"Economic Capital Ratio": "54%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "24,051",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,783",
"Liabilities, Current": "219,319",
"Long-term Debt": "150",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "10,764",
"Other Compr. Net Income": "0",
"Other Expenses": "229,046",
"Other Liabilities": "11,259",
"Other Net Income": "14,896",
"Other Revenues": "43,043",
"Property, Plant and Equipment": "122,946",
"Revenue from Contract with Customer": "0",
"Taxes": "4,632"
},
"output_variables": {
"Liabilities": "230,728",
"Assets": "157,761",
"Revenues": "43,043",
"Expenses": "242,461",
"Stockholders Equity": "-72,967",
"Net Income": "-184,522",
"Comprehensive Net Income": "-184,522",
"BaseVar": "380,492",
"ECR before LimitedLiability": "-137%",
"Economic Capital Ratio": "20%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "24,079",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,116",
"Liabilities, Current": "240,041",
"Long-term Debt": "110",
"Oil and Gas Property": "0",
"Operating Expenses": "17,914",
"Other Assets": "428",
"Other Compr. Net Income": "0",
"Other Expenses": "16,121",
"Other Liabilities": "6,913",
"Other Net Income": "-75,051",
"Other Revenues": "78,858",
"Property, Plant and Equipment": "105,969",
"Revenue from Contract with Customer": "0",
"Taxes": "6,223"
},
"output_variables": {
"Liabilities": "247,064",
"Assets": "130,476",
"Revenues": "78,858",
"Expenses": "48,374",
"Stockholders Equity": "-116,588",
"Net Income": "-44,567",
"Comprehensive Net Income": "-44,567",
"BaseVar": "314,185",
"ECR before LimitedLiability": "-60%",
"Economic Capital Ratio": "45%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.44507233773857796,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000867665.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000867665.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000867665.svg"
},
{
"company_id": "0001437491",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001437491.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001437491.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001437491.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001437491_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001437491_main_keyfigs.svg",
"name": "Riskon International Inc",
"rank": 79,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001437491.svg",
"report_text": "The relative strengths and weaknesses of Riskon International Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Riskon International Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Riskon International Inc is the variable Net Income, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 44%, being 44% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001437491_2022_Riskon_International_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "3.81",
"Stockholders Equity": "-32.1",
"ECR before LimitedLiability": "-70.7",
"Long-term Debt": "-1.32",
"Liabilities, Current": "3.99",
"Other Liabilities": "0.447",
"Assets, Current": "-2.15",
"Assets": "-37.5",
"Other Assets": "-1.59",
"Oil and Gas Property": "-18.1",
"Property, Plant and Equipment": "-16.9",
"Revenues": "-0.149",
"Net Income": "-34.0",
"Other Expenses": "1.95",
"Expenses": "-4.71",
"General and Administrative Expense": "-1.79",
"Depreciation, Depletion, Amortization": "0.919",
"Operating Expenses": "-9.18",
"Comprehensive Net Income": "-34.0",
"Other Net Income": "-21.6",
"Economic Capital Ratio": "-87.4"
},
"2012": {
"Other Liabilities": "-0.698",
"Liabilities": "9.10",
"Assets": "-28.5",
"Stockholders Equity": "-32.5",
"ECR before LimitedLiability": "-33.3",
"Liabilities, Current": "15.6",
"Long-term Debt": "-0.911",
"Oil and Gas Property": "-19.9",
"Property, Plant and Equipment": "-17.4",
"Revenues": "3.14",
"Net Income": "-10.8",
"Other Revenues": "3.19",
"Expenses": "-11.2",
"Operating Expenses": "-17.9",
"Other Expenses": "8.67",
"Depreciation, Depletion, Amortization": "2.79",
"Cost of Goods and Services Sold": "-9.81",
"General and Administrative Expense": "1.81",
"Comprehensive Net Income": "-10.8",
"Other Net Income": "-3.07",
"Economic Capital Ratio": "-58.8"
},
"2013": {
"Liabilities": "-0.840",
"Stockholders Equity": "-39.9",
"ECR before LimitedLiability": "-37.0",
"Liabilities, Current": "-1.83",
"Assets": "-20.6",
"Property, Plant and Equipment": "-13.4",
"Assets, Current": "-0.392",
"Oil and Gas Property": "-16.0",
"Revenues": "7.11",
"Net Income": "-2.45",
"Other Revenues": "7.08",
"Taxes": "0.395",
"Expenses": "0.935",
"Operating Expenses": "-2.41",
"General and Administrative Expense": "3.59",
"Cost of Goods and Services Sold": "-11.1",
"Depreciation, Depletion, Amortization": "3.39",
"Other Expenses": "7.33",
"Comprehensive Net Income": "-2.55",
"Other Net Income": "-10.3",
"Economic Capital Ratio": "-53.7"
},
"2016": {
"Long-term Debt": "-2.11",
"Liabilities": "-3.05",
"Stockholders Equity": "-7.58",
"ECR before LimitedLiability": "-53.1",
"Other Liabilities": "-0.733",
"Other Assets": "0.812",
"Assets": "-43.3",
"Property, Plant and Equipment": "-21.9",
"Assets, Current": "0.274",
"Oil and Gas Property": "-28.7",
"Revenues": "1.00",
"Net Income": "-40.6",
"Other Revenues": "0.998",
"Expenses": "-63.2",
"General and Administrative Expense": "0.0841",
"Depreciation, Depletion, Amortization": "0.618",
"Operating Expenses": "-52.8",
"Other Expenses": "-3.50",
"Other Net Income": "-0.955",
"Comprehensive Net Income": "-40.5",
"Economic Capital Ratio": "-71.6"
},
"2017": {
"Long-term Debt": "-1.80",
"Liabilities": "-2.50",
"Stockholders Equity": "-0.922",
"ECR before LimitedLiability": "-71.9",
"Other Liabilities": "-0.465",
"Other Assets": "1.83",
"Assets": "-15.8",
"Assets, Current": "2.09",
"Oil and Gas Property": "-19.2",
"Property, Plant and Equipment": "-21.1",
"Revenues": "-4.43",
"Net Income": "-80.7",
"Other Revenues": "-4.19",
"Operating Expenses": "-49.8",
"Expenses": "-39.2",
"Other Expenses": "0.867",
"General and Administrative Expense": "0.260",
"Depreciation, Depletion, Amortization": "0.738",
"Comprehensive Net Income": "-80.7",
"Other Net Income": "-5.54",
"Economic Capital Ratio": "-83.5"
},
"2018": {
"Liabilities": "-0.266",
"Stockholders Equity": "-0.361",
"ECR before LimitedLiability": "-80.5",
"Liabilities, Current": "0.0140",
"Other Liabilities": "-0.0610",
"Long-term Debt": "-0.176",
"Other Assets": "0.0201",
"Assets": "-22.6",
"Property, Plant and Equipment": "-7.79",
"Assets, Current": "0.0179",
"Oil and Gas Property": "-8.78",
"Revenues": "-1.01",
"Net Income": "-60.7",
"Revenue from Contract with Customer": "-0.149",
"Other Revenues": "-0.148",
"Expenses": "-51.9",
"Operating Expenses": "-85.0",
"General and Administrative Expense": "0.0141",
"Other Net Income": "0.0199",
"Comprehensive Net Income": "-60.5",
"Economic Capital Ratio": "-94.9"
},
"2019": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-0.795",
"ECR before LimitedLiability": "-75.1",
"Long-term Debt": "-0.0764",
"Other Liabilities": "0",
"Assets, Current": "-0.0114",
"Assets": "-19.8",
"Oil and Gas Property": "-2.86",
"Property, Plant and Equipment": "-3.97",
"Revenues": "-0.102",
"Net Income": "-39.6",
"Other Revenues": "0",
"Revenue from Contract with Customer": "-0.0567",
"Expenses": "-20.3",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Operating Expenses": "-39.4",
"Comprehensive Net Income": "-39.2",
"Other Net Income": "0",
"Economic Capital Ratio": "-85.0"
},
"2020": {
"Liabilities, Current": "-4.54",
"Liabilities": "-2.53",
"Stockholders Equity": "-4.26",
"ECR before LimitedLiability": "-7.62",
"Long-term Debt": "1.08",
"Other Revenues": "-2.72",
"Revenues": "-6.87",
"Net Income": "-7.05",
"Revenue from Contract with Customer": "-5.10",
"Depreciation, Depletion, Amortization": "2.70",
"Expenses": "3.14",
"Operating Expenses": "-6.77",
"Cost of Goods and Services Sold": "0.946",
"Other Expenses": "9.12",
"Property, Plant and Equipment": "-5.21",
"Oil and Gas Property": "-2.10",
"Other Assets": "22.2",
"Assets, Current": "-2.83",
"Comprehensive Net Income": "-7.02",
"Other Net Income": "-3.09",
"Economic Capital Ratio": "-20.2"
},
"2021": {
"Property, Plant and Equipment": "-8.38",
"Assets": "-6.98",
"Stockholders Equity": "-2.91",
"ECR before LimitedLiability": "-38.0",
"Other Assets": "17.8",
"Oil and Gas Property": "-2.85",
"Assets, Current": "-3.98",
"Other Revenues": "12.8",
"Revenues": "-2.68",
"Net Income": "-35.3",
"Gains/Losses on Derivatives": "1.64",
"Revenue from Contract with Customer": "-9.99",
"Expenses": "-26.2",
"Other Expenses": "-6.97",
"Cost of Goods and Services Sold": "2.06",
"Depreciation, Depletion, Amortization": "3.48",
"General and Administrative Expense": "-4.33",
"Operating Expenses": "-10.0",
"Long-term Debt": "1.16",
"Comprehensive Net Income": "-34.8",
"Economic Capital Ratio": "-43.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001437491_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "504",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "520",
"Liabilities, Current": "2,317",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,337",
"Other Assets": "226",
"Other Compr. Net Income": "0",
"Other Expenses": "-142",
"Other Liabilities": "400",
"Other Net Income": "-1,200",
"Other Revenues": "676",
"Property, Plant and Equipment": "4.1",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,717",
"Assets": "734",
"Revenues": "676",
"Expenses": "1,715",
"Stockholders Equity": "-1,982",
"Net Income": "-2,240",
"Comprehensive Net Income": "-2,240",
"BaseVar": "3,952",
"ECR before LimitedLiability": "-218%",
"Economic Capital Ratio": "4.1%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "404",
"Cost of Goods and Services Sold": "415",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "164",
"Liabilities, Current": "2,785",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,126",
"Other Assets": "190",
"Other Compr. Net Income": "0",
"Other Expenses": "-164",
"Other Liabilities": "0",
"Other Net Income": "-34",
"Other Revenues": "648",
"Property, Plant and Equipment": "1.7",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,785",
"Assets": "596",
"Revenues": "648",
"Expenses": "1,541",
"Stockholders Equity": "-2,189",
"Net Income": "-927",
"Comprehensive Net Income": "-927",
"BaseVar": "3,069",
"ECR before LimitedLiability": "-133%",
"Economic Capital Ratio": "21%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "346",
"Cost of Goods and Services Sold": "460",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "45",
"Liabilities, Current": "2,852",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "419",
"Other Assets": "154",
"Other Compr. Net Income": "0",
"Other Expenses": "-45",
"Other Liabilities": "0",
"Other Net Income": "-236",
"Other Revenues": "738",
"Property, Plant and Equipment": "0.94",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,852",
"Assets": "502",
"Revenues": "738",
"Expenses": "879",
"Stockholders Equity": "-2,350",
"Net Income": "-377",
"Comprehensive Net Income": "-377",
"BaseVar": "2,826",
"ECR before LimitedLiability": "-98%",
"Economic Capital Ratio": "32%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "8,654",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,040",
"Liabilities, Current": "7,184",
"Long-term Debt": "642",
"Oil and Gas Property": "0",
"Operating Expenses": "27,406",
"Other Assets": "1,702",
"Other Compr. Net Income": "0",
"Other Expenses": "8,807",
"Other Liabilities": "0",
"Other Net Income": "-380",
"Other Revenues": "14,403",
"Property, Plant and Equipment": "2,942",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,826",
"Assets": "13,298",
"Revenues": "14,403",
"Expenses": "39,253",
"Stockholders Equity": "5,472",
"Net Income": "-25,230",
"Comprehensive Net Income": "-25,230",
"BaseVar": "44,064",
"ECR before LimitedLiability": "-270%",
"Economic Capital Ratio": "1.0%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "15,947",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,080",
"Liabilities, Current": "4,803",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "26,770",
"Other Assets": "4,059",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,686",
"Other Liabilities": "600",
"Other Net Income": "-4,271",
"Other Revenues": "132",
"Property, Plant and Equipment": "235",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,403",
"Assets": "20,241",
"Revenues": "132",
"Expenses": "27,164",
"Stockholders Equity": "14,838",
"Net Income": "-31,303",
"Comprehensive Net Income": "-31,303",
"BaseVar": "32,394",
"ECR before LimitedLiability": "-245%",
"Economic Capital Ratio": "2.1%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,234",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,667",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "38,845",
"Other Assets": "2,594",
"Other Compr. Net Income": "0",
"Other Expenses": "265",
"Other Liabilities": "0",
"Other Net Income": "5,716",
"Other Revenues": "558",
"Property, Plant and Equipment": "2,619",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,667",
"Assets": "12,447",
"Revenues": "558",
"Expenses": "39,110",
"Stockholders Equity": "4,780",
"Net Income": "-32,836",
"Comprehensive Net Income": "-32,836",
"BaseVar": "38,195",
"ECR before LimitedLiability": "-381%",
"Economic Capital Ratio": "0.020%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,687",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,732",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "14,511",
"Other Assets": "27",
"Other Compr. Net Income": "0",
"Other Expenses": "701",
"Other Liabilities": "0",
"Other Net Income": "500",
"Other Revenues": "1,062",
"Property, Plant and Equipment": "824",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,732",
"Assets": "2,538",
"Revenues": "1,062",
"Expenses": "15,212",
"Stockholders Equity": "-4,194",
"Net Income": "-13,650",
"Comprehensive Net Income": "-13,650",
"BaseVar": "15,035",
"ECR before LimitedLiability": "-410%",
"Economic Capital Ratio": "0.0058%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,254",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,370",
"Liabilities, Current": "17,943",
"Long-term Debt": "369",
"Oil and Gas Property": "6,135",
"Operating Expenses": "10,129",
"Other Assets": "13,562",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,111",
"Other Liabilities": "857",
"Other Net Income": "-2,330",
"Other Revenues": "581",
"Property, Plant and Equipment": "3,965",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,169",
"Assets": "24,916",
"Revenues": "581",
"Expenses": "10,388",
"Stockholders Equity": "5,747",
"Net Income": "-12,137",
"Comprehensive Net Income": "-12,137",
"BaseVar": "30,288",
"ECR before LimitedLiability": "-55%",
"Economic Capital Ratio": "46%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "4,570",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,368",
"Liabilities, Current": "16,416",
"Long-term Debt": "1,841",
"Oil and Gas Property": "12,352",
"Operating Expenses": "19,282",
"Other Assets": "15,973",
"Other Compr. Net Income": "0",
"Other Expenses": "8,417",
"Other Liabilities": "1,307",
"Other Net Income": "-1,907",
"Other Revenues": "15,085",
"Property, Plant and Equipment": "3,695",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,564",
"Assets": "36,591",
"Revenues": "15,085",
"Expenses": "34,067",
"Stockholders Equity": "17,027",
"Net Income": "-20,889",
"Comprehensive Net Income": "-20,889",
"BaseVar": "59,733",
"ECR before LimitedLiability": "-62%",
"Economic Capital Ratio": "44%"
}
}
},
"top_rated": false,
"trend": -18.0,
"value": 0.4398615856536297,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001437491.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001437491.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001437491.svg"
},
{
"company_id": "0001362705",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001362705.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001362705.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001362705.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001362705_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001362705_main_keyfigs.svg",
"name": "Evolve Transition Infrastructure LP",
"rank": 80,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001362705.svg",
"report_text": "The relative strengths and weaknesses of Evolve Transition Infrastructure LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Evolve Transition Infrastructure LP compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 24% points.The greatest weakness of Evolve Transition Infrastructure LP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 38%, being 50% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001362705_2022_Evolve_Transition_Infrastructure_LP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-5.61",
"Stockholders Equity": "-3.58",
"ECR before LimitedLiability": "24.3",
"Long-term Debt": "-21.3",
"Liabilities, Current": "7.36",
"Other Liabilities": "5.54",
"Gains/Losses on Derivatives": "-14.9",
"Revenues": "18.1",
"Net Income": "20.5",
"Other Revenues": "37.1",
"Other Expenses": "21.8",
"Expenses": "9.64",
"General and Administrative Expense": "3.99",
"Depreciation, Depletion, Amortization": "-3.53",
"Operating Expenses": "-10.5",
"Oil and Gas Property": "16.9",
"Property, Plant and Equipment": "-6.79",
"Comprehensive Net Income": "18.1",
"Other Net Income": "-7.09",
"Other Compr. Net Income": "-2.05",
"Economic Capital Ratio": "7.55"
},
"2012": {
"Assets": "-2.15",
"Stockholders Equity": "-2.24",
"ECR before LimitedLiability": "-3.08",
"Oil and Gas Property": "-3.99",
"Property, Plant and Equipment": "13.2",
"Gains/Losses on Derivatives": "-1.09",
"Revenues": "1.52",
"Net Income": "-3.05",
"Other Revenues": "3.04",
"Expenses": "-3.06",
"Operating Expenses": "-39.9",
"Other Expenses": "12.1",
"Depreciation, Depletion, Amortization": "-0.974",
"General and Administrative Expense": "1.18",
"Liabilities, Current": "-0.677",
"Other Liabilities": "0.895",
"Long-term Debt": "-0.617",
"Comprehensive Net Income": "-3.51",
"Other Net Income": "-1.18",
"Other Compr. Net Income": "-0.693",
"Economic Capital Ratio": "-28.6"
},
"2013": {
"Liabilities": "-2.01",
"Assets": "-1.92",
"Stockholders Equity": "-3.96",
"ECR before LimitedLiability": "-4.14",
"Liabilities, Current": "6.10",
"Long-term Debt": "-18.0",
"Other Liabilities": "7.46",
"Other Assets": "-1.42",
"Property, Plant and Equipment": "13.9",
"Oil and Gas Property": "-19.2",
"Revenues": "10.9",
"Net Income": "-8.07",
"Other Revenues": "10.9",
"Expenses": "-5.38",
"Operating Expenses": "-36.1",
"General and Administrative Expense": "-8.17",
"Depreciation, Depletion, Amortization": "-8.60",
"Other Expenses": "16.9",
"Comprehensive Net Income": "-8.31",
"Other Net Income": "-13.8",
"Economic Capital Ratio": "-20.9"
},
"2014": {
"Other Liabilities": "8.34",
"Liabilities": "1.55",
"Assets": "-1.27",
"Stockholders Equity": "-1.87",
"ECR before LimitedLiability": "46.4",
"Long-term Debt": "-20.0",
"Liabilities, Current": "9.98",
"Property, Plant and Equipment": "13.7",
"Oil and Gas Property": "-7.50",
"Revenues": "38.2",
"Net Income": "37.6",
"Other Revenues": "39.3",
"Operating Expenses": "-27.5",
"Expenses": "7.71",
"General and Administrative Expense": "-3.06",
"Depreciation, Depletion, Amortization": "-5.71",
"Taxes": "-1.63",
"Other Expenses": "46.6",
"Comprehensive Net Income": "37.6",
"Other Net Income": "-7.82",
"Economic Capital Ratio": "21.3"
},
"2015": {
"Liabilities, Current": "1.09",
"Liabilities": "-1.50",
"Stockholders Equity": "-1.08",
"ECR before LimitedLiability": "28.3",
"Long-term Debt": "-0.794",
"Other Liabilities": "-1.61",
"Assets, Current": "-0.751",
"Assets": "1.70",
"Other Assets": "9.70",
"Oil and Gas Property": "-1.72",
"Property, Plant and Equipment": "2.47",
"Depreciation, Depletion, Amortization": "0.937",
"Expenses": "7.46",
"Other Revenues": "0.382",
"Net Income": "6.40",
"Other Expenses": "-0.362",
"Operating Expenses": "5.40",
"General and Administrative Expense": "0.595",
"Comprehensive Net Income": "6.61",
"Other Net Income": "-0.647",
"Economic Capital Ratio": "6.64"
},
"2016": {
"Other Assets": "25.8",
"Assets": "7.50",
"Stockholders Equity": "13.1",
"Other Liabilities": "4.02",
"ECR before LimitedLiability": "48.0",
"Property, Plant and Equipment": "2.89",
"Assets, Current": "-2.57",
"Oil and Gas Property": "-5.82",
"Revenues": "-13.3",
"Net Income": "27.1",
"Other Revenues": "-13.6",
"Expenses": "27.3",
"General and Administrative Expense": "2.40",
"Depreciation, Depletion, Amortization": "-2.17",
"Operating Expenses": "13.6",
"Other Expenses": "11.9",
"Long-term Debt": "-17.0",
"Liabilities, Current": "9.03",
"Other Net Income": "14.2",
"Comprehensive Net Income": "27.2",
"Economic Capital Ratio": "29.5"
},
"2017": {
"Long-term Debt": "-20.3",
"Liabilities": "-4.05",
"Assets": "4.56",
"Stockholders Equity": "4.23",
"ECR before LimitedLiability": "16.7",
"Other Liabilities": "4.38",
"Liabilities, Current": "9.04",
"Other Assets": "35.1",
"Assets, Current": "-2.99",
"Oil and Gas Property": "-8.93",
"Revenues": "-18.3",
"Net Income": "10.1",
"Other Revenues": "-17.7",
"Operating Expenses": "17.9",
"Expenses": "12.3",
"Other Expenses": "-6.99",
"General and Administrative Expense": "4.21",
"Depreciation, Depletion, Amortization": "-2.69",
"Comprehensive Net Income": "10.1",
"Other Net Income": "18.7",
"Economic Capital Ratio": "5.11"
},
"2018": {
"Liabilities": "-6.12",
"Stockholders Equity": "5.41",
"ECR before LimitedLiability": "14.6",
"Liabilities, Current": "8.78",
"Other Liabilities": "5.14",
"Long-term Debt": "-23.8",
"Other Assets": "30.6",
"Assets": "5.75",
"Property, Plant and Equipment": "0.886",
"Assets, Current": "-2.61",
"Oil and Gas Property": "-7.40",
"Revenues": "-6.85",
"Net Income": "8.87",
"Revenue from Contract with Customer": "-13.4",
"Other Revenues": "7.28",
"Cost of Goods and Services Sold": "0.776",
"Expenses": "15.0",
"Depreciation, Depletion, Amortization": "-1.61",
"Operating Expenses": "14.7",
"Other Net Income": "1.43",
"Comprehensive Net Income": "8.92",
"Economic Capital Ratio": "0.210"
},
"2019": {
"Liabilities, Current": "0.394",
"Liabilities": "-15.2",
"Stockholders Equity": "-19.7",
"ECR before LimitedLiability": "-22.0",
"Long-term Debt": "-0.259",
"Other Liabilities": "-17.8",
"Assets, Current": "-0.722",
"Assets": "-0.809",
"Oil and Gas Property": "-3.07",
"Property, Plant and Equipment": "-0.815",
"Other Assets": "10.9",
"Revenues": "-1.03",
"Net Income": "-0.243",
"Other Revenues": "0.572",
"Revenue from Contract with Customer": "-5.03",
"Expenses": "2.33",
"Other Expenses": "-0.877",
"Cost of Goods and Services Sold": "0.411",
"Operating Expenses": "3.12",
"Comprehensive Net Income": "-0.198",
"Economic Capital Ratio": "-31.9"
},
"2020": {
"Liabilities, Current": "-7.03",
"Liabilities": "-5.27",
"Stockholders Equity": "-7.35",
"ECR before LimitedLiability": "-6.76",
"Long-term Debt": "1.06",
"Property, Plant and Equipment": "-3.52",
"Assets": "-4.12",
"Assets, Current": "-3.07",
"Other Assets": "16.7",
"Oil and Gas Property": "-5.16",
"Other Revenues": "0.792",
"Revenues": "-4.32",
"Net Income": "-0.443",
"Revenue from Contract with Customer": "-4.70",
"Depreciation, Depletion, Amortization": "0.666",
"Expenses": "4.81",
"Operating Expenses": "6.52",
"Cost of Goods and Services Sold": "0.884",
"General and Administrative Expense": "0.738",
"Other Expenses": "-3.43",
"Economic Capital Ratio": "-19.3"
},
"2021": {
"Liabilities": "-3.16",
"Stockholders Equity": "-14.7",
"ECR before LimitedLiability": "-44.2",
"Liabilities, Current": "-3.94",
"Property, Plant and Equipment": "-10.5",
"Assets": "-10.2",
"Other Assets": "23.7",
"Oil and Gas Property": "-8.96",
"Assets, Current": "-4.89",
"Revenues": "-10.2",
"Net Income": "-13.4",
"Gains/Losses on Derivatives": "1.23",
"Revenue from Contract with Customer": "-10.7",
"Expenses": "-6.49",
"Other Expenses": "-14.0",
"Cost of Goods and Services Sold": "1.53",
"General and Administrative Expense": "1.60",
"Operating Expenses": "6.98",
"Comprehensive Net Income": "-13.4",
"Other Net Income": "1.80",
"Economic Capital Ratio": "-50.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001362705_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "45,096",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "22,139",
"Gains/Losses on Derivatives": "-39,422",
"General and Administrative Expense": "16,599",
"Liabilities, Current": "14,554",
"Long-term Debt": "112,832",
"Oil and Gas Property": "266,085",
"Operating Expenses": "75,764",
"Other Assets": "23,125",
"Other Compr. Net Income": "-5,483",
"Other Expenses": "-31,768",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "144,639",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,897"
},
"output_variables": {
"Liabilities": "127,386",
"Assets": "334,306",
"Revenues": "105,217",
"Expenses": "85,631",
"Stockholders Equity": "206,920",
"Net Income": "19,586",
"Comprehensive Net Income": "14,103",
"BaseVar": "352,571",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "99%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "28,734",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "20,799",
"Gains/Losses on Derivatives": "-8,706",
"General and Administrative Expense": "16,060",
"Liabilities, Current": "61,173",
"Long-term Debt": "50,583",
"Oil and Gas Property": "0",
"Operating Expenses": "140,299",
"Other Assets": "11,865",
"Other Compr. Net Income": "-5,437",
"Other Expenses": "-33,498",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "68,041",
"Property, Plant and Equipment": "187,423",
"Revenue from Contract with Customer": "0",
"Taxes": "2,218"
},
"output_variables": {
"Liabilities": "111,756",
"Assets": "228,022",
"Revenues": "59,335",
"Expenses": "145,878",
"Stockholders Equity": "116,266",
"Net Income": "-86,543",
"Comprehensive Net Income": "-91,980",
"BaseVar": "300,492",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "51%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "23,260",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "18,972",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "22,214",
"Liabilities, Current": "14,017",
"Long-term Debt": "61,611",
"Oil and Gas Property": "0",
"Operating Expenses": "66,980",
"Other Assets": "6,278",
"Other Compr. Net Income": "0",
"Other Expenses": "-40,833",
"Other Liabilities": "0",
"Other Net Income": "-2,686",
"Other Revenues": "44,077",
"Property, Plant and Equipment": "144,995",
"Revenue from Contract with Customer": "0",
"Taxes": "2,601"
},
"output_variables": {
"Liabilities": "75,628",
"Assets": "174,533",
"Revenues": "44,077",
"Expenses": "69,934",
"Stockholders Equity": "98,905",
"Net Income": "-28,543",
"Comprehensive Net Income": "-28,543",
"BaseVar": "197,433",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "65%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "27,657",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "17,533",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,499",
"Liabilities, Current": "7,250",
"Long-term Debt": "59,531",
"Oil and Gas Property": "0",
"Operating Expenses": "65,982",
"Other Assets": "10,637",
"Other Compr. Net Income": "0",
"Other Expenses": "-35,445",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "77,272",
"Property, Plant and Equipment": "135,310",
"Revenue from Contract with Customer": "0",
"Taxes": "3,200"
},
"output_variables": {
"Liabilities": "66,781",
"Assets": "173,604",
"Revenues": "77,272",
"Expenses": "67,769",
"Stockholders Equity": "106,823",
"Net Income": "9,503",
"Comprehensive Net Income": "9,503",
"BaseVar": "210,118",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "32,901",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "14,536",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "26,109",
"Liabilities, Current": "9,012",
"Long-term Debt": "127,364",
"Oil and Gas Property": "0",
"Operating Expenses": "1,866",
"Other Assets": "213,436",
"Other Compr. Net Income": "0",
"Other Expenses": "161,181",
"Other Liabilities": "193,077",
"Other Net Income": "0",
"Other Revenues": "68,428",
"Property, Plant and Equipment": "227,054",
"Revenue from Contract with Customer": "0",
"Taxes": "1,792"
},
"output_variables": {
"Liabilities": "329,453",
"Assets": "473,391",
"Revenues": "68,428",
"Expenses": "205,484",
"Stockholders Equity": "143,938",
"Net Income": "-137,056",
"Comprehensive Net Income": "-137,056",
"BaseVar": "571,247",
"ECR before LimitedLiability": "-24%",
"Economic Capital Ratio": "52%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "14,765",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "33,799",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "22,901",
"Liabilities, Current": "9,443",
"Long-term Debt": "170,527",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "302,120",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,413",
"Other Liabilities": "0",
"Other Net Income": "70,685",
"Other Revenues": "0",
"Property, Plant and Equipment": "222,820",
"Revenue from Contract with Customer": "0",
"Taxes": "1,167"
},
"output_variables": {
"Liabilities": "179,970",
"Assets": "539,705",
"Revenues": "0",
"Expenses": "51,454",
"Stockholders Equity": "359,735",
"Net Income": "19,231",
"Comprehensive Net Income": "19,231",
"BaseVar": "435,564",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "102%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "17,527",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "34,830",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "22,655",
"Liabilities, Current": "13,413",
"Long-term Debt": "200,406",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "297,751",
"Other Compr. Net Income": "0",
"Other Expenses": "32,228",
"Other Liabilities": "0",
"Other Net Income": "88,149",
"Other Revenues": "0",
"Property, Plant and Equipment": "213,145",
"Revenue from Contract with Customer": "0",
"Taxes": "1,476"
},
"output_variables": {
"Liabilities": "213,819",
"Assets": "528,423",
"Revenues": "0",
"Expenses": "91,189",
"Stockholders Equity": "314,604",
"Net Income": "-3,040",
"Comprehensive Net Income": "-3,040",
"BaseVar": "482,311",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "91%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "13,886",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,987",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "23,653",
"Liabilities, Current": "10,809",
"Long-term Debt": "190,639",
"Oil and Gas Property": "0",
"Operating Expenses": "7,864",
"Other Assets": "274,465",
"Other Compr. Net Income": "0",
"Other Expenses": "9,311",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "83,610",
"Property, Plant and Equipment": "198,334",
"Revenue from Contract with Customer": "0",
"Taxes": "1,104"
},
"output_variables": {
"Liabilities": "201,448",
"Assets": "486,685",
"Revenues": "83,610",
"Expenses": "67,919",
"Stockholders Equity": "285,237",
"Net Income": "15,691",
"Comprehensive Net Income": "15,691",
"BaseVar": "438,014",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "95%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "13,370",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,333",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "17,610",
"Liabilities, Current": "46,696",
"Long-term Debt": "116,964",
"Oil and Gas Property": "0",
"Operating Expenses": "7,378",
"Other Assets": "245,842",
"Other Compr. Net Income": "0",
"Other Expenses": "76,849",
"Other Liabilities": "286,580",
"Other Net Income": "0",
"Other Revenues": "76,649",
"Property, Plant and Equipment": "155,228",
"Revenue from Contract with Customer": "0",
"Taxes": "621"
},
"output_variables": {
"Liabilities": "450,240",
"Assets": "414,440",
"Revenues": "76,649",
"Expenses": "127,791",
"Stockholders Equity": "-35,800",
"Net Income": "-51,142",
"Comprehensive Net Income": "-51,142",
"BaseVar": "559,093",
"ECR before LimitedLiability": "-19%",
"Economic Capital Ratio": "53%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,983",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "22,873",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "18,296",
"Liabilities, Current": "485,954",
"Long-term Debt": "8,881",
"Oil and Gas Property": "0",
"Operating Expenses": "6,224",
"Other Assets": "221,550",
"Other Compr. Net Income": "0",
"Other Expenses": "128,050",
"Other Liabilities": "12,137",
"Other Net Income": "0",
"Other Revenues": "56,993",
"Property, Plant and Equipment": "122,895",
"Revenue from Contract with Customer": "0",
"Taxes": "311"
},
"output_variables": {
"Liabilities": "506,972",
"Assets": "353,428",
"Revenues": "56,993",
"Expenses": "175,754",
"Stockholders Equity": "-153,544",
"Net Income": "-118,761",
"Comprehensive Net Income": "-118,761",
"BaseVar": "574,503",
"ECR before LimitedLiability": "-52%",
"Economic Capital Ratio": "47%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "22,434",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "20,559",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,103",
"Liabilities, Current": "423,151",
"Long-term Debt": "52,453",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "238,265",
"Other Compr. Net Income": "0",
"Other Expenses": "176,237",
"Other Liabilities": "10,215",
"Other Net Income": "878",
"Other Revenues": "51,482",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "485,819",
"Assets": "260,699",
"Revenues": "51,482",
"Expenses": "206,899",
"Stockholders Equity": "-225,120",
"Net Income": "-154,539",
"Comprehensive Net Income": "-154,539",
"BaseVar": "534,000",
"ECR before LimitedLiability": "-81%",
"Economic Capital Ratio": "38%"
}
}
},
"top_rated": false,
"trend": -20.0,
"value": 0.3777547625756837,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001362705.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001362705.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001362705.svg"
},
{
"company_id": "0001434737",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001434737.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001434737.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001434737_main_keyfigs.svg",
"name": "Spirits TIME International INC",
"rank": 81,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001434737.svg",
"report_text": "The relative strengths and weaknesses of Spirits TIME International INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Spirits TIME International INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 13% points.The greatest weakness of Spirits TIME International INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 16% points.
The company's Economic Capital Ratio, given in the ranking table, is 38%, being 50% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001434737_2022_Spirits_TIME_International_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities": "12.1",
"Stockholders Equity": "-34.1",
"ECR before LimitedLiability": "-40.2",
"Liabilities, Current": "13.8",
"Long-term Debt": "-1.06",
"Assets, Current": "-5.72",
"Assets": "-26.9",
"Oil and Gas Property": "-16.8",
"Other Assets": "5.76",
"Property, Plant and Equipment": "-14.3",
"Revenues": "-7.99",
"Net Income": "-18.3",
"Other Revenues": "-7.94",
"Expenses": "-6.89",
"Operating Expenses": "-20.0",
"Other Expenses": "12.1",
"Depreciation, Depletion, Amortization": "1.75",
"General and Administrative Expense": "-18.4",
"Comprehensive Net Income": "-18.3",
"Other Net Income": "-1.44",
"Economic Capital Ratio": "-65.7"
},
"2021": {
"Liabilities": "-5.91",
"Stockholders Equity": "-16.2",
"ECR before LimitedLiability": "-44.2",
"Liabilities, Current": "-8.88",
"Property, Plant and Equipment": "-9.11",
"Assets": "-9.91",
"Other Assets": "12.8",
"Oil and Gas Property": "-7.65",
"Assets, Current": "-2.40",
"Other Revenues": "-4.84",
"Revenues": "-11.9",
"Net Income": "-9.07",
"Revenue from Contract with Customer": "-8.97",
"Expenses": "9.65",
"Other Expenses": "2.23",
"Depreciation, Depletion, Amortization": "2.06",
"General and Administrative Expense": "1.59",
"Operating Expenses": "2.03",
"Comprehensive Net Income": "-8.99",
"Other Net Income": "-5.37",
"Economic Capital Ratio": "-50.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001434737_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "20",
"Liabilities, Current": "57",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "24",
"Other Assets": "10.0",
"Other Compr. Net Income": "0",
"Other Expenses": "-20",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57",
"Assets": "10.0",
"Revenues": "0",
"Expenses": "24",
"Stockholders Equity": "-47",
"Net Income": "-24",
"Comprehensive Net Income": "-24",
"BaseVar": "48",
"ECR before LimitedLiability": "-158%",
"Economic Capital Ratio": "14%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "81",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11",
"Liabilities, Current": "1,076",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "61",
"Other Assets": "275",
"Other Compr. Net Income": "0",
"Other Expenses": "-11",
"Other Liabilities": "0",
"Other Net Income": "-120",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,076",
"Assets": "356",
"Revenues": "0",
"Expenses": "61",
"Stockholders Equity": "-720",
"Net Income": "-181",
"Comprehensive Net Income": "-181",
"BaseVar": "828",
"ECR before LimitedLiability": "-82%",
"Economic Capital Ratio": "38%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.3771101408984046,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001434737.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001434737.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001434737.svg"
},
{
"company_id": "0000700764",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000700764.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000700764.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000700764.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000700764_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000700764_main_keyfigs.svg",
"name": "Victory Clean Energy INC",
"rank": 82,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000700764.svg",
"report_text": "The relative strengths and weaknesses of Victory Clean Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Victory Clean Energy INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 12% points.The greatest weakness of Victory Clean Energy INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 38%, being 50% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000700764_2022_Victory_Clean_Energy_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "0.490",
"Stockholders Equity": "-7.43",
"ECR before LimitedLiability": "-74.1",
"Long-term Debt": "-0.512",
"Other Liabilities": "0.582",
"Assets, Current": "-0.721",
"Assets": "-25.7",
"Other Assets": "-1.51",
"Oil and Gas Property": "-2.73",
"Property, Plant and Equipment": "-9.98",
"Revenues": "-1.11",
"Net Income": "-48.6",
"Other Revenues": "-1.11",
"Other Expenses": "0.456",
"Expenses": "-3.48",
"General and Administrative Expense": "-11.2",
"Depreciation, Depletion, Amortization": "0.116",
"Operating Expenses": "0.0916",
"Comprehensive Net Income": "-48.6",
"Other Net Income": "-16.4",
"Economic Capital Ratio": "-90.9"
},
"2012": {
"Other Liabilities": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-54.2",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Assets, Current": "0",
"Assets": "-3.57",
"Oil and Gas Property": "0",
"Other Assets": "0",
"Property, Plant and Equipment": "-0.0760",
"Revenues": "0",
"Net Income": "-51.1",
"Other Revenues": "0",
"Expenses": "0",
"Operating Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-51.2",
"Other Net Income": "-0.551",
"Economic Capital Ratio": "-79.7"
},
"2013": {
"Liabilities": "-0.622",
"Stockholders Equity": "-2.84",
"ECR before LimitedLiability": "-41.0",
"Long-term Debt": "-0.358",
"Other Assets": "-3.76",
"Assets": "-16.7",
"Property, Plant and Equipment": "-18.7",
"Assets, Current": "-5.24",
"Oil and Gas Property": "15.1",
"Revenues": "3.42",
"Net Income": "-52.9",
"Other Revenues": "3.37",
"Taxes": "-0.625",
"Expenses": "-45.8",
"Operating Expenses": "10.3",
"General and Administrative Expense": "-25.7",
"Depreciation, Depletion, Amortization": "-5.37",
"Other Expenses": "-15.4",
"Comprehensive Net Income": "-53.2",
"Other Net Income": "-6.36",
"Economic Capital Ratio": "-57.7"
},
"2015": {
"Liabilities, Current": "0.256",
"Liabilities": "0.249",
"Stockholders Equity": "-5.84",
"ECR before LimitedLiability": "-23.8",
"Long-term Debt": "-0.415",
"Other Liabilities": "-0.169",
"Assets, Current": "-1.14",
"Assets": "-22.7",
"Other Assets": "-0.0627",
"Oil and Gas Property": "-3.76",
"Property, Plant and Equipment": "-5.59",
"Revenues": "-0.0602",
"Net Income": "-5.21",
"Depreciation, Depletion, Amortization": "-0.124",
"Expenses": "-6.69",
"Other Expenses": "0.201",
"Operating Expenses": "0.223",
"General and Administrative Expense": "-28.2",
"Comprehensive Net Income": "-5.02",
"Other Net Income": "0.116",
"Economic Capital Ratio": "-45.5"
},
"2016": {
"Long-term Debt": "-2.04",
"Liabilities": "7.70",
"Stockholders Equity": "-32.3",
"ECR before LimitedLiability": "-43.0",
"Other Liabilities": "-0.753",
"Liabilities, Current": "10.7",
"Other Assets": "2.80",
"Assets": "-31.7",
"Property, Plant and Equipment": "-19.7",
"Assets, Current": "-8.35",
"Oil and Gas Property": "-12.1",
"Expenses": "-14.2",
"Net Income": "-20.4",
"Other Revenues": "-0.761",
"General and Administrative Expense": "-29.8",
"Depreciation, Depletion, Amortization": "1.00",
"Operating Expenses": "4.68",
"Other Expenses": "2.67",
"Comprehensive Net Income": "-20.4",
"Other Net Income": "-3.61",
"Economic Capital Ratio": "-61.5"
},
"2017": {
"Long-term Debt": "-2.50",
"Liabilities": "-4.37",
"Stockholders Equity": "2.45",
"ECR before LimitedLiability": "-64.8",
"Other Liabilities": "-1.02",
"Liabilities, Current": "-1.26",
"Other Assets": "9.21",
"Assets": "-11.3",
"Assets, Current": "-8.99",
"Oil and Gas Property": "-24.4",
"Property, Plant and Equipment": "-26.4",
"Revenues": "-10.6",
"Net Income": "-93.1",
"Other Revenues": "-10.1",
"Operating Expenses": "5.20",
"Expenses": "6.43",
"General and Administrative Expense": "-0.852",
"Depreciation, Depletion, Amortization": "2.33",
"Comprehensive Net Income": "-93.1",
"Other Net Income": "-99.3",
"Economic Capital Ratio": "-76.4"
},
"2021": {
"Liabilities": "-5.25",
"Stockholders Equity": "-35.1",
"ECR before LimitedLiability": "-44.4",
"Liabilities, Current": "-8.05",
"Property, Plant and Equipment": "-10.6",
"Assets": "-15.6",
"Oil and Gas Property": "-10.2",
"Assets, Current": "-4.95",
"Other Revenues": "6.44",
"Revenues": "-6.42",
"Net Income": "-3.51",
"Revenue from Contract with Customer": "-12.4",
"Expenses": "-6.43",
"Other Expenses": "11.6",
"Cost of Goods and Services Sold": "1.84",
"Depreciation, Depletion, Amortization": "3.07",
"General and Administrative Expense": "-12.1",
"Operating Expenses": "-8.78",
"Comprehensive Net Income": "-3.36",
"Other Net Income": "10.1",
"Economic Capital Ratio": "-50.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000700764_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "584",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "77",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,095",
"Liabilities, Current": "689",
"Long-term Debt": "30",
"Oil and Gas Property": "927",
"Operating Expenses": "560",
"Other Assets": "7.1",
"Other Compr. Net Income": "0",
"Other Expenses": "-326",
"Other Liabilities": "1,381",
"Other Net Income": "-1,815",
"Other Revenues": "305",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "39"
},
"output_variables": {
"Liabilities": "2,101",
"Assets": "1,518",
"Revenues": "305",
"Expenses": "2,444",
"Stockholders Equity": "-583",
"Net Income": "-3,954",
"Comprehensive Net Income": "-3,954",
"BaseVar": "4,639",
"ECR before LimitedLiability": "-287%",
"Economic Capital Ratio": "0.62%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "384",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "51",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,824",
"Liabilities, Current": "273",
"Long-term Debt": "40",
"Oil and Gas Property": "1,438",
"Operating Expenses": "267",
"Other Assets": "38",
"Other Compr. Net Income": "0",
"Other Expenses": "525",
"Other Liabilities": "0",
"Other Net Income": "-3,734",
"Other Revenues": "326",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "25"
},
"output_variables": {
"Liabilities": "313",
"Assets": "1,860",
"Revenues": "326",
"Expenses": "3,691",
"Stockholders Equity": "1,547",
"Net Income": "-7,100",
"Comprehensive Net Income": "-7,100",
"BaseVar": "5,893",
"ECR before LimitedLiability": "-739%",
"Economic Capital Ratio": "0.0000000000073%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "245",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "378",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,508",
"Liabilities, Current": "576",
"Long-term Debt": "52",
"Oil and Gas Property": "2,198",
"Operating Expenses": "19",
"Other Assets": "32",
"Other Compr. Net Income": "0",
"Other Expenses": "916",
"Other Liabilities": "0",
"Other Net Income": "14",
"Other Revenues": "735",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "44"
},
"output_variables": {
"Liabilities": "628",
"Assets": "2,474",
"Revenues": "735",
"Expenses": "2,865",
"Stockholders Equity": "1,846",
"Net Income": "-2,116",
"Comprehensive Net Income": "-2,116",
"BaseVar": "3,792",
"ECR before LimitedLiability": "-110%",
"Economic Capital Ratio": "28%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "180",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "637",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,390",
"Liabilities, Current": "3,635",
"Long-term Debt": "0",
"Oil and Gas Property": "759",
"Operating Expenses": "0",
"Other Assets": "70",
"Other Compr. Net Income": "0",
"Other Expenses": "1,029",
"Other Liabilities": "95",
"Other Net Income": "533",
"Other Revenues": "651",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "33"
},
"output_variables": {
"Liabilities": "3,730",
"Assets": "1,009",
"Revenues": "651",
"Expenses": "6,089",
"Stockholders Equity": "-2,721",
"Net Income": "-4,906",
"Comprehensive Net Income": "-4,906",
"BaseVar": "6,878",
"ECR before LimitedLiability": "-314%",
"Economic Capital Ratio": "0.26%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "111",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "135",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,961",
"Liabilities, Current": "3,307",
"Long-term Debt": "0",
"Oil and Gas Property": "621",
"Operating Expenses": "0",
"Other Assets": "154",
"Other Compr. Net Income": "0",
"Other Expenses": "108",
"Other Liabilities": "7.1",
"Other Net Income": "-128",
"Other Revenues": "441",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "15"
},
"output_variables": {
"Liabilities": "3,315",
"Assets": "886",
"Revenues": "441",
"Expenses": "2,219",
"Stockholders Equity": "-2,429",
"Net Income": "-1,907",
"Comprehensive Net Income": "-1,907",
"BaseVar": "3,829",
"ECR before LimitedLiability": "-170%",
"Economic Capital Ratio": "11%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "138",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "16",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,175",
"Liabilities, Current": "1,871",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "17,630",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-18,530",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,871",
"Assets": "17,769",
"Revenues": "0",
"Expenses": "2,190",
"Stockholders Equity": "15,898",
"Net Income": "-20,720",
"Comprehensive Net Income": "-20,720",
"BaseVar": "22,666",
"ECR before LimitedLiability": "-181%",
"Economic Capital Ratio": "9.2%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "262",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,032",
"Liabilities, Current": "3,907",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,052",
"Other Assets": "259",
"Other Compr. Net Income": "0",
"Other Expenses": "-540",
"Other Liabilities": "240",
"Other Net Income": "468",
"Other Revenues": "815",
"Property, Plant and Equipment": "243",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,147",
"Assets": "764",
"Revenues": "815",
"Expenses": "1,544",
"Stockholders Equity": "-3,382",
"Net Income": "-261",
"Comprehensive Net Income": "-261",
"BaseVar": "4,208",
"ECR before LimitedLiability": "-82%",
"Economic Capital Ratio": "38%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.3759238599015177,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000700764.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000700764.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000700764.svg"
},
{
"company_id": "0001164256",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001164256.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001164256.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001164256.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001164256_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001164256_main_keyfigs.svg",
"name": "Daybreak OIL GAS INC",
"rank": 83,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001164256.svg",
"report_text": "The relative strengths and weaknesses of Daybreak OIL GAS INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Daybreak OIL GAS INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 7.8% points.The greatest weakness of Daybreak OIL GAS INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 34%, being 54% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001164256_2022_Daybreak_OIL_GAS_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-3.55",
"Stockholders Equity": "-12.8",
"ECR before LimitedLiability": "-26.2",
"Long-term Debt": "0.925",
"Liabilities, Current": "-4.31",
"Assets, Current": "-1.94",
"Assets": "-5.09",
"Other Assets": "23.8",
"Oil and Gas Property": "-5.15",
"Property, Plant and Equipment": "-5.03",
"Revenues": "-5.61",
"Net Income": "-4.96",
"Other Revenues": "-5.61",
"Other Expenses": "-1.45",
"Expenses": "-3.62",
"General and Administrative Expense": "-5.60",
"Depreciation, Depletion, Amortization": "1.91",
"Operating Expenses": "5.73",
"Comprehensive Net Income": "-4.94",
"Other Net Income": "8.92",
"Economic Capital Ratio": "-43.0"
},
"2012": {
"Liabilities": "-4.36",
"Stockholders Equity": "-10.8",
"ECR before LimitedLiability": "-10.6",
"Liabilities, Current": "-6.13",
"Long-term Debt": "0.887",
"Assets, Current": "-1.05",
"Assets": "-9.17",
"Oil and Gas Property": "-9.02",
"Other Assets": "20.7",
"Property, Plant and Equipment": "-8.24",
"Revenues": "-10.4",
"Net Income": "-4.18",
"Other Revenues": "-10.4",
"Expenses": "0.942",
"Operating Expenses": "6.65",
"Other Expenses": "0.561",
"Depreciation, Depletion, Amortization": "2.74",
"General and Administrative Expense": "-7.33",
"Comprehensive Net Income": "-4.19",
"Other Net Income": "12.0",
"Economic Capital Ratio": "-36.2"
},
"2013": {
"Liabilities": "0.822",
"Stockholders Equity": "-22.7",
"ECR before LimitedLiability": "-38.9",
"Liabilities, Current": "0.683",
"Other Assets": "16.8",
"Assets": "-18.8",
"Property, Plant and Equipment": "-13.5",
"Assets, Current": "-3.94",
"Oil and Gas Property": "-16.3",
"Revenues": "-20.7",
"Net Income": "-14.6",
"Other Revenues": "-20.7",
"Taxes": "0.374",
"Expenses": "3.47",
"Operating Expenses": "7.10",
"General and Administrative Expense": "-7.30",
"Depreciation, Depletion, Amortization": "3.19",
"Other Expenses": "-0.198",
"Comprehensive Net Income": "-14.7",
"Other Net Income": "5.05",
"Economic Capital Ratio": "-55.6"
},
"2015": {
"Liabilities, Current": "-1.50",
"Liabilities": "-26.2",
"Stockholders Equity": "-16.8",
"ECR before LimitedLiability": "28.5",
"Long-term Debt": "-1.59",
"Other Liabilities": "0.196",
"Other Revenues": "-1.38",
"Revenues": "-1.42",
"Net Income": "12.8",
"Gains/Losses on Derivatives": "-0.130",
"Depreciation, Depletion, Amortization": "1.32",
"Expenses": "15.8",
"Other Expenses": "11.2",
"Operating Expenses": "0.689",
"Assets, Current": "0.194",
"Other Assets": "14.4",
"Oil and Gas Property": "-1.53",
"Property, Plant and Equipment": "-1.42",
"Comprehensive Net Income": "13.0",
"Other Net Income": "1.03",
"Economic Capital Ratio": "6.77"
},
"2016": {
"Long-term Debt": "0.782",
"Liabilities": "-6.34",
"Stockholders Equity": "-13.3",
"ECR before LimitedLiability": "-13.5",
"Other Liabilities": "0.303",
"Liabilities, Current": "-9.83",
"Other Assets": "24.5",
"Assets": "-8.72",
"Property, Plant and Equipment": "-8.70",
"Assets, Current": "-3.85",
"Oil and Gas Property": "-8.90",
"Revenues": "-5.60",
"Net Income": "-3.38",
"Other Revenues": "-5.75",
"Expenses": "8.94",
"Depreciation, Depletion, Amortization": "2.78",
"Operating Expenses": "-2.23",
"Other Expenses": "8.06",
"Other Net Income": "-5.59",
"Comprehensive Net Income": "-3.34",
"Economic Capital Ratio": "-32.0"
},
"2017": {
"Long-term Debt": "-1.08",
"Liabilities": "14.4",
"Stockholders Equity": "-34.5",
"ECR before LimitedLiability": "-55.2",
"Liabilities, Current": "17.8",
"Other Assets": "4.47",
"Assets": "-27.7",
"Assets, Current": "-5.30",
"Oil and Gas Property": "-16.3",
"Property, Plant and Equipment": "-17.6",
"Revenues": "-5.57",
"Net Income": "-13.4",
"Other Revenues": "-5.27",
"Expenses": "6.54",
"Taxes": "0.295",
"Other Expenses": "4.95",
"General and Administrative Expense": "-1.09",
"Depreciation, Depletion, Amortization": "2.34",
"Comprehensive Net Income": "-13.4",
"Other Net Income": "-16.0",
"Economic Capital Ratio": "-66.8"
},
"2018": {
"Liabilities": "13.6",
"Stockholders Equity": "-30.1",
"ECR before LimitedLiability": "-56.5",
"Liabilities, Current": "21.5",
"Other Assets": "3.77",
"Assets": "-24.1",
"Property, Plant and Equipment": "-15.6",
"Assets, Current": "-4.86",
"Oil and Gas Property": "-14.1",
"Revenues": "-10.1",
"Net Income": "-9.76",
"Revenue from Contract with Customer": "-6.07",
"Other Revenues": "-3.82",
"Expenses": "7.07",
"Depreciation, Depletion, Amortization": "2.24",
"Other Expenses": "5.31",
"Operating Expenses": "0.668",
"General and Administrative Expense": "-1.59",
"Other Net Income": "-7.60",
"Comprehensive Net Income": "-9.74",
"Economic Capital Ratio": "-70.9"
},
"2019": {
"Liabilities, Current": "-439",
"Liabilities": "-169",
"Stockholders Equity": "-159",
"ECR before LimitedLiability": "215",
"Long-term Debt": "75.1",
"Other Liabilities": "-16.3",
"Assets, Current": "31.4",
"Assets": "98.8",
"Oil and Gas Property": "62.7",
"Property, Plant and Equipment": "72.9",
"Other Assets": "-26.5",
"Revenues": "-72.0",
"Expenses": "84.7",
"Net Income": "260",
"Other Revenues": "-16.1",
"Revenue from Contract with Customer": "-56.2",
"Other Expenses": "54.9",
"Depreciation, Depletion, Amortization": "21.1",
"Comprehensive Net Income": "261",
"Other Net Income": "254",
"Economic Capital Ratio": "206"
},
"2020": {
"Liabilities": "0.288",
"Stockholders Equity": "-25.2",
"ECR before LimitedLiability": "-22.2",
"Property, Plant and Equipment": "-13.7",
"Assets": "-18.3",
"Assets, Current": "-4.49",
"Other Assets": "7.57",
"Oil and Gas Property": "-11.0",
"Other Revenues": "3.82",
"Revenues": "-4.05",
"Net Income": "1.76",
"Revenue from Contract with Customer": "-7.56",
"Depreciation, Depletion, Amortization": "3.22",
"Expenses": "11.1",
"Operating Expenses": "-3.80",
"Cost of Goods and Services Sold": "1.17",
"General and Administrative Expense": "-6.31",
"Other Expenses": "15.5",
"Comprehensive Net Income": "1.85",
"Other Net Income": "-5.93",
"Economic Capital Ratio": "-34.8"
},
"2021": {
"Liabilities": "-4.09",
"Stockholders Equity": "-25.2",
"ECR before LimitedLiability": "-47.7",
"Liabilities, Current": "-2.67",
"Property, Plant and Equipment": "-10.7",
"Assets": "-15.4",
"Other Assets": "4.93",
"Oil and Gas Property": "-8.99",
"Assets, Current": "-3.91",
"Revenues": "-9.69",
"Net Income": "-5.55",
"Gains/Losses on Derivatives": "1.08",
"Revenue from Contract with Customer": "-10.1",
"Expenses": "5.02",
"Other Expenses": "7.84",
"Cost of Goods and Services Sold": "1.34",
"Depreciation, Depletion, Amortization": "2.23",
"General and Administrative Expense": "-3.74",
"Operating Expenses": "-3.12",
"Comprehensive Net Income": "-5.44",
"Economic Capital Ratio": "-53.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001164256_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "550",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,495",
"Liabilities, Current": "2,654",
"Long-term Debt": "55",
"Oil and Gas Property": "0",
"Operating Expenses": "184",
"Other Assets": "2,745",
"Other Compr. Net Income": "0",
"Other Expenses": "467",
"Other Liabilities": "496",
"Other Net Income": "1,091",
"Other Revenues": "-160",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,205",
"Assets": "3,295",
"Revenues": "-160",
"Expenses": "2,146",
"Stockholders Equity": "90",
"Net Income": "-1,216",
"Comprehensive Net Income": "-1,216",
"BaseVar": "5,356",
"ECR before LimitedLiability": "-45%",
"Economic Capital Ratio": "49%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "627",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,406",
"Liabilities, Current": "3,848",
"Long-term Debt": "44",
"Oil and Gas Property": "0",
"Operating Expenses": "168",
"Other Assets": "2,529",
"Other Compr. Net Income": "0",
"Other Expenses": "536",
"Other Liabilities": "515",
"Other Net Income": "1,314",
"Other Revenues": "-637",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,407",
"Assets": "3,155",
"Revenues": "-637",
"Expenses": "2,110",
"Stockholders Equity": "-1,252",
"Net Income": "-1,433",
"Comprehensive Net Income": "-1,433",
"BaseVar": "6,299",
"ECR before LimitedLiability": "-64%",
"Economic Capital Ratio": "44%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "376",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,203",
"Liabilities, Current": "4,153",
"Long-term Debt": "1,603",
"Oil and Gas Property": "0",
"Operating Expenses": "42",
"Other Assets": "2,244",
"Other Compr. Net Income": "0",
"Other Expenses": "632",
"Other Liabilities": "226",
"Other Net Income": "975",
"Other Revenues": "-1,332",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,981",
"Assets": "2,620",
"Revenues": "-1,332",
"Expenses": "1,877",
"Stockholders Equity": "-3,361",
"Net Income": "-2,235",
"Comprehensive Net Income": "-2,235",
"BaseVar": "6,895",
"ECR before LimitedLiability": "-104%",
"Economic Capital Ratio": "30%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,555",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,103",
"Liabilities, Current": "8,312",
"Long-term Debt": "8,621",
"Oil and Gas Property": "0",
"Operating Expenses": "2,046",
"Other Assets": "9,759",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,103",
"Other Liabilities": "565",
"Other Net Income": "1,313",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,498",
"Assets": "12,313",
"Revenues": "0",
"Expenses": "2,046",
"Stockholders Equity": "-5,185",
"Net Income": "-733",
"Comprehensive Net Income": "-733",
"BaseVar": "16,988",
"ECR before LimitedLiability": "-23%",
"Economic Capital Ratio": "53%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "834",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,172",
"Liabilities, Current": "18,270",
"Long-term Debt": "73",
"Oil and Gas Property": "0",
"Operating Expenses": "2,732",
"Other Assets": "8,126",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,172",
"Other Liabilities": "6.8",
"Other Net Income": "-1,473",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "18,350",
"Assets": "8,960",
"Revenues": "0",
"Expenses": "2,732",
"Stockholders Equity": "-9,390",
"Net Income": "-4,205",
"Comprehensive Net Income": "-4,205",
"BaseVar": "16,262",
"ECR before LimitedLiability": "-73%",
"Economic Capital Ratio": "41%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "309",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,068",
"Liabilities, Current": "13,462",
"Long-term Debt": "93",
"Oil and Gas Property": "0",
"Operating Expenses": "1,351",
"Other Assets": "954",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,068",
"Other Liabilities": "537",
"Other Net Income": "-2,600",
"Other Revenues": "483",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,093",
"Assets": "1,263",
"Revenues": "483",
"Expenses": "1,351",
"Stockholders Equity": "-12,829",
"Net Income": "-3,469",
"Comprehensive Net Income": "-3,469",
"BaseVar": "10,427",
"ECR before LimitedLiability": "-140%",
"Economic Capital Ratio": "19%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "334",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "981",
"Liabilities, Current": "16,343",
"Long-term Debt": "37",
"Oil and Gas Property": "0",
"Operating Expenses": "1,343",
"Other Assets": "762",
"Other Compr. Net Income": "0",
"Other Expenses": "-981",
"Other Liabilities": "0",
"Other Net Income": "-1,741",
"Other Revenues": "629",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "16,380",
"Assets": "1,096",
"Revenues": "629",
"Expenses": "1,343",
"Stockholders Equity": "-15,284",
"Net Income": "-2,455",
"Comprehensive Net Income": "-2,455",
"BaseVar": "11,040",
"ECR before LimitedLiability": "-122%",
"Economic Capital Ratio": "24%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "184",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "876",
"Liabilities, Current": "5,346",
"Long-term Debt": "30",
"Oil and Gas Property": "0",
"Operating Expenses": "1,096",
"Other Assets": "729",
"Other Compr. Net Income": "0",
"Other Expenses": "-876",
"Other Liabilities": "649",
"Other Net Income": "10,525",
"Other Revenues": "743",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,024",
"Assets": "912",
"Revenues": "743",
"Expenses": "1,096",
"Stockholders Equity": "-5,112",
"Net Income": "10,172",
"Comprehensive Net Income": "10,172",
"BaseVar": "11,134",
"ECR before LimitedLiability": "290%",
"Economic Capital Ratio": "291%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "240",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "703",
"Liabilities, Current": "4,064",
"Long-term Debt": "27",
"Oil and Gas Property": "0",
"Operating Expenses": "940",
"Other Assets": "677",
"Other Compr. Net Income": "0",
"Other Expenses": "-703",
"Other Liabilities": "1,465",
"Other Net Income": "-479",
"Other Revenues": "664",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,556",
"Assets": "917",
"Revenues": "664",
"Expenses": "940",
"Stockholders Equity": "-4,639",
"Net Income": "-755",
"Comprehensive Net Income": "-755",
"BaseVar": "4,527",
"ECR before LimitedLiability": "-101%",
"Economic Capital Ratio": "31%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "283",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "506",
"Liabilities, Current": "4,469",
"Long-term Debt": "33",
"Oil and Gas Property": "0",
"Operating Expenses": "754",
"Other Assets": "629",
"Other Compr. Net Income": "0",
"Other Expenses": "-506",
"Other Liabilities": "1,527",
"Other Net Income": "-163",
"Other Revenues": "405",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,029",
"Assets": "912",
"Revenues": "405",
"Expenses": "754",
"Stockholders Equity": "-5,117",
"Net Income": "-512",
"Comprehensive Net Income": "-512",
"BaseVar": "4,290",
"ECR before LimitedLiability": "-92%",
"Economic Capital Ratio": "34%"
}
}
},
"top_rated": false,
"trend": -8.0,
"value": 0.3421175236791905,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001164256.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001164256.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001164256.svg"
},
{
"company_id": "0001557798",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001557798.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001557798.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001557798_main_keyfigs.svg",
"name": "Tianci International Inc",
"rank": 84,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001557798.svg",
"report_text": "The relative strengths and weaknesses of Tianci International Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tianci International Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Tianci International Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 18%, being 70% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001557798_2022_Tianci_International_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Liabilities": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-54.0",
"Long-term Debt": "0",
"Liabilities, Current": "0",
"Other Assets": "0",
"Assets": "-3.97",
"Property, Plant and Equipment": "-0.129",
"Oil and Gas Property": "-0.192",
"Assets, Current": "0",
"Revenues": "0",
"Net Income": "-40.5",
"Other Revenues": "0",
"Operating Expenses": "-46.5",
"Expenses": "-9.45",
"General and Administrative Expense": "0",
"Other Expenses": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-40.4",
"Other Net Income": "0",
"Economic Capital Ratio": "-79.1"
},
"2015": {
"Liabilities, Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-24.1",
"Long-term Debt": "0",
"Other Liabilities": "0",
"Assets, Current": "0",
"Assets": "-0.252",
"Other Assets": "0",
"Oil and Gas Property": "0",
"Property, Plant and Equipment": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-1.81",
"Depreciation, Depletion, Amortization": "0",
"Expenses": "0",
"Other Expenses": "0",
"General and Administrative Expense": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-1.67",
"Other Net Income": "-51.5",
"Economic Capital Ratio": "-45.8"
},
"2021": {
"Liabilities": "15.2",
"Stockholders Equity": "-33.7",
"ECR before LimitedLiability": "-63.6",
"Liabilities, Current": "18.0",
"Property, Plant and Equipment": "-13.5",
"Assets": "-24.7",
"Other Assets": "-1.42",
"Oil and Gas Property": "-11.0",
"Assets, Current": "-3.83",
"Other Revenues": "-4.87",
"Revenues": "-14.4",
"Net Income": "-15.9",
"Revenue from Contract with Customer": "-9.95",
"Comprehensive Net Income": "-15.8",
"Other Expenses": "1.54",
"Cost of Goods and Services Sold": "1.11",
"Depreciation, Depletion, Amortization": "1.81",
"Other Net Income": "-0.968",
"General and Administrative Expense": "1.83",
"Operating Expenses": "-7.77",
"Economic Capital Ratio": "-69.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001557798_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "77",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "43",
"Liabilities, Current": "61",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "356",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-43",
"Other Liabilities": "0",
"Other Net Income": "0.90",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "61",
"Assets": "77",
"Revenues": "0",
"Expenses": "356",
"Stockholders Equity": "17",
"Net Income": "-355",
"Comprehensive Net Income": "-355",
"BaseVar": "290",
"ECR before LimitedLiability": "-627%",
"Economic Capital Ratio": "0.000000030%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "183",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "18",
"Liabilities, Current": "100",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "90",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-18",
"Other Liabilities": "0",
"Other Net Income": "-929",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "100",
"Assets": "183",
"Revenues": "0",
"Expenses": "90",
"Stockholders Equity": "83",
"Net Income": "-1,019",
"Comprehensive Net Income": "-1,019",
"BaseVar": "773",
"ECR before LimitedLiability": "-866%",
"Economic Capital Ratio": "0.00000000000000012%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "18",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0.62",
"Liabilities, Current": "343",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "63",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-0.62",
"Other Liabilities": "0",
"Other Net Income": "-11",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "343",
"Assets": "18",
"Revenues": "0",
"Expenses": "63",
"Stockholders Equity": "-325",
"Net Income": "-74",
"Comprehensive Net Income": "-74",
"BaseVar": "227",
"ECR before LimitedLiability": "-141%",
"Economic Capital Ratio": "18%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.18375438894262558,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001557798.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001557798.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001557798.svg"
},
{
"company_id": "0001603793",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0001603793.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0001603793.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001603793.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001603793_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001603793_main_keyfigs.svg",
"name": "Norris Industries Inc",
"rank": 85,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0001603793.svg",
"report_text": "The relative strengths and weaknesses of Norris Industries Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Norris Industries Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 16% points.The greatest weakness of Norris Industries Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 33% points.
The company's Economic Capital Ratio, given in the ranking table, is 17%, being 71% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0001603793_2022_Norris_Industries_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "1.00",
"Assets": "8.76",
"Stockholders Equity": "9.02",
"Other Liabilities": "4.21",
"ECR before LimitedLiability": "10.6",
"Property, Plant and Equipment": "-15.6",
"Assets, Current": "10.7",
"Oil and Gas Property": "11.0",
"Revenues": "-1.27",
"Net Income": "-3.60",
"Other Revenues": "-1.86",
"Expenses": "3.54",
"General and Administrative Expense": "-3.73",
"Depreciation, Depletion, Amortization": "5.19",
"Operating Expenses": "-29.8",
"Other Expenses": "12.6",
"Long-term Debt": "10.6",
"Liabilities, Current": "-17.5",
"Other Net Income": "-5.76",
"Comprehensive Net Income": "-3.45",
"Economic Capital Ratio": "-7.87"
},
"2017": {
"Long-term Debt": "-2.03",
"Liabilities": "-2.20",
"Assets": "-23.8",
"Stockholders Equity": "-3.24",
"ECR before LimitedLiability": "-71.4",
"Other Liabilities": "-0.788",
"Liabilities, Current": "0.617",
"Assets, Current": "-1.93",
"Oil and Gas Property": "1.13",
"Property, Plant and Equipment": "-23.6",
"Revenues": "-2.46",
"Net Income": "-65.1",
"Other Revenues": "-2.25",
"Operating Expenses": "-74.5",
"Expenses": "-49.8",
"Other Expenses": "2.61",
"General and Administrative Expense": "-60.1",
"Depreciation, Depletion, Amortization": "0.756",
"Comprehensive Net Income": "-65.1",
"Other Net Income": "-0.841",
"Economic Capital Ratio": "-83.0"
},
"2018": {
"Other Assets": "0.826",
"Assets": "-9.53",
"Stockholders Equity": "-6.47",
"Other Liabilities": "0.764",
"ECR before LimitedLiability": "-51.2",
"Property, Plant and Equipment": "-17.6",
"Assets, Current": "-3.29",
"Oil and Gas Property": "18.5",
"Revenues": "-15.4",
"Net Income": "-43.9",
"Revenue from Contract with Customer": "-6.25",
"Other Revenues": "-9.62",
"Expenses": "-5.51",
"Depreciation, Depletion, Amortization": "2.88",
"Taxes": "0.474",
"Other Expenses": "19.9",
"Operating Expenses": "-15.2",
"General and Administrative Expense": "-17.5",
"Other Net Income": "-19.7",
"Comprehensive Net Income": "-43.8",
"Economic Capital Ratio": "-65.6"
},
"2019": {
"Liabilities, Current": "1.12",
"Liabilities": "-2.13",
"Assets": "-2.04",
"Stockholders Equity": "-3.36",
"ECR before LimitedLiability": "-24.5",
"Long-term Debt": "1.25",
"Other Liabilities": "-5.73",
"Assets, Current": "-1.47",
"Oil and Gas Property": "14.5",
"Property, Plant and Equipment": "-3.55",
"Revenues": "-2.89",
"Net Income": "-3.57",
"Other Revenues": "-2.88",
"Expenses": "-1.89",
"Other Expenses": "20.8",
"Cost of Goods and Services Sold": "0.828",
"General and Administrative Expense": "-6.49",
"Operating Expenses": "-14.6",
"Comprehensive Net Income": "-3.56",
"Other Net Income": "-0.514",
"Economic Capital Ratio": "-34.4"
},
"2020": {
"Liabilities, Current": "-1.10",
"Liabilities": "2.12",
"Assets": "-29.6",
"Stockholders Equity": "-18.2",
"ECR before LimitedLiability": "-51.2",
"Long-term Debt": "-1.31",
"Other Liabilities": "2.34",
"Property, Plant and Equipment": "-17.0",
"Assets, Current": "-3.48",
"Oil and Gas Property": "-4.51",
"Other Revenues": "-1.81",
"Revenues": "-1.95",
"Net Income": "-25.1",
"Depreciation, Depletion, Amortization": "0.800",
"Expenses": "-16.6",
"Operating Expenses": "-40.8",
"Cost of Goods and Services Sold": "0.322",
"General and Administrative Expense": "-1.81",
"Other Expenses": "2.10",
"Comprehensive Net Income": "-25.0",
"Economic Capital Ratio": "-63.7"
},
"2021": {
"Liabilities": "11.9",
"Stockholders Equity": "-33.2",
"ECR before LimitedLiability": "-65.1",
"Other Liabilities": "16.1",
"Property, Plant and Equipment": "-15.8",
"Assets": "-26.7",
"Other Assets": "-1.66",
"Oil and Gas Property": "-9.69",
"Assets, Current": "-5.32",
"Other Revenues": "-5.66",
"Revenues": "-11.3",
"Net Income": "-20.8",
"Revenue from Contract with Customer": "-6.21",
"Expenses": "-10.0",
"Other Expenses": "4.75",
"Depreciation, Depletion, Amortization": "2.05",
"General and Administrative Expense": "-2.91",
"Operating Expenses": "-18.0",
"Comprehensive Net Income": "-20.6",
"Other Net Income": "1.39",
"Economic Capital Ratio": "-71.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0001603793_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "542",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "37",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "142",
"Liabilities, Current": "552",
"Long-term Debt": "9.1",
"Oil and Gas Property": "971",
"Operating Expenses": "473",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-179",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "173",
"Property, Plant and Equipment": "22",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "561",
"Assets": "1,536",
"Revenues": "173",
"Expenses": "473",
"Stockholders Equity": "975",
"Net Income": "-300",
"Comprehensive Net Income": "-300",
"BaseVar": "1,449",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "65%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "190",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "23",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,707",
"Liabilities, Current": "442",
"Long-term Debt": "10",
"Oil and Gas Property": "899",
"Operating Expenses": "1,918",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,730",
"Other Liabilities": "0",
"Other Net Income": "20",
"Other Revenues": "149",
"Property, Plant and Equipment": "18",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "452",
"Assets": "1,106",
"Revenues": "149",
"Expenses": "1,918",
"Stockholders Equity": "654",
"Net Income": "-1,749",
"Comprehensive Net Income": "-1,749",
"BaseVar": "2,073",
"ECR before LimitedLiability": "-236%",
"Economic Capital Ratio": "2.6%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "354",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "24",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,273",
"Liabilities, Current": "63",
"Long-term Debt": "77",
"Oil and Gas Property": "2,646",
"Operating Expenses": "1,429",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,297",
"Other Liabilities": "1,550",
"Other Net Income": "-1,252",
"Other Revenues": "0",
"Property, Plant and Equipment": "13",
"Revenue from Contract with Customer": "132",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,690",
"Assets": "3,013",
"Revenues": "132",
"Expenses": "1,429",
"Stockholders Equity": "1,323",
"Net Income": "-2,549",
"Comprehensive Net Income": "-2,549",
"BaseVar": "4,095",
"ECR before LimitedLiability": "-106%",
"Economic Capital Ratio": "29%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "197",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "211",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "878",
"Liabilities, Current": "102",
"Long-term Debt": "93",
"Oil and Gas Property": "2,457",
"Operating Expenses": "1,368",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,089",
"Other Liabilities": "1,850",
"Other Net Income": "-52",
"Other Revenues": "0",
"Property, Plant and Equipment": "7.7",
"Revenue from Contract with Customer": "499",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,045",
"Assets": "2,661",
"Revenues": "499",
"Expenses": "1,368",
"Stockholders Equity": "617",
"Net Income": "-922",
"Comprehensive Net Income": "-922",
"BaseVar": "3,543",
"ECR before LimitedLiability": "-35%",
"Economic Capital Ratio": "51%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "197",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "577",
"Liabilities, Current": "237",
"Long-term Debt": "102",
"Oil and Gas Property": "658",
"Operating Expenses": "3,400",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-577",
"Other Liabilities": "2,700",
"Other Net Income": "-71",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "573",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,039",
"Assets": "855",
"Revenues": "573",
"Expenses": "3,400",
"Stockholders Equity": "-2,184",
"Net Income": "-2,898",
"Comprehensive Net Income": "-2,898",
"BaseVar": "4,454",
"ECR before LimitedLiability": "-241%",
"Economic Capital Ratio": "2.3%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "194",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "314",
"Liabilities, Current": "405",
"Long-term Debt": "96",
"Oil and Gas Property": "221",
"Operating Expenses": "1,297",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-221",
"Other Liabilities": "3,200",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "280",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,701",
"Assets": "414",
"Revenues": "280",
"Expenses": "1,390",
"Stockholders Equity": "-3,287",
"Net Income": "-1,110",
"Comprehensive Net Income": "-1,110",
"BaseVar": "3,093",
"ECR before LimitedLiability": "-147%",
"Economic Capital Ratio": "17%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.16840248344720804,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0001603793.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0001603793.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0001603793.svg"
},
{
"company_id": "0000855787",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution_0000855787.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2021/graphs/IME_0000855787.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000855787.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000855787_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000855787_main_keyfigs.svg",
"name": "Truleum INC",
"rank": 86,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_0000855787.svg",
"report_text": "The relative strengths and weaknesses of Truleum 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 Truleum INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 9.6% points.The greatest weakness of Truleum INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 9.6%, being 78% points below the market average of 88%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2021/report/0000855787_2022_Truleum_INC.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities": "9.35",
"Stockholders Equity": "-34.3",
"ECR before LimitedLiability": "-72.3",
"Liabilities, Current": "9.60",
"Long-term Debt": "-1.39",
"Property, Plant and Equipment": "-14.1",
"Assets": "-28.1",
"Oil and Gas Property": "-8.28",
"Assets, Current": "-6.44",
"Other Revenues": "-3.90",
"Revenues": "-13.0",
"Net Income": "-25.1",
"Revenue from Contract with Customer": "-8.63",
"Expenses": "-6.11",
"Other Expenses": "7.49",
"Depreciation, Depletion, Amortization": "1.36",
"General and Administrative Expense": "-13.4",
"Operating Expenses": "-13.8",
"Comprehensive Net Income": "-24.9",
"Other Net Income": "-1.72",
"Economic Capital Ratio": "-78.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2021/plot_over_time/0000855787_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "24",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "726",
"Liabilities, Current": "2,625",
"Long-term Debt": "0.92",
"Oil and Gas Property": "146",
"Operating Expenses": "894",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-710",
"Other Liabilities": "157",
"Other Net Income": "-164",
"Other Revenues": "3.8",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,783",
"Assets": "170",
"Revenues": "3.8",
"Expenses": "910",
"Stockholders Equity": "-2,613",
"Net Income": "-1,071",
"Comprehensive Net Income": "-1,071",
"BaseVar": "2,145",
"ECR before LimitedLiability": "-178%",
"Economic Capital Ratio": "9.6%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.09628907927220438,
"company_index": "https://www.realrate-archive.com/us_petrol/2021/industry_indexes/0000855787.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2021/analytics/equity/0000855787.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2021/analytics/profit_loss/0000855787.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2021/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"139 B"
],
[
"Assets",
"409 B"
],
[
"Expenses",
"126 B"
],
[
"Stockholders Equity",
"267 B"
]
],
"industry_id": "us_petrol",
"industry_label": "Petroleum",
"num_companies": 86,
"num_top_companies": 21,
"ecr_records": {
"2009": {
"0000821189": {
"rank": 1,
"ecr": "127"
},
"0000717423": {
"rank": 2,
"ecr": "126"
},
"0000797468": {
"rank": 3,
"ecr": "125"
},
"0000891456": {
"rank": 4,
"ecr": "123"
},
"0001038357": {
"rank": 5,
"ecr": "122"
},
"0000773910": {
"rank": 6,
"ecr": "122"
},
"0000315852": {
"rank": 7,
"ecr": "121"
},
"0000006769": {
"rank": 8,
"ecr": "120"
},
"0000277595": {
"rank": 9,
"ecr": "120"
},
"0001090012": {
"rank": 10,
"ecr": "109"
},
"0001059324": {
"rank": 11,
"ecr": "95"
},
"0000007332": {
"rank": 12,
"ecr": "94"
},
"0000072207": {
"rank": 13,
"ecr": "85"
},
"0000858470": {
"rank": 14,
"ecr": "84"
},
"0000945764": {
"rank": 15,
"ecr": "79"
},
"0001168054": {
"rank": 16,
"ecr": "78"
},
"0000033213": {
"rank": 17,
"ecr": "78"
},
"0001070412": {
"rank": 18,
"ecr": "75"
},
"0000912750": {
"rank": 19,
"ecr": "68"
},
"0000895126": {
"rank": 20,
"ecr": "54"
},
"0000038079": {
"rank": 21,
"ecr": "53"
},
"0001349436": {
"rank": 22,
"ecr": "38"
}
},
"2010": {
"0001022646": {
"rank": 1,
"ecr": "137"
},
"0001090012": {
"rank": 2,
"ecr": "135"
},
"0001060990": {
"rank": 3,
"ecr": "134"
},
"0000798949": {
"rank": 4,
"ecr": "133"
},
"0000006769": {
"rank": 5,
"ecr": "132"
},
"0001038357": {
"rank": 6,
"ecr": "131"
},
"0001172139": {
"rank": 7,
"ecr": "128"
},
"0000797468": {
"rank": 8,
"ecr": "127"
},
"0000077159": {
"rank": 9,
"ecr": "126"
},
"0000891456": {
"rank": 10,
"ecr": "126"
},
"0001358071": {
"rank": 11,
"ecr": "126"
},
"0000351817": {
"rank": 12,
"ecr": "124"
},
"0000773910": {
"rank": 13,
"ecr": "124"
},
"0001059324": {
"rank": 14,
"ecr": "122"
},
"0001166036": {
"rank": 15,
"ecr": "121"
},
"0000821189": {
"rank": 16,
"ecr": "120"
},
"0000277595": {
"rank": 17,
"ecr": "120"
},
"0000732834": {
"rank": 18,
"ecr": "116"
},
"0000007332": {
"rank": 19,
"ecr": "111"
},
"0001168054": {
"rank": 20,
"ecr": "109"
},
"0001273441": {
"rank": 21,
"ecr": "105"
},
"0001255474": {
"rank": 22,
"ecr": "97"
},
"0000912750": {
"rank": 23,
"ecr": "95"
},
"0000072207": {
"rank": 24,
"ecr": "92"
},
"0000893538": {
"rank": 25,
"ecr": "91"
},
"0000101778": {
"rank": 26,
"ecr": "89"
},
"0000945764": {
"rank": 27,
"ecr": "87"
},
"0000023194": {
"rank": 28,
"ecr": "86"
},
"0000858470": {
"rank": 29,
"ecr": "84"
},
"0000033213": {
"rank": 30,
"ecr": "84"
},
"0000895126": {
"rank": 31,
"ecr": "83"
},
"0000038079": {
"rank": 32,
"ecr": "82"
},
"0001326428": {
"rank": 33,
"ecr": "80"
},
"0000778438": {
"rank": 34,
"ecr": "79"
},
"0001349436": {
"rank": 35,
"ecr": "75"
},
"0000315852": {
"rank": 36,
"ecr": "73"
},
"0000844965": {
"rank": 37,
"ecr": "73"
},
"0001070412": {
"rank": 38,
"ecr": "69"
},
"0001284452": {
"rank": 39,
"ecr": "54"
},
"0000943861": {
"rank": 40,
"ecr": "50"
}
},
"2011": {
"0001172358": {
"rank": 1,
"ecr": "183"
},
"0001462103": {
"rank": 2,
"ecr": "183"
},
"0001353722": {
"rank": 3,
"ecr": "179"
},
"0001282723": {
"rank": 4,
"ecr": "174"
},
"0001376912": {
"rank": 5,
"ecr": "173"
},
"0001405686": {
"rank": 6,
"ecr": "169"
},
"0001436942": {
"rank": 7,
"ecr": "168"
},
"0001353748": {
"rank": 8,
"ecr": "165"
},
"0001136529": {
"rank": 9,
"ecr": "164"
},
"0001282400": {
"rank": 10,
"ecr": "160"
},
"0001136933": {
"rank": 11,
"ecr": "158"
},
"0001407463": {
"rank": 12,
"ecr": "156"
},
"0001395205": {
"rank": 13,
"ecr": "151"
},
"0001170797": {
"rank": 14,
"ecr": "149"
},
"0000868082": {
"rank": 15,
"ecr": "149"
},
"0000727538": {
"rank": 16,
"ecr": "148"
},
"0000874499": {
"rank": 17,
"ecr": "145"
},
"0001407805": {
"rank": 18,
"ecr": "145"
},
"0000845289": {
"rank": 19,
"ecr": "144"
},
"0001399541": {
"rank": 20,
"ecr": "139"
},
"0001361937": {
"rank": 21,
"ecr": "137"
},
"0000315131": {
"rank": 22,
"ecr": "137"
},
"0000894627": {
"rank": 23,
"ecr": "135"
},
"0000083350": {
"rank": 24,
"ecr": "134"
},
"0000006769": {
"rank": 25,
"ecr": "134"
},
"0000798949": {
"rank": 26,
"ecr": "133"
},
"0000797468": {
"rank": 27,
"ecr": "132"
},
"0001038357": {
"rank": 28,
"ecr": "132"
},
"0001358071": {
"rank": 29,
"ecr": "131"
},
"0000315261": {
"rank": 30,
"ecr": "131"
},
"0000891456": {
"rank": 31,
"ecr": "131"
},
"0001364541": {
"rank": 32,
"ecr": "130"
},
"0001433833": {
"rank": 33,
"ecr": "129"
},
"0001022646": {
"rank": 34,
"ecr": "129"
},
"0001090012": {
"rank": 35,
"ecr": "128"
},
"0001060990": {
"rank": 36,
"ecr": "128"
},
"0001288403": {
"rank": 37,
"ecr": "127"
},
"0001108827": {
"rank": 38,
"ecr": "127"
},
"0000351817": {
"rank": 39,
"ecr": "127"
},
"0000041023": {
"rank": 40,
"ecr": "126"
},
"0000821189": {
"rank": 41,
"ecr": "126"
},
"0001212641": {
"rank": 42,
"ecr": "124"
},
"0001432985": {
"rank": 43,
"ecr": "124"
},
"0001346980": {
"rank": 44,
"ecr": "123"
},
"0000316300": {
"rank": 45,
"ecr": "123"
},
"0001172139": {
"rank": 46,
"ecr": "123"
},
"0001166036": {
"rank": 47,
"ecr": "122"
},
"0001511618": {
"rank": 48,
"ecr": "122"
},
"0000928022": {
"rank": 49,
"ecr": "122"
},
"0001367408": {
"rank": 50,
"ecr": "122"
},
"0001238289": {
"rank": 51,
"ecr": "122"
},
"0001059324": {
"rank": 52,
"ecr": "122"
},
"0000732834": {
"rank": 53,
"ecr": "120"
},
"0000937136": {
"rank": 54,
"ecr": "120"
},
"0000277924": {
"rank": 55,
"ecr": "119"
},
"0001282648": {
"rank": 56,
"ecr": "119"
},
"0001173911": {
"rank": 57,
"ecr": "118"
},
"0001156041": {
"rank": 58,
"ecr": "116"
},
"0001040593": {
"rank": 59,
"ecr": "115"
},
"0000007332": {
"rank": 60,
"ecr": "114"
},
"0001273441": {
"rank": 61,
"ecr": "113"
},
"0000010254": {
"rank": 62,
"ecr": "113"
},
"0001336339": {
"rank": 63,
"ecr": "112"
},
"0000773910": {
"rank": 64,
"ecr": "112"
},
"0001471261": {
"rank": 65,
"ecr": "112"
},
"0001006655": {
"rank": 66,
"ecr": "112"
},
"0000101594": {
"rank": 67,
"ecr": "112"
},
"0000313478": {
"rank": 68,
"ecr": "111"
},
"0000319200": {
"rank": 69,
"ecr": "111"
},
"0001001614": {
"rank": 70,
"ecr": "110"
},
"0001405073": {
"rank": 71,
"ecr": "108"
},
"0000820901": {
"rank": 72,
"ecr": "107"
},
"0001379763": {
"rank": 73,
"ecr": "107"
},
"0001411643": {
"rank": 74,
"ecr": "107"
},
"0001104485": {
"rank": 75,
"ecr": "106"
},
"0001340282": {
"rank": 76,
"ecr": "104"
},
"0001283843": {
"rank": 77,
"ecr": "103"
},
"0001168054": {
"rank": 78,
"ecr": "103"
},
"0000101778": {
"rank": 79,
"ecr": "102"
},
"0000919721": {
"rank": 80,
"ecr": "101"
},
"0000719209": {
"rank": 81,
"ecr": "101"
},
"0001170154": {
"rank": 82,
"ecr": "100"
},
"0001431372": {
"rank": 82,
"ecr": "100"
},
"0001362705": {
"rank": 84,
"ecr": "99"
},
"0001476655": {
"rank": 85,
"ecr": "99"
},
"0000793306": {
"rank": 86,
"ecr": "97"
},
"0000029834": {
"rank": 87,
"ecr": "97"
},
"0000892986": {
"rank": 88,
"ecr": "96"
},
"0001357371": {
"rank": 89,
"ecr": "96"
},
"0001255474": {
"rank": 90,
"ecr": "95"
},
"0001050957": {
"rank": 91,
"ecr": "94"
},
"0001358831": {
"rank": 92,
"ecr": "91"
},
"0001384072": {
"rank": 93,
"ecr": "91"
},
"0000858470": {
"rank": 94,
"ecr": "90"
},
"0000064279": {
"rank": 95,
"ecr": "90"
},
"0000945764": {
"rank": 96,
"ecr": "90"
},
"0000785968": {
"rank": 97,
"ecr": "89"
},
"0001294476": {
"rank": 98,
"ecr": "89"
},
"0001373485": {
"rank": 99,
"ecr": "88"
},
"0001475899": {
"rank": 100,
"ecr": "88"
},
"0001506932": {
"rank": 101,
"ecr": "88"
},
"0000912750": {
"rank": 102,
"ecr": "88"
},
"0001483496": {
"rank": 103,
"ecr": "88"
},
"0001309082": {
"rank": 104,
"ecr": "87"
},
"0001081074": {
"rank": 105,
"ecr": "87"
},
"0001326428": {
"rank": 106,
"ecr": "86"
},
"0000033213": {
"rank": 107,
"ecr": "85"
},
"0001294208": {
"rank": 108,
"ecr": "85"
},
"0000895126": {
"rank": 109,
"ecr": "85"
},
"0000904080": {
"rank": 110,
"ecr": "85"
},
"0001029023": {
"rank": 111,
"ecr": "84"
},
"0001502012": {
"rank": 112,
"ecr": "84"
},
"0000072207": {
"rank": 113,
"ecr": "84"
},
"0000893538": {
"rank": 114,
"ecr": "84"
},
"0000844965": {
"rank": 115,
"ecr": "83"
},
"0000907649": {
"rank": 116,
"ecr": "83"
},
"0000316736": {
"rank": 117,
"ecr": "82"
},
"0001511139": {
"rank": 118,
"ecr": "82"
},
"0001349436": {
"rank": 119,
"ecr": "81"
},
"0000315852": {
"rank": 120,
"ecr": "81"
},
"0001486159": {
"rank": 121,
"ecr": "81"
},
"0000010048": {
"rank": 122,
"ecr": "80"
},
"0001397516": {
"rank": 123,
"ecr": "80"
},
"0000038079": {
"rank": 124,
"ecr": "80"
},
"0000880115": {
"rank": 125,
"ecr": "79"
},
"0001509991": {
"rank": 126,
"ecr": "79"
},
"0001374985": {
"rank": 127,
"ecr": "78"
},
"0000077877": {
"rank": 128,
"ecr": "78"
},
"0001070412": {
"rank": 129,
"ecr": "77"
},
"0000867665": {
"rank": 130,
"ecr": "76"
},
"0000023194": {
"rank": 131,
"ecr": "75"
},
"0001335190": {
"rank": 132,
"ecr": "74"
},
"0001473061": {
"rank": 133,
"ecr": "74"
},
"0001352302": {
"rank": 134,
"ecr": "72"
},
"0001518403": {
"rank": 135,
"ecr": "72"
},
"0000813779": {
"rank": 136,
"ecr": "72"
},
"0001086319": {
"rank": 137,
"ecr": "70"
},
"0001023734": {
"rank": 138,
"ecr": "70"
},
"0000870732": {
"rank": 139,
"ecr": "69"
},
"0000056868": {
"rank": 140,
"ecr": "68"
},
"0001313024": {
"rank": 141,
"ecr": "66"
},
"0000778438": {
"rank": 142,
"ecr": "60"
},
"0001432987": {
"rank": 143,
"ecr": "60"
},
"0001363254": {
"rank": 144,
"ecr": "58"
},
"0000943861": {
"rank": 145,
"ecr": "58"
},
"0001518909": {
"rank": 146,
"ecr": "58"
},
"0001437557": {
"rank": 147,
"ecr": "57"
},
"0001530796": {
"rank": 148,
"ecr": "56"
},
"0001082492": {
"rank": 149,
"ecr": "56"
},
"0001124024": {
"rank": 150,
"ecr": "54"
},
"0001127342": {
"rank": 151,
"ecr": "54"
},
"0000746967": {
"rank": 152,
"ecr": "54"
},
"0000061398": {
"rank": 153,
"ecr": "54"
},
"0000864839": {
"rank": 154,
"ecr": "54"
},
"0001112412": {
"rank": 155,
"ecr": "54"
},
"0001335236": {
"rank": 156,
"ecr": "54"
},
"0000086264": {
"rank": 157,
"ecr": "54"
},
"0001066551": {
"rank": 158,
"ecr": "53"
},
"0000942650": {
"rank": 159,
"ecr": "52"
},
"0001454007": {
"rank": 160,
"ecr": "52"
},
"0001368964": {
"rank": 161,
"ecr": "51"
},
"0001450390": {
"rank": 162,
"ecr": "51"
},
"0000789944": {
"rank": 163,
"ecr": "50"
},
"0001479488": {
"rank": 164,
"ecr": "50"
},
"0001112985": {
"rank": 165,
"ecr": "50"
},
"0001164256": {
"rank": 166,
"ecr": "49"
},
"0001399542": {
"rank": 167,
"ecr": "48"
},
"0001486597": {
"rank": 168,
"ecr": "45"
},
"0000314606": {
"rank": 169,
"ecr": "45"
},
"0001341726": {
"rank": 170,
"ecr": "42"
},
"0001487561": {
"rank": 171,
"ecr": "40"
},
"0000022551": {
"rank": 172,
"ecr": "40"
},
"0001046057": {
"rank": 173,
"ecr": "39"
},
"0001308137": {
"rank": 174,
"ecr": "37"
},
"0001053648": {
"rank": 175,
"ecr": "32"
},
"0001357361": {
"rank": 176,
"ecr": "31"
},
"0001432001": {
"rank": 177,
"ecr": "29"
},
"0001310982": {
"rank": 178,
"ecr": "28"
},
"0001378195": {
"rank": 179,
"ecr": "26"
},
"0000869495": {
"rank": 180,
"ecr": "24"
},
"0001368637": {
"rank": 181,
"ecr": "22"
},
"0001342514": {
"rank": 182,
"ecr": "18"
},
"0001175028": {
"rank": 183,
"ecr": "16"
},
"0001283810": {
"rank": 184,
"ecr": "7.8"
},
"0001074447": {
"rank": 185,
"ecr": "6.8"
},
"0000847416": {
"rank": 186,
"ecr": "4.3"
},
"0001437491": {
"rank": 187,
"ecr": "4.1"
},
"0000700764": {
"rank": 188,
"ecr": "0.62"
},
"0001075773": {
"rank": 189,
"ecr": "0.0013"
},
"0001495648": {
"rank": 190,
"ecr": "0.000000000000036"
},
"0001386018": {
"rank": 191,
"ecr": "0.0000000000000000000000000000000000000000019"
}
},
"2012": {
"0000868082": {
"rank": 1,
"ecr": "221"
},
"0001112985": {
"rank": 2,
"ecr": "191"
},
"0001172358": {
"rank": 3,
"ecr": "185"
},
"0001407463": {
"rank": 4,
"ecr": "162"
},
"0001527709": {
"rank": 5,
"ecr": "158"
},
"0001353722": {
"rank": 6,
"ecr": "156"
},
"0000727538": {
"rank": 7,
"ecr": "149"
},
"0001282723": {
"rank": 8,
"ecr": "143"
},
"0001436942": {
"rank": 9,
"ecr": "142"
},
"0001282400": {
"rank": 10,
"ecr": "142"
},
"0001136529": {
"rank": 11,
"ecr": "136"
},
"0000315131": {
"rank": 12,
"ecr": "133"
},
"0001487561": {
"rank": 13,
"ecr": "131"
},
"0001136933": {
"rank": 14,
"ecr": "131"
},
"0000313478": {
"rank": 15,
"ecr": "129"
},
"0000773910": {
"rank": 16,
"ecr": "129"
},
"0000732834": {
"rank": 17,
"ecr": "129"
},
"0000797468": {
"rank": 18,
"ecr": "129"
},
"0001361937": {
"rank": 19,
"ecr": "128"
},
"0000891456": {
"rank": 20,
"ecr": "127"
},
"0001413507": {
"rank": 21,
"ecr": "127"
},
"0001029023": {
"rank": 22,
"ecr": "126"
},
"0000006769": {
"rank": 23,
"ecr": "125"
},
"0001433833": {
"rank": 24,
"ecr": "124"
},
"0001170797": {
"rank": 25,
"ecr": "124"
},
"0001038357": {
"rank": 26,
"ecr": "124"
},
"0000351817": {
"rank": 27,
"ecr": "124"
},
"0000845289": {
"rank": 28,
"ecr": "124"
},
"0001166036": {
"rank": 29,
"ecr": "123"
},
"0001346980": {
"rank": 30,
"ecr": "122"
},
"0001050957": {
"rank": 31,
"ecr": "122"
},
"0000315261": {
"rank": 32,
"ecr": "122"
},
"0001353748": {
"rank": 33,
"ecr": "121"
},
"0001288403": {
"rank": 34,
"ecr": "121"
},
"0001006655": {
"rank": 35,
"ecr": "120"
},
"0001172139": {
"rank": 36,
"ecr": "120"
},
"0000717423": {
"rank": 37,
"ecr": "118"
},
"0001374845": {
"rank": 38,
"ecr": "118"
},
"0001432987": {
"rank": 39,
"ecr": "117"
},
"0001342514": {
"rank": 40,
"ecr": "117"
},
"0000010254": {
"rank": 41,
"ecr": "117"
},
"0001173911": {
"rank": 42,
"ecr": "116"
},
"0001364541": {
"rank": 43,
"ecr": "115"
},
"0001090012": {
"rank": 44,
"ecr": "115"
},
"0000077159": {
"rank": 45,
"ecr": "115"
},
"0001283810": {
"rank": 46,
"ecr": "115"
},
"0001282648": {
"rank": 47,
"ecr": "114"
},
"0001411643": {
"rank": 48,
"ecr": "113"
},
"0001273441": {
"rank": 49,
"ecr": "112"
},
"0000869495": {
"rank": 50,
"ecr": "112"
},
"0001462103": {
"rank": 51,
"ecr": "111"
},
"0000894627": {
"rank": 52,
"ecr": "111"
},
"0001528837": {
"rank": 53,
"ecr": "110"
},
"0000101594": {
"rank": 54,
"ecr": "108"
},
"0000719209": {
"rank": 55,
"ecr": "106"
},
"0001294476": {
"rank": 56,
"ecr": "106"
},
"0001175028": {
"rank": 57,
"ecr": "105"
},
"0001357361": {
"rank": 58,
"ecr": "105"
},
"0001336339": {
"rank": 59,
"ecr": "105"
},
"0001405073": {
"rank": 60,
"ecr": "105"
},
"0001281922": {
"rank": 61,
"ecr": "104"
},
"0001399542": {
"rank": 62,
"ecr": "104"
},
"0001294208": {
"rank": 63,
"ecr": "104"
},
"0001548261": {
"rank": 64,
"ecr": "104"
},
"0001335236": {
"rank": 65,
"ecr": "103"
},
"0001509589": {
"rank": 66,
"ecr": "96"
},
"0001379763": {
"rank": 67,
"ecr": "96"
},
"0001168054": {
"rank": 68,
"ecr": "96"
},
"0001238289": {
"rank": 69,
"ecr": "95"
},
"0000316736": {
"rank": 70,
"ecr": "95"
},
"0000892986": {
"rank": 71,
"ecr": "94"
},
"0001104485": {
"rank": 72,
"ecr": "92"
},
"0000101778": {
"rank": 73,
"ecr": "91"
},
"0001255474": {
"rank": 74,
"ecr": "90"
},
"0000072207": {
"rank": 75,
"ecr": "90"
},
"0000820901": {
"rank": 76,
"ecr": "89"
},
"0000928022": {
"rank": 77,
"ecr": "88"
},
"0000945764": {
"rank": 78,
"ecr": "88"
},
"0001471261": {
"rank": 79,
"ecr": "87"
},
"0000064279": {
"rank": 80,
"ecr": "86"
},
"0001357371": {
"rank": 81,
"ecr": "86"
},
"0001502012": {
"rank": 82,
"ecr": "85"
},
"0001520006": {
"rank": 83,
"ecr": "84"
},
"0000844965": {
"rank": 84,
"ecr": "84"
},
"0000785968": {
"rank": 85,
"ecr": "84"
},
"0000858470": {
"rank": 86,
"ecr": "83"
},
"0001521847": {
"rank": 87,
"ecr": "83"
},
"0001358831": {
"rank": 88,
"ecr": "82"
},
"0001519632": {
"rank": 89,
"ecr": "82"
},
"0001405686": {
"rank": 90,
"ecr": "82"
},
"0000033213": {
"rank": 91,
"ecr": "81"
},
"0001349436": {
"rank": 92,
"ecr": "80"
},
"0001511139": {
"rank": 93,
"ecr": "80"
},
"0000904080": {
"rank": 94,
"ecr": "79"
},
"0001469510": {
"rank": 95,
"ecr": "78"
},
"0000778438": {
"rank": 96,
"ecr": "78"
},
"0001528129": {
"rank": 97,
"ecr": "78"
},
"0000895126": {
"rank": 98,
"ecr": "77"
},
"0000750199": {
"rank": 99,
"ecr": "77"
},
"0000907649": {
"rank": 100,
"ecr": "77"
},
"0000029834": {
"rank": 101,
"ecr": "76"
},
"0001070412": {
"rank": 102,
"ecr": "76"
},
"0001509991": {
"rank": 103,
"ecr": "76"
},
"0000315852": {
"rank": 104,
"ecr": "74"
},
"0000056868": {
"rank": 105,
"ecr": "73"
},
"0001326428": {
"rank": 106,
"ecr": "72"
},
"0000893538": {
"rank": 107,
"ecr": "71"
},
"0001476655": {
"rank": 108,
"ecr": "71"
},
"0001373485": {
"rank": 109,
"ecr": "70"
},
"0001450390": {
"rank": 110,
"ecr": "70"
},
"0001335190": {
"rank": 111,
"ecr": "70"
},
"0000880115": {
"rank": 112,
"ecr": "70"
},
"0001399541": {
"rank": 113,
"ecr": "70"
},
"0000023194": {
"rank": 114,
"ecr": "69"
},
"0001560443": {
"rank": 115,
"ecr": "67"
},
"0000077877": {
"rank": 116,
"ecr": "67"
},
"0001309082": {
"rank": 117,
"ecr": "65"
},
"0001384072": {
"rank": 118,
"ecr": "64"
},
"0001023734": {
"rank": 119,
"ecr": "64"
},
"0001533924": {
"rank": 120,
"ecr": "64"
},
"0000010048": {
"rank": 121,
"ecr": "63"
},
"0000007332": {
"rank": 122,
"ecr": "60"
},
"0001074447": {
"rank": 123,
"ecr": "59"
},
"0001363254": {
"rank": 124,
"ecr": "59"
},
"0000746967": {
"rank": 125,
"ecr": "57"
},
"0000867665": {
"rank": 126,
"ecr": "55"
},
"0001502774": {
"rank": 127,
"ecr": "54"
},
"0000912750": {
"rank": 128,
"ecr": "54"
},
"0001425808": {
"rank": 129,
"ecr": "54"
},
"0000872248": {
"rank": 130,
"ecr": "54"
},
"0000870732": {
"rank": 131,
"ecr": "54"
},
"0001374985": {
"rank": 132,
"ecr": "54"
},
"0001112412": {
"rank": 133,
"ecr": "54"
},
"0000943861": {
"rank": 134,
"ecr": "54"
},
"0001409624": {
"rank": 135,
"ecr": "54"
},
"0001518403": {
"rank": 136,
"ecr": "53"
},
"0001515635": {
"rank": 137,
"ecr": "53"
},
"0001283843": {
"rank": 138,
"ecr": "53"
},
"0001518909": {
"rank": 139,
"ecr": "53"
},
"0001483496": {
"rank": 140,
"ecr": "53"
},
"0000813779": {
"rank": 141,
"ecr": "53"
},
"0001368637": {
"rank": 142,
"ecr": "53"
},
"0000918573": {
"rank": 143,
"ecr": "52"
},
"0001473061": {
"rank": 144,
"ecr": "52"
},
"0000793306": {
"rank": 145,
"ecr": "52"
},
"0001124024": {
"rank": 146,
"ecr": "51"
},
"0001362705": {
"rank": 147,
"ecr": "51"
},
"0000919721": {
"rank": 148,
"ecr": "50"
},
"0001308137": {
"rank": 149,
"ecr": "50"
},
"0000086264": {
"rank": 150,
"ecr": "49"
},
"0000314606": {
"rank": 151,
"ecr": "49"
},
"0001086319": {
"rank": 152,
"ecr": "49"
},
"0001506932": {
"rank": 153,
"ecr": "48"
},
"0000847416": {
"rank": 154,
"ecr": "47"
},
"0000316300": {
"rank": 155,
"ecr": "46"
},
"0001454007": {
"rank": 156,
"ecr": "46"
},
"0001475899": {
"rank": 157,
"ecr": "46"
},
"0001170154": {
"rank": 158,
"ecr": "46"
},
"0001431372": {
"rank": 158,
"ecr": "46"
},
"0001528393": {
"rank": 160,
"ecr": "45"
},
"0001164256": {
"rank": 161,
"ecr": "44"
},
"0001310982": {
"rank": 162,
"ecr": "41"
},
"0000038079": {
"rank": 163,
"ecr": "41"
},
"0001082492": {
"rank": 164,
"ecr": "40"
},
"0001353406": {
"rank": 165,
"ecr": "39"
},
"0000864839": {
"rank": 166,
"ecr": "37"
},
"0001486597": {
"rank": 167,
"ecr": "37"
},
"0001437557": {
"rank": 168,
"ecr": "32"
},
"0001518985": {
"rank": 169,
"ecr": "25"
},
"0001437491": {
"rank": 170,
"ecr": "21"
},
"0001141197": {
"rank": 171,
"ecr": "18"
},
"0001022646": {
"rank": 172,
"ecr": "15"
},
"0001434737": {
"rank": 173,
"ecr": "14"
},
"0001432001": {
"rank": 174,
"ecr": "13"
},
"0001352302": {
"rank": 175,
"ecr": "12"
},
"0001479488": {
"rank": 176,
"ecr": "12"
},
"0001439971": {
"rank": 177,
"ecr": "7.2"
},
"0001553304": {
"rank": 178,
"ecr": "2.1"
},
"0001415286": {
"rank": 179,
"ecr": "2.0"
},
"0001284452": {
"rank": 180,
"ecr": "0.81"
},
"0001053648": {
"rank": 181,
"ecr": "0.78"
},
"0001060990": {
"rank": 182,
"ecr": "0.33"
},
"0001432985": {
"rank": 183,
"ecr": "0.071"
},
"0001341726": {
"rank": 184,
"ecr": "0.019"
},
"0001482361": {
"rank": 185,
"ecr": "0.0055"
},
"0001321516": {
"rank": 186,
"ecr": "0.00032"
},
"0001156041": {
"rank": 187,
"ecr": "0.000087"
},
"0001075773": {
"rank": 188,
"ecr": "0.00000036"
},
"0000700764": {
"rank": 189,
"ecr": "0.0000000000073"
}
},
"2013": {
"0001172358": {
"rank": 1,
"ecr": "200"
},
"0001527709": {
"rank": 2,
"ecr": "176"
},
"0001353722": {
"rank": 3,
"ecr": "170"
},
"0000315261": {
"rank": 4,
"ecr": "161"
},
"0001353748": {
"rank": 5,
"ecr": "156"
},
"0001282723": {
"rank": 6,
"ecr": "150"
},
"0001136529": {
"rank": 7,
"ecr": "149"
},
"0001436942": {
"rank": 8,
"ecr": "149"
},
"0001282400": {
"rank": 9,
"ecr": "148"
},
"0000868082": {
"rank": 10,
"ecr": "148"
},
"0001462103": {
"rank": 11,
"ecr": "142"
},
"0001487561": {
"rank": 12,
"ecr": "138"
},
"0001170797": {
"rank": 13,
"ecr": "138"
},
"0000315131": {
"rank": 14,
"ecr": "137"
},
"0001136933": {
"rank": 15,
"ecr": "136"
},
"0001432985": {
"rank": 16,
"ecr": "135"
},
"0000727538": {
"rank": 17,
"ecr": "132"
},
"0001335236": {
"rank": 18,
"ecr": "132"
},
"0000894627": {
"rank": 19,
"ecr": "130"
},
"0001399542": {
"rank": 20,
"ecr": "130"
},
"0000797468": {
"rank": 21,
"ecr": "130"
},
"0001399541": {
"rank": 22,
"ecr": "128"
},
"0000006769": {
"rank": 23,
"ecr": "128"
},
"0001022646": {
"rank": 24,
"ecr": "127"
},
"0000732834": {
"rank": 25,
"ecr": "126"
},
"0001374985": {
"rank": 26,
"ecr": "126"
},
"0001006655": {
"rank": 27,
"ecr": "126"
},
"0001357361": {
"rank": 28,
"ecr": "123"
},
"0001433833": {
"rank": 29,
"ecr": "123"
},
"0001361937": {
"rank": 30,
"ecr": "123"
},
"0001029023": {
"rank": 31,
"ecr": "122"
},
"0001346980": {
"rank": 32,
"ecr": "122"
},
"0000773910": {
"rank": 33,
"ecr": "122"
},
"0000351817": {
"rank": 34,
"ecr": "122"
},
"0001166036": {
"rank": 35,
"ecr": "121"
},
"0001288403": {
"rank": 36,
"ecr": "121"
},
"0001342514": {
"rank": 37,
"ecr": "121"
},
"0000717423": {
"rank": 38,
"ecr": "118"
},
"0001379763": {
"rank": 39,
"ecr": "117"
},
"0000872248": {
"rank": 40,
"ecr": "117"
},
"0001432987": {
"rank": 41,
"ecr": "117"
},
"0001336339": {
"rank": 42,
"ecr": "117"
},
"0000277595": {
"rank": 43,
"ecr": "117"
},
"0000316300": {
"rank": 44,
"ecr": "116"
},
"0000101594": {
"rank": 45,
"ecr": "115"
},
"0001294208": {
"rank": 46,
"ecr": "115"
},
"0001273441": {
"rank": 47,
"ecr": "114"
},
"0001283810": {
"rank": 48,
"ecr": "112"
},
"0001411643": {
"rank": 49,
"ecr": "112"
},
"0001090012": {
"rank": 50,
"ecr": "112"
},
"0000869495": {
"rank": 51,
"ecr": "111"
},
"0000077159": {
"rank": 52,
"ecr": "111"
},
"0001038357": {
"rank": 53,
"ecr": "109"
},
"0001172139": {
"rank": 54,
"ecr": "109"
},
"0001112985": {
"rank": 55,
"ecr": "107"
},
"0001492832": {
"rank": 56,
"ecr": "107"
},
"0001175028": {
"rank": 57,
"ecr": "104"
},
"0001294476": {
"rank": 58,
"ecr": "104"
},
"0001560443": {
"rank": 59,
"ecr": "104"
},
"0001283843": {
"rank": 60,
"ecr": "104"
},
"0000719209": {
"rank": 61,
"ecr": "104"
},
"0001558902": {
"rank": 62,
"ecr": "103"
},
"0001405073": {
"rank": 63,
"ecr": "102"
},
"0001520006": {
"rank": 64,
"ecr": "102"
},
"0000892986": {
"rank": 65,
"ecr": "100"
},
"0001364541": {
"rank": 66,
"ecr": "99"
},
"0001168054": {
"rank": 67,
"ecr": "99"
},
"0000820901": {
"rank": 68,
"ecr": "98"
},
"0000928022": {
"rank": 69,
"ecr": "98"
},
"0000867665": {
"rank": 70,
"ecr": "98"
},
"0000010254": {
"rank": 71,
"ecr": "98"
},
"0001238289": {
"rank": 72,
"ecr": "96"
},
"0001373485": {
"rank": 73,
"ecr": "96"
},
"0001518832": {
"rank": 74,
"ecr": "95"
},
"0000101778": {
"rank": 75,
"ecr": "95"
},
"0000086264": {
"rank": 76,
"ecr": "95"
},
"0001539838": {
"rank": 77,
"ecr": "93"
},
"0001554970": {
"rank": 78,
"ecr": "93"
},
"0000316736": {
"rank": 79,
"ecr": "91"
},
"0000007332": {
"rank": 80,
"ecr": "90"
},
"0001528129": {
"rank": 81,
"ecr": "89"
},
"0001156041": {
"rank": 82,
"ecr": "89"
},
"0000033213": {
"rank": 83,
"ecr": "89"
},
"0000072207": {
"rank": 84,
"ecr": "89"
},
"0001528837": {
"rank": 85,
"ecr": "88"
},
"0001574648": {
"rank": 86,
"ecr": "88"
},
"0001433270": {
"rank": 87,
"ecr": "87"
},
"0000858470": {
"rank": 88,
"ecr": "87"
},
"0001352302": {
"rank": 89,
"ecr": "86"
},
"0001281922": {
"rank": 90,
"ecr": "86"
},
"0000945764": {
"rank": 91,
"ecr": "85"
},
"0001255474": {
"rank": 92,
"ecr": "85"
},
"0001431372": {
"rank": 93,
"ecr": "85"
},
"0001509589": {
"rank": 94,
"ecr": "85"
},
"0000785968": {
"rank": 95,
"ecr": "84"
},
"0000844965": {
"rank": 96,
"ecr": "84"
},
"0001309082": {
"rank": 97,
"ecr": "84"
},
"0000023194": {
"rank": 98,
"ecr": "83"
},
"0001104485": {
"rank": 99,
"ecr": "82"
},
"0000895126": {
"rank": 100,
"ecr": "82"
},
"0001357371": {
"rank": 101,
"ecr": "81"
},
"0000077877": {
"rank": 102,
"ecr": "81"
},
"0001573166": {
"rank": 103,
"ecr": "81"
},
"0001282648": {
"rank": 104,
"ecr": "80"
},
"0000750199": {
"rank": 105,
"ecr": "79"
},
"0001502012": {
"rank": 106,
"ecr": "79"
},
"0000893538": {
"rank": 107,
"ecr": "78"
},
"0001521847": {
"rank": 108,
"ecr": "77"
},
"0000904080": {
"rank": 109,
"ecr": "74"
},
"0001509991": {
"rank": 110,
"ecr": "74"
},
"0000315852": {
"rank": 111,
"ecr": "74"
},
"0000056868": {
"rank": 112,
"ecr": "73"
},
"0001368637": {
"rank": 113,
"ecr": "73"
},
"0000029834": {
"rank": 114,
"ecr": "70"
},
"0001363254": {
"rank": 115,
"ecr": "70"
},
"0001349436": {
"rank": 116,
"ecr": "69"
},
"0001326428": {
"rank": 117,
"ecr": "69"
},
"0001358831": {
"rank": 118,
"ecr": "69"
},
"0000864839": {
"rank": 119,
"ecr": "67"
},
"0001483496": {
"rank": 120,
"ecr": "67"
},
"0001471261": {
"rank": 121,
"ecr": "67"
},
"0000880115": {
"rank": 122,
"ecr": "66"
},
"0000038079": {
"rank": 123,
"ecr": "66"
},
"0001362705": {
"rank": 124,
"ecr": "65"
},
"0001518985": {
"rank": 125,
"ecr": "65"
},
"0001469510": {
"rank": 126,
"ecr": "64"
},
"0001519632": {
"rank": 127,
"ecr": "63"
},
"0000943861": {
"rank": 128,
"ecr": "62"
},
"0000907649": {
"rank": 129,
"ecr": "58"
},
"0001335190": {
"rank": 130,
"ecr": "58"
},
"0000010048": {
"rank": 131,
"ecr": "57"
},
"0000821483": {
"rank": 132,
"ecr": "56"
},
"0001023734": {
"rank": 133,
"ecr": "54"
},
"0001112412": {
"rank": 134,
"ecr": "54"
},
"0000746967": {
"rank": 135,
"ecr": "54"
},
"0001473061": {
"rank": 136,
"ecr": "54"
},
"0001533924": {
"rank": 137,
"ecr": "54"
},
"0001518909": {
"rank": 138,
"ecr": "54"
},
"0001046057": {
"rank": 139,
"ecr": "54"
},
"0000870732": {
"rank": 140,
"ecr": "54"
},
"0001415286": {
"rank": 141,
"ecr": "53"
},
"0001081074": {
"rank": 142,
"ecr": "53"
},
"0001437557": {
"rank": 143,
"ecr": "53"
},
"0000919721": {
"rank": 144,
"ecr": "52"
},
"0000918573": {
"rank": 145,
"ecr": "52"
},
"0001518403": {
"rank": 146,
"ecr": "51"
},
"0001124024": {
"rank": 147,
"ecr": "51"
},
"0001310982": {
"rank": 148,
"ecr": "50"
},
"0001409624": {
"rank": 149,
"ecr": "45"
},
"0001475899": {
"rank": 150,
"ecr": "44"
},
"0001511139": {
"rank": 151,
"ecr": "42"
},
"0001212641": {
"rank": 152,
"ecr": "40"
},
"0001141197": {
"rank": 153,
"ecr": "37"
},
"0001321516": {
"rank": 154,
"ecr": "36"
},
"0000021239": {
"rank": 155,
"ecr": "33"
},
"0001528393": {
"rank": 156,
"ecr": "33"
},
"0001437491": {
"rank": 157,
"ecr": "32"
},
"0001053648": {
"rank": 158,
"ecr": "30"
},
"0001164256": {
"rank": 159,
"ecr": "30"
},
"0000700764": {
"rank": 160,
"ecr": "28"
},
"0001486597": {
"rank": 161,
"ecr": "19"
},
"0001432001": {
"rank": 162,
"ecr": "9.2"
},
"0001502774": {
"rank": 163,
"ecr": "7.4"
},
"0001308137": {
"rank": 164,
"ecr": "5.8"
},
"0001425808": {
"rank": 165,
"ecr": "4.9"
},
"0001482361": {
"rank": 166,
"ecr": "4.2"
},
"0001442492": {
"rank": 167,
"ecr": "2.1"
},
"0001284452": {
"rank": 168,
"ecr": "0.43"
},
"0001542335": {
"rank": 169,
"ecr": "0.36"
},
"0001439971": {
"rank": 170,
"ecr": "0.26"
},
"0001515635": {
"rank": 171,
"ecr": "0.13"
},
"0001341726": {
"rank": 172,
"ecr": "0.082"
},
"0001374845": {
"rank": 173,
"ecr": "0.000000000000040"
}
},
"2014": {
"0001352302": {
"rank": 1,
"ecr": "721"
},
"0001353722": {
"rank": 2,
"ecr": "178"
},
"0001282723": {
"rank": 3,
"ecr": "157"
},
"0001353748": {
"rank": 4,
"ecr": "156"
},
"0001282400": {
"rank": 5,
"ecr": "154"
},
"0001436942": {
"rank": 6,
"ecr": "151"
},
"0001527709": {
"rank": 7,
"ecr": "145"
},
"0001462103": {
"rank": 8,
"ecr": "144"
},
"0000352955": {
"rank": 9,
"ecr": "144"
},
"0000315131": {
"rank": 10,
"ecr": "143"
},
"0001170797": {
"rank": 11,
"ecr": "139"
},
"0001432985": {
"rank": 12,
"ecr": "139"
},
"0001361937": {
"rank": 13,
"ecr": "138"
},
"0001022646": {
"rank": 14,
"ecr": "138"
},
"0000727538": {
"rank": 15,
"ecr": "135"
},
"0000868082": {
"rank": 16,
"ecr": "132"
},
"0001346980": {
"rank": 17,
"ecr": "129"
},
"0001038357": {
"rank": 18,
"ecr": "128"
},
"0001166036": {
"rank": 19,
"ecr": "126"
},
"0000732834": {
"rank": 20,
"ecr": "126"
},
"0001338613": {
"rank": 21,
"ecr": "124"
},
"0001384195": {
"rank": 22,
"ecr": "121"
},
"0000316300": {
"rank": 23,
"ecr": "121"
},
"0001090012": {
"rank": 24,
"ecr": "121"
},
"0000101594": {
"rank": 25,
"ecr": "121"
},
"0000086264": {
"rank": 26,
"ecr": "119"
},
"0001172139": {
"rank": 27,
"ecr": "118"
},
"0001288403": {
"rank": 28,
"ecr": "118"
},
"0001518832": {
"rank": 29,
"ecr": "118"
},
"0001335236": {
"rank": 30,
"ecr": "118"
},
"0001006655": {
"rank": 31,
"ecr": "117"
},
"0000797468": {
"rank": 32,
"ecr": "116"
},
"0001622620": {
"rank": 33,
"ecr": "115"
},
"0000717423": {
"rank": 34,
"ecr": "115"
},
"0000867038": {
"rank": 35,
"ecr": "115"
},
"0000793306": {
"rank": 36,
"ecr": "113"
},
"0000869495": {
"rank": 37,
"ecr": "112"
},
"0000006769": {
"rank": 38,
"ecr": "108"
},
"0000773910": {
"rank": 39,
"ecr": "108"
},
"0001287900": {
"rank": 40,
"ecr": "108"
},
"0001558902": {
"rank": 41,
"ecr": "107"
},
"0001081074": {
"rank": 42,
"ecr": "106"
},
"0001609253": {
"rank": 43,
"ecr": "105"
},
"0000719209": {
"rank": 44,
"ecr": "104"
},
"0000038079": {
"rank": 45,
"ecr": "104"
},
"0001539838": {
"rank": 46,
"ecr": "104"
},
"0000351817": {
"rank": 47,
"ecr": "102"
},
"0000101778": {
"rank": 48,
"ecr": "102"
},
"0001362705": {
"rank": 49,
"ecr": "100"
},
"0001309082": {
"rank": 50,
"ecr": "100"
},
"0001506742": {
"rank": 51,
"ecr": "98"
},
"0001588238": {
"rank": 52,
"ecr": "97"
},
"0001281922": {
"rank": 53,
"ecr": "94"
},
"0001071993": {
"rank": 54,
"ecr": "94"
},
"0000820901": {
"rank": 55,
"ecr": "94"
},
"0001405073": {
"rank": 56,
"ecr": "94"
},
"0001168054": {
"rank": 57,
"ecr": "93"
},
"0001509991": {
"rank": 58,
"ecr": "93"
},
"0000033213": {
"rank": 59,
"ecr": "92"
},
"0000077877": {
"rank": 60,
"ecr": "92"
},
"0001357371": {
"rank": 61,
"ecr": "91"
},
"0001588216": {
"rank": 62,
"ecr": "90"
},
"0001433270": {
"rank": 63,
"ecr": "90"
},
"0000081318": {
"rank": 64,
"ecr": "90"
},
"0000928022": {
"rank": 65,
"ecr": "90"
},
"0001431372": {
"rank": 66,
"ecr": "89"
},
"0001273441": {
"rank": 67,
"ecr": "89"
},
"0001519632": {
"rank": 68,
"ecr": "89"
},
"0000072207": {
"rank": 69,
"ecr": "89"
},
"0001584952": {
"rank": 70,
"ecr": "88"
},
"0000945764": {
"rank": 71,
"ecr": "87"
},
"0000893538": {
"rank": 72,
"ecr": "87"
},
"0001594466": {
"rank": 73,
"ecr": "87"
},
"0001349436": {
"rank": 74,
"ecr": "87"
},
"0001104485": {
"rank": 75,
"ecr": "86"
},
"0001340282": {
"rank": 76,
"ecr": "86"
},
"0000315852": {
"rank": 77,
"ecr": "86"
},
"0000077159": {
"rank": 78,
"ecr": "86"
},
"0001528129": {
"rank": 79,
"ecr": "86"
},
"0000056868": {
"rank": 80,
"ecr": "84"
},
"0001310982": {
"rank": 81,
"ecr": "84"
},
"0001486159": {
"rank": 82,
"ecr": "83"
},
"0001384072": {
"rank": 83,
"ecr": "81"
},
"0000007332": {
"rank": 84,
"ecr": "80"
},
"0000858470": {
"rank": 85,
"ecr": "80"
},
"0001554970": {
"rank": 86,
"ecr": "79"
},
"0001600470": {
"rank": 87,
"ecr": "79"
},
"0001255474": {
"rank": 88,
"ecr": "78"
},
"0000892986": {
"rank": 89,
"ecr": "78"
},
"0001509589": {
"rank": 90,
"ecr": "77"
},
"0000912750": {
"rank": 91,
"ecr": "76"
},
"0001373485": {
"rank": 92,
"ecr": "75"
},
"0001411643": {
"rank": 93,
"ecr": "74"
},
"0000029834": {
"rank": 94,
"ecr": "73"
},
"0001469510": {
"rank": 95,
"ecr": "73"
},
"0000023194": {
"rank": 96,
"ecr": "73"
},
"0001560443": {
"rank": 97,
"ecr": "73"
},
"0000880115": {
"rank": 98,
"ecr": "72"
},
"0001483496": {
"rank": 99,
"ecr": "72"
},
"0001397516": {
"rank": 100,
"ecr": "72"
},
"0001528837": {
"rank": 101,
"ecr": "72"
},
"0001283843": {
"rank": 102,
"ecr": "71"
},
"0000316736": {
"rank": 103,
"ecr": "71"
},
"0000904080": {
"rank": 104,
"ecr": "70"
},
"0001533924": {
"rank": 105,
"ecr": "70"
},
"0000010048": {
"rank": 106,
"ecr": "69"
},
"0001471261": {
"rank": 107,
"ecr": "66"
},
"0001326428": {
"rank": 108,
"ecr": "66"
},
"0001518403": {
"rank": 109,
"ecr": "64"
},
"0000844965": {
"rank": 110,
"ecr": "63"
},
"0001473061": {
"rank": 111,
"ecr": "61"
},
"0001335190": {
"rank": 112,
"ecr": "61"
},
"0001046057": {
"rank": 113,
"ecr": "57"
},
"0001212641": {
"rank": 114,
"ecr": "54"
},
"0001358831": {
"rank": 115,
"ecr": "54"
},
"0000894627": {
"rank": 116,
"ecr": "54"
},
"0001156041": {
"rank": 117,
"ecr": "54"
},
"0001597131": {
"rank": 118,
"ecr": "54"
},
"0001363254": {
"rank": 119,
"ecr": "54"
},
"0001425808": {
"rank": 120,
"ecr": "53"
},
"0001364541": {
"rank": 121,
"ecr": "53"
},
"0000918573": {
"rank": 122,
"ecr": "53"
},
"0000919721": {
"rank": 123,
"ecr": "53"
},
"0001548691": {
"rank": 124,
"ecr": "53"
},
"0000864839": {
"rank": 125,
"ecr": "53"
},
"0001368637": {
"rank": 126,
"ecr": "52"
},
"0001511139": {
"rank": 127,
"ecr": "52"
},
"0001475899": {
"rank": 128,
"ecr": "51"
},
"0001023734": {
"rank": 129,
"ecr": "49"
},
"0001528393": {
"rank": 130,
"ecr": "49"
},
"0001510949": {
"rank": 131,
"ecr": "45"
},
"0001482361": {
"rank": 132,
"ecr": "45"
},
"0000943861": {
"rank": 133,
"ecr": "44"
},
"0001053648": {
"rank": 134,
"ecr": "44"
},
"0000907649": {
"rank": 135,
"ecr": "43"
},
"0001482075": {
"rank": 136,
"ecr": "42"
},
"0001518985": {
"rank": 137,
"ecr": "39"
},
"0001399542": {
"rank": 138,
"ecr": "37"
},
"0001357361": {
"rank": 139,
"ecr": "34"
},
"0001141197": {
"rank": 140,
"ecr": "33"
},
"0001415286": {
"rank": 141,
"ecr": "31"
},
"0001379763": {
"rank": 142,
"ecr": "30"
},
"0001283810": {
"rank": 143,
"ecr": "28"
},
"0001321516": {
"rank": 144,
"ecr": "27"
},
"0001336339": {
"rank": 145,
"ecr": "26"
},
"0001405686": {
"rank": 146,
"ecr": "25"
},
"0001487561": {
"rank": 147,
"ecr": "24"
},
"0001374985": {
"rank": 148,
"ecr": "24"
},
"0001112412": {
"rank": 149,
"ecr": "22"
},
"0000313478": {
"rank": 150,
"ecr": "22"
},
"0001399541": {
"rank": 151,
"ecr": "22"
},
"0001437557": {
"rank": 152,
"ecr": "22"
},
"0001386018": {
"rank": 153,
"ecr": "20"
},
"0001342514": {
"rank": 154,
"ecr": "19"
},
"0001486597": {
"rank": 155,
"ecr": "18"
},
"0001551390": {
"rank": 156,
"ecr": "16"
},
"0001238289": {
"rank": 157,
"ecr": "10"
},
"0001175028": {
"rank": 158,
"ecr": "8.2"
},
"0001294476": {
"rank": 159,
"ecr": "8.0"
},
"0001294208": {
"rank": 160,
"ecr": "6.8"
},
"0001308137": {
"rank": 161,
"ecr": "6.0"
},
"0001445109": {
"rank": 162,
"ecr": "3.9"
},
"0001432001": {
"rank": 163,
"ecr": "2.5"
},
"0001353406": {
"rank": 164,
"ecr": "1.6"
},
"0000845289": {
"rank": 165,
"ecr": "0.91"
},
"0001515635": {
"rank": 166,
"ecr": "0.49"
},
"0001432987": {
"rank": 167,
"ecr": "0.100"
},
"0001433833": {
"rank": 168,
"ecr": "0.059"
},
"0001479488": {
"rank": 169,
"ecr": "0.036"
},
"0001542335": {
"rank": 170,
"ecr": "0.00021"
},
"0001112985": {
"rank": 171,
"ecr": "0.00000016"
},
"0001557798": {
"rank": 172,
"ecr": "0.000000030"
}
},
"2015": {
"0000315131": {
"rank": 1,
"ecr": "135"
},
"0000352955": {
"rank": 2,
"ecr": "134"
},
"0001433833": {
"rank": 3,
"ecr": "132"
},
"0001361937": {
"rank": 4,
"ecr": "129"
},
"0000732834": {
"rank": 5,
"ecr": "120"
},
"0000727538": {
"rank": 6,
"ecr": "118"
},
"0001038357": {
"rank": 7,
"ecr": "117"
},
"0001450390": {
"rank": 8,
"ecr": "112"
},
"0001413507": {
"rank": 9,
"ecr": "109"
},
"0001006655": {
"rank": 10,
"ecr": "109"
},
"0001621434": {
"rank": 11,
"ecr": "101"
},
"0000773910": {
"rank": 12,
"ecr": "98"
},
"0000719209": {
"rank": 13,
"ecr": "94"
},
"0001588216": {
"rank": 14,
"ecr": "93"
},
"0001487561": {
"rank": 15,
"ecr": "93"
},
"0001594466": {
"rank": 16,
"ecr": "90"
},
"0000033213": {
"rank": 17,
"ecr": "89"
},
"0001518832": {
"rank": 18,
"ecr": "87"
},
"0000797468": {
"rank": 19,
"ecr": "85"
},
"0000081318": {
"rank": 20,
"ecr": "84"
},
"0000077877": {
"rank": 21,
"ecr": "84"
},
"0001506742": {
"rank": 22,
"ecr": "82"
},
"0000101778": {
"rank": 23,
"ecr": "81"
},
"0000793306": {
"rank": 24,
"ecr": "81"
},
"0001281922": {
"rank": 25,
"ecr": "80"
},
"0001581552": {
"rank": 26,
"ecr": "80"
},
"0000010048": {
"rank": 27,
"ecr": "80"
},
"0001509991": {
"rank": 28,
"ecr": "75"
},
"0001539838": {
"rank": 29,
"ecr": "75"
},
"0000717423": {
"rank": 30,
"ecr": "75"
},
"0000858470": {
"rank": 31,
"ecr": "73"
},
"0000867038": {
"rank": 32,
"ecr": "66"
},
"0000072207": {
"rank": 33,
"ecr": "65"
},
"0001353722": {
"rank": 34,
"ecr": "65"
},
"0001405073": {
"rank": 35,
"ecr": "64"
},
"0001172139": {
"rank": 36,
"ecr": "64"
},
"0000277595": {
"rank": 37,
"ecr": "63"
},
"0000315852": {
"rank": 38,
"ecr": "63"
},
"0001599222": {
"rank": 39,
"ecr": "62"
},
"0000893538": {
"rank": 40,
"ecr": "62"
},
"0000056868": {
"rank": 41,
"ecr": "62"
},
"0000844965": {
"rank": 42,
"ecr": "60"
},
"0001471261": {
"rank": 43,
"ecr": "57"
},
"0000798949": {
"rank": 44,
"ecr": "57"
},
"0001255474": {
"rank": 45,
"ecr": "54"
},
"0000086264": {
"rank": 46,
"ecr": "54"
},
"0001568079": {
"rank": 47,
"ecr": "53"
},
"0000928022": {
"rank": 48,
"ecr": "53"
},
"0001175028": {
"rank": 49,
"ecr": "53"
},
"0000874499": {
"rank": 50,
"ecr": "53"
},
"0001164256": {
"rank": 51,
"ecr": "53"
},
"0001362705": {
"rank": 52,
"ecr": "52"
},
"0000010254": {
"rank": 53,
"ecr": "52"
},
"0000864839": {
"rank": 54,
"ecr": "52"
},
"0001368637": {
"rank": 55,
"ecr": "52"
},
"0001609253": {
"rank": 56,
"ecr": "51"
},
"0001518403": {
"rank": 57,
"ecr": "51"
},
"0001141197": {
"rank": 58,
"ecr": "51"
},
"0001090012": {
"rank": 59,
"ecr": "51"
},
"0001397516": {
"rank": 60,
"ecr": "50"
},
"0000919721": {
"rank": 61,
"ecr": "50"
},
"0001168054": {
"rank": 62,
"ecr": "49"
},
"0000868082": {
"rank": 63,
"ecr": "49"
},
"0001482075": {
"rank": 64,
"ecr": "47"
},
"0001527709": {
"rank": 65,
"ecr": "47"
},
"0001425808": {
"rank": 66,
"ecr": "47"
},
"0001542335": {
"rank": 67,
"ecr": "47"
},
"0001374985": {
"rank": 68,
"ecr": "46"
},
"0001294476": {
"rank": 69,
"ecr": "46"
},
"0001336339": {
"rank": 70,
"ecr": "46"
},
"0001358831": {
"rank": 71,
"ecr": "46"
},
"0001238289": {
"rank": 72,
"ecr": "45"
},
"0001326428": {
"rank": 73,
"ecr": "45"
},
"0001357371": {
"rank": 74,
"ecr": "45"
},
"0001555082": {
"rank": 75,
"ecr": "43"
},
"0000007332": {
"rank": 76,
"ecr": "43"
},
"0001399542": {
"rank": 77,
"ecr": "42"
},
"0001509589": {
"rank": 78,
"ecr": "41"
},
"0001287900": {
"rank": 79,
"ecr": "41"
},
"0001156041": {
"rank": 80,
"ecr": "41"
},
"0001584952": {
"rank": 81,
"ecr": "39"
},
"0001384072": {
"rank": 82,
"ecr": "37"
},
"0000945764": {
"rank": 83,
"ecr": "35"
},
"0000820901": {
"rank": 84,
"ecr": "34"
},
"0001335190": {
"rank": 85,
"ecr": "34"
},
"0001294208": {
"rank": 86,
"ecr": "34"
},
"0001600470": {
"rank": 87,
"ecr": "34"
},
"0000872248": {
"rank": 88,
"ecr": "33"
},
"0001071993": {
"rank": 89,
"ecr": "32"
},
"0000023194": {
"rank": 90,
"ecr": "29"
},
"0001283810": {
"rank": 91,
"ecr": "28"
},
"0001342514": {
"rank": 92,
"ecr": "28"
},
"0001288403": {
"rank": 93,
"ecr": "27"
},
"0001528837": {
"rank": 94,
"ecr": "27"
},
"0000887396": {
"rank": 95,
"ecr": "26"
},
"0001431372": {
"rank": 96,
"ecr": "22"
},
"0001346980": {
"rank": 97,
"ecr": "22"
},
"0000316736": {
"rank": 98,
"ecr": "21"
},
"0001357361": {
"rank": 99,
"ecr": "21"
},
"0001379763": {
"rank": 100,
"ecr": "20"
},
"0001282723": {
"rank": 101,
"ecr": "19"
},
"0001308710": {
"rank": 102,
"ecr": "17"
},
"0001528129": {
"rank": 103,
"ecr": "15"
},
"0001282400": {
"rank": 104,
"ecr": "14"
},
"0001170797": {
"rank": 105,
"ecr": "14"
},
"0001104485": {
"rank": 106,
"ecr": "14"
},
"0001399541": {
"rank": 107,
"ecr": "14"
},
"0000894627": {
"rank": 108,
"ecr": "12"
},
"0001349436": {
"rank": 109,
"ecr": "12"
},
"0001335236": {
"rank": 110,
"ecr": "9.4"
},
"0001353748": {
"rank": 111,
"ecr": "8.5"
},
"0001353406": {
"rank": 112,
"ecr": "6.9"
},
"0000006769": {
"rank": 113,
"ecr": "6.9"
},
"0001469510": {
"rank": 114,
"ecr": "5.2"
},
"0001533924": {
"rank": 115,
"ecr": "4.4"
},
"0001597131": {
"rank": 116,
"ecr": "4.0"
},
"0001432987": {
"rank": 117,
"ecr": "3.2"
},
"0001022646": {
"rank": 118,
"ecr": "3.1"
},
"0000892986": {
"rank": 119,
"ecr": "2.7"
},
"0001407805": {
"rank": 120,
"ecr": "1.8"
},
"0000077159": {
"rank": 121,
"ecr": "1.5"
},
"0001506374": {
"rank": 122,
"ecr": "1.4"
},
"0000700764": {
"rank": 123,
"ecr": "0.26"
},
"0001001614": {
"rank": 124,
"ecr": "0.17"
},
"0001436942": {
"rank": 125,
"ecr": "0.10"
},
"0001112985": {
"rank": 126,
"ecr": "0.054"
},
"0001462103": {
"rank": 127,
"ecr": "0.0094"
},
"0001376912": {
"rank": 128,
"ecr": "0.0053"
},
"0000101594": {
"rank": 129,
"ecr": "0.0033"
},
"0001165320": {
"rank": 130,
"ecr": "0.00096"
},
"0001437557": {
"rank": 131,
"ecr": "0.00080"
},
"0001432985": {
"rank": 132,
"ecr": "0.000043"
},
"0001411643": {
"rank": 133,
"ecr": "0.0000071"
},
"0001609258": {
"rank": 134,
"ecr": "0.000000085"
},
"0000845289": {
"rank": 135,
"ecr": "0.00000000011"
},
"0001557798": {
"rank": 136,
"ecr": "0.00000000000000012"
},
"0000038079": {
"rank": 137,
"ecr": "0.000000000000000000000000000000000000000000000000000045"
},
"0001551390": {
"rank": 138,
"ecr": "0.00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000027"
}
},
"2016": {
"0000845289": {
"rank": 1,
"ecr": "226"
},
"0001006655": {
"rank": 2,
"ecr": "142"
},
"0001022646": {
"rank": 3,
"ecr": "135"
},
"0000352955": {
"rank": 4,
"ecr": "130"
},
"0001433833": {
"rank": 5,
"ecr": "129"
},
"0001581552": {
"rank": 6,
"ecr": "127"
},
"0001487561": {
"rank": 7,
"ecr": "127"
},
"0001609253": {
"rank": 8,
"ecr": "124"
},
"0001432985": {
"rank": 9,
"ecr": "121"
},
"0000315131": {
"rank": 10,
"ecr": "120"
},
"0000719209": {
"rank": 11,
"ecr": "120"
},
"0000732834": {
"rank": 12,
"ecr": "119"
},
"0000319200": {
"rank": 13,
"ecr": "118"
},
"0000083350": {
"rank": 14,
"ecr": "116"
},
"0001038357": {
"rank": 15,
"ecr": "115"
},
"0000798949": {
"rank": 16,
"ecr": "115"
},
"0001527709": {
"rank": 17,
"ecr": "113"
},
"0000797468": {
"rank": 18,
"ecr": "113"
},
"0000773910": {
"rank": 19,
"ecr": "112"
},
"0000717423": {
"rank": 20,
"ecr": "112"
},
"0001282400": {
"rank": 21,
"ecr": "110"
},
"0001462103": {
"rank": 22,
"ecr": "110"
},
"0001436942": {
"rank": 23,
"ecr": "110"
},
"0001518832": {
"rank": 24,
"ecr": "107"
},
"0001172139": {
"rank": 25,
"ecr": "104"
},
"0001353748": {
"rank": 26,
"ecr": "103"
},
"0001361937": {
"rank": 27,
"ecr": "102"
},
"0001362705": {
"rank": 28,
"ecr": "102"
},
"0001539838": {
"rank": 29,
"ecr": "100"
},
"0000928022": {
"rank": 30,
"ecr": "100"
},
"0001588216": {
"rank": 31,
"ecr": "98"
},
"0001621434": {
"rank": 32,
"ecr": "98"
},
"0001282723": {
"rank": 33,
"ecr": "96"
},
"0000867038": {
"rank": 34,
"ecr": "95"
},
"0000277595": {
"rank": 35,
"ecr": "93"
},
"0000868082": {
"rank": 36,
"ecr": "92"
},
"0001594466": {
"rank": 37,
"ecr": "90"
},
"0001450390": {
"rank": 38,
"ecr": "89"
},
"0001353722": {
"rank": 39,
"ecr": "88"
},
"0000033213": {
"rank": 40,
"ecr": "87"
},
"0000077877": {
"rank": 41,
"ecr": "83"
},
"0001506742": {
"rank": 42,
"ecr": "83"
},
"0000101778": {
"rank": 43,
"ecr": "80"
},
"0000010254": {
"rank": 44,
"ecr": "79"
},
"0001405073": {
"rank": 45,
"ecr": "78"
},
"0001413507": {
"rank": 46,
"ecr": "77"
},
"0000315852": {
"rank": 47,
"ecr": "76"
},
"0000072207": {
"rank": 48,
"ecr": "75"
},
"0001520006": {
"rank": 49,
"ecr": "73"
},
"0000858470": {
"rank": 50,
"ecr": "73"
},
"0001168054": {
"rank": 51,
"ecr": "72"
},
"0001170797": {
"rank": 52,
"ecr": "71"
},
"0001071993": {
"rank": 53,
"ecr": "71"
},
"0001655020": {
"rank": 54,
"ecr": "70"
},
"0001157806": {
"rank": 55,
"ecr": "68"
},
"0001255474": {
"rank": 56,
"ecr": "66"
},
"0001368637": {
"rank": 57,
"ecr": "66"
},
"0001603793": {
"rank": 58,
"ecr": "65"
},
"0001509991": {
"rank": 59,
"ecr": "61"
},
"0001555082": {
"rank": 60,
"ecr": "60"
},
"0001551390": {
"rank": 61,
"ecr": "60"
},
"0001584952": {
"rank": 62,
"ecr": "60"
},
"0000893538": {
"rank": 63,
"ecr": "60"
},
"0001600470": {
"rank": 64,
"ecr": "56"
},
"0001503458": {
"rank": 65,
"ecr": "55"
},
"0001288403": {
"rank": 66,
"ecr": "55"
},
"0000010048": {
"rank": 67,
"ecr": "55"
},
"0000844965": {
"rank": 68,
"ecr": "54"
},
"0000874499": {
"rank": 69,
"ecr": "54"
},
"0001661920": {
"rank": 70,
"ecr": "54"
},
"0001358831": {
"rank": 71,
"ecr": "54"
},
"0001528129": {
"rank": 72,
"ecr": "54"
},
"0001407805": {
"rank": 73,
"ecr": "54"
},
"0001273441": {
"rank": 74,
"ecr": "53"
},
"0000793306": {
"rank": 75,
"ecr": "53"
},
"0001357371": {
"rank": 76,
"ecr": "53"
},
"0001672326": {
"rank": 77,
"ecr": "53"
},
"0000880115": {
"rank": 78,
"ecr": "53"
},
"0001397516": {
"rank": 79,
"ecr": "52"
},
"0001518403": {
"rank": 80,
"ecr": "52"
},
"0000945764": {
"rank": 81,
"ecr": "52"
},
"0001568079": {
"rank": 82,
"ecr": "52"
},
"0000023194": {
"rank": 83,
"ecr": "52"
},
"0000086264": {
"rank": 84,
"ecr": "52"
},
"0001353406": {
"rank": 85,
"ecr": "51"
},
"0001469510": {
"rank": 86,
"ecr": "50"
},
"0000316736": {
"rank": 87,
"ecr": "50"
},
"0000894627": {
"rank": 88,
"ecr": "49"
},
"0001528837": {
"rank": 89,
"ecr": "49"
},
"0000007332": {
"rank": 90,
"ecr": "49"
},
"0000895126": {
"rank": 91,
"ecr": "49"
},
"0001431372": {
"rank": 92,
"ecr": "48"
},
"0001482075": {
"rank": 93,
"ecr": "47"
},
"0001001614": {
"rank": 94,
"ecr": "47"
},
"0001376912": {
"rank": 95,
"ecr": "44"
},
"0000727538": {
"rank": 96,
"ecr": "43"
},
"0000864839": {
"rank": 97,
"ecr": "42"
},
"0001164256": {
"rank": 98,
"ecr": "41"
},
"0001437557": {
"rank": 99,
"ecr": "41"
},
"0000872248": {
"rank": 100,
"ecr": "39"
},
"0001104485": {
"rank": 101,
"ecr": "35"
},
"0001648636": {
"rank": 102,
"ecr": "32"
},
"0001572702": {
"rank": 103,
"ecr": "31"
},
"0000101594": {
"rank": 104,
"ecr": "30"
},
"0001341726": {
"rank": 105,
"ecr": "24"
},
"0001156041": {
"rank": 106,
"ecr": "24"
},
"0000887396": {
"rank": 107,
"ecr": "17"
},
"0000700764": {
"rank": 108,
"ecr": "11"
},
"0001309082": {
"rank": 109,
"ecr": "3.6"
},
"0000820901": {
"rank": 110,
"ecr": "2.7"
},
"0001437491": {
"rank": 111,
"ecr": "1.0"
},
"0001165320": {
"rank": 112,
"ecr": "0.65"
},
"0001112985": {
"rank": 113,
"ecr": "0.65"
}
},
"2017": {
"0001282723": {
"rank": 1,
"ecr": "161"
},
"0001436942": {
"rank": 2,
"ecr": "160"
},
"0001353748": {
"rank": 3,
"ecr": "156"
},
"0001462103": {
"rank": 4,
"ecr": "153"
},
"0001353722": {
"rank": 5,
"ecr": "153"
},
"0001619739": {
"rank": 6,
"ecr": "145"
},
"0000352955": {
"rank": 7,
"ecr": "134"
},
"0000315131": {
"rank": 8,
"ecr": "132"
},
"0001711736": {
"rank": 9,
"ecr": "130"
},
"0000798949": {
"rank": 10,
"ecr": "130"
},
"0001022646": {
"rank": 11,
"ecr": "129"
},
"0000732834": {
"rank": 12,
"ecr": "129"
},
"0000868082": {
"rank": 13,
"ecr": "128"
},
"0001108827": {
"rank": 14,
"ecr": "128"
},
"0000006769": {
"rank": 15,
"ecr": "127"
},
"0001581552": {
"rank": 16,
"ecr": "126"
},
"0000869495": {
"rank": 17,
"ecr": "126"
},
"0000319200": {
"rank": 18,
"ecr": "124"
},
"0001038357": {
"rank": 19,
"ecr": "124"
},
"0001288403": {
"rank": 20,
"ecr": "123"
},
"0001572702": {
"rank": 21,
"ecr": "122"
},
"0000083350": {
"rank": 22,
"ecr": "121"
},
"0001006655": {
"rank": 23,
"ecr": "119"
},
"0001696088": {
"rank": 24,
"ecr": "119"
},
"0000717423": {
"rank": 25,
"ecr": "119"
},
"0001518832": {
"rank": 26,
"ecr": "119"
},
"0000773910": {
"rank": 27,
"ecr": "119"
},
"0001711631": {
"rank": 28,
"ecr": "118"
},
"0000797468": {
"rank": 29,
"ecr": "116"
},
"0001384195": {
"rank": 30,
"ecr": "116"
},
"0001658566": {
"rank": 31,
"ecr": "116"
},
"0001621434": {
"rank": 32,
"ecr": "113"
},
"0000727538": {
"rank": 33,
"ecr": "113"
},
"0001539838": {
"rank": 34,
"ecr": "111"
},
"0000010254": {
"rank": 35,
"ecr": "108"
},
"0001528129": {
"rank": 36,
"ecr": "108"
},
"0001527709": {
"rank": 37,
"ecr": "107"
},
"0000277595": {
"rank": 38,
"ecr": "107"
},
"0000316736": {
"rank": 39,
"ecr": "106"
},
"0000928022": {
"rank": 40,
"ecr": "105"
},
"0001172298": {
"rank": 41,
"ecr": "105"
},
"0001588216": {
"rank": 42,
"ecr": "104"
},
"0000010048": {
"rank": 43,
"ecr": "104"
},
"0001172139": {
"rank": 44,
"ecr": "103"
},
"0001413507": {
"rank": 45,
"ecr": "103"
},
"0001672326": {
"rank": 46,
"ecr": "103"
},
"0000867038": {
"rank": 47,
"ecr": "101"
},
"0000033213": {
"rank": 48,
"ecr": "101"
},
"0001594466": {
"rank": 49,
"ecr": "99"
},
"0000056868": {
"rank": 50,
"ecr": "99"
},
"0001520006": {
"rank": 51,
"ecr": "99"
},
"0001168054": {
"rank": 52,
"ecr": "98"
},
"0000874499": {
"rank": 53,
"ecr": "97"
},
"0001273441": {
"rank": 54,
"ecr": "93"
},
"0000066418": {
"rank": 55,
"ecr": "91"
},
"0001362705": {
"rank": 56,
"ecr": "91"
},
"0001659122": {
"rank": 57,
"ecr": "90"
},
"0000858470": {
"rank": 58,
"ecr": "90"
},
"0000315852": {
"rank": 59,
"ecr": "88"
},
"0001157806": {
"rank": 60,
"ecr": "86"
},
"0000007332": {
"rank": 61,
"ecr": "86"
},
"0000077877": {
"rank": 62,
"ecr": "85"
},
"0001001614": {
"rank": 63,
"ecr": "85"
},
"0001071993": {
"rank": 64,
"ecr": "85"
},
"0001655020": {
"rank": 65,
"ecr": "84"
},
"0001600470": {
"rank": 66,
"ecr": "83"
},
"0000086264": {
"rank": 67,
"ecr": "83"
},
"0001533924": {
"rank": 68,
"ecr": "82"
},
"0001156041": {
"rank": 69,
"ecr": "81"
},
"0000912750": {
"rank": 70,
"ecr": "81"
},
"0000101594": {
"rank": 71,
"ecr": "78"
},
"0000072207": {
"rank": 72,
"ecr": "77"
},
"0000894627": {
"rank": 73,
"ecr": "76"
},
"0001368637": {
"rank": 74,
"ecr": "75"
},
"0001361937": {
"rank": 75,
"ecr": "75"
},
"0001405073": {
"rank": 76,
"ecr": "74"
},
"0000893538": {
"rank": 77,
"ecr": "73"
},
"0000945764": {
"rank": 78,
"ecr": "66"
},
"0001661920": {
"rank": 79,
"ecr": "66"
},
"0000719209": {
"rank": 80,
"ecr": "64"
},
"0001255474": {
"rank": 81,
"ecr": "61"
},
"0001509991": {
"rank": 82,
"ecr": "60"
},
"0001353406": {
"rank": 83,
"ecr": "58"
},
"0001528837": {
"rank": 84,
"ecr": "55"
},
"0001584952": {
"rank": 85,
"ecr": "54"
},
"0001555082": {
"rank": 86,
"ecr": "54"
},
"0001518403": {
"rank": 87,
"ecr": "54"
},
"0001469510": {
"rank": 88,
"ecr": "54"
},
"0000101778": {
"rank": 89,
"ecr": "54"
},
"0001397516": {
"rank": 90,
"ecr": "54"
},
"0001358831": {
"rank": 91,
"ecr": "54"
},
"0001506742": {
"rank": 92,
"ecr": "54"
},
"0001431372": {
"rank": 93,
"ecr": "53"
},
"0001685715": {
"rank": 94,
"ecr": "52"
},
"0000023194": {
"rank": 95,
"ecr": "52"
},
"0001104485": {
"rank": 96,
"ecr": "52"
},
"0001568079": {
"rank": 97,
"ecr": "51"
},
"0001648636": {
"rank": 98,
"ecr": "50"
},
"0000793306": {
"rank": 99,
"ecr": "50"
},
"0001437557": {
"rank": 100,
"ecr": "46"
},
"0001503458": {
"rank": 101,
"ecr": "46"
},
"0001376912": {
"rank": 102,
"ecr": "45"
},
"0000864839": {
"rank": 103,
"ecr": "42"
},
"0001609253": {
"rank": 104,
"ecr": "40"
},
"0001518985": {
"rank": 105,
"ecr": "36"
},
"0001165320": {
"rank": 106,
"ecr": "33"
},
"0000061398": {
"rank": 107,
"ecr": "29"
},
"0001141197": {
"rank": 108,
"ecr": "26"
},
"0001164256": {
"rank": 109,
"ecr": "19"
},
"0001609258": {
"rank": 110,
"ecr": "15"
},
"0001341726": {
"rank": 111,
"ecr": "12"
},
"0000700764": {
"rank": 112,
"ecr": "9.2"
},
"0001603793": {
"rank": 113,
"ecr": "2.6"
},
"0001437491": {
"rank": 114,
"ecr": "2.1"
},
"0001309082": {
"rank": 115,
"ecr": "1.5"
},
"0000887396": {
"rank": 116,
"ecr": "0.18"
}
},
"2018": {
"0000793306": {
"rank": 1,
"ecr": "557"
},
"0001703785": {
"rank": 2,
"ecr": "178"
},
"0000894627": {
"rank": 3,
"ecr": "172"
},
"0001358071": {
"rank": 4,
"ecr": "152"
},
"0001282723": {
"rank": 5,
"ecr": "152"
},
"0001141197": {
"rank": 6,
"ecr": "150"
},
"0001619739": {
"rank": 7,
"ecr": "148"
},
"0001288403": {
"rank": 8,
"ecr": "147"
},
"0001006655": {
"rank": 9,
"ecr": "141"
},
"0001353722": {
"rank": 10,
"ecr": "140"
},
"0000352955": {
"rank": 11,
"ecr": "140"
},
"0000868082": {
"rank": 12,
"ecr": "139"
},
"0000315131": {
"rank": 13,
"ecr": "139"
},
"0001581552": {
"rank": 14,
"ecr": "134"
},
"0000727538": {
"rank": 15,
"ecr": "132"
},
"0001533924": {
"rank": 16,
"ecr": "131"
},
"0000732834": {
"rank": 17,
"ecr": "130"
},
"0001609253": {
"rank": 18,
"ecr": "128"
},
"0001462103": {
"rank": 19,
"ecr": "128"
},
"0001038357": {
"rank": 20,
"ecr": "127"
},
"0000083350": {
"rank": 21,
"ecr": "127"
},
"0001725526": {
"rank": 22,
"ecr": "126"
},
"0000869495": {
"rank": 23,
"ecr": "126"
},
"0000797468": {
"rank": 24,
"ecr": "126"
},
"0000717423": {
"rank": 25,
"ecr": "126"
},
"0001602065": {
"rank": 26,
"ecr": "126"
},
"0001282648": {
"rank": 27,
"ecr": "125"
},
"0000010254": {
"rank": 28,
"ecr": "125"
},
"0001156041": {
"rank": 29,
"ecr": "124"
},
"0001346980": {
"rank": 30,
"ecr": "124"
},
"0001518832": {
"rank": 31,
"ecr": "124"
},
"0001001614": {
"rank": 32,
"ecr": "123"
},
"0001436942": {
"rank": 33,
"ecr": "122"
},
"0001621434": {
"rank": 34,
"ecr": "121"
},
"0000773910": {
"rank": 35,
"ecr": "120"
},
"0000006769": {
"rank": 36,
"ecr": "120"
},
"0000798949": {
"rank": 37,
"ecr": "119"
},
"0001527709": {
"rank": 38,
"ecr": "115"
},
"0000719209": {
"rank": 39,
"ecr": "114"
},
"0001384195": {
"rank": 40,
"ecr": "113"
},
"0001658566": {
"rank": 41,
"ecr": "113"
},
"0001737204": {
"rank": 42,
"ecr": "112"
},
"0001696088": {
"rank": 43,
"ecr": "111"
},
"0001657788": {
"rank": 44,
"ecr": "107"
},
"0000066418": {
"rank": 45,
"ecr": "105"
},
"0001168054": {
"rank": 46,
"ecr": "105"
},
"0001594466": {
"rank": 47,
"ecr": "104"
},
"0000928022": {
"rank": 48,
"ecr": "103"
},
"0001539838": {
"rank": 49,
"ecr": "102"
},
"0001413507": {
"rank": 50,
"ecr": "102"
},
"0000867038": {
"rank": 51,
"ecr": "102"
},
"0000858470": {
"rank": 52,
"ecr": "101"
},
"0001528129": {
"rank": 53,
"ecr": "100"
},
"0001685715": {
"rank": 54,
"ecr": "99"
},
"0000101594": {
"rank": 55,
"ecr": "98"
},
"0001108827": {
"rank": 56,
"ecr": "98"
},
"0000101778": {
"rank": 57,
"ecr": "97"
},
"0000874499": {
"rank": 58,
"ecr": "97"
},
"0001520006": {
"rank": 59,
"ecr": "97"
},
"0001362705": {
"rank": 60,
"ecr": "95"
},
"0001659122": {
"rank": 61,
"ecr": "95"
},
"0001255474": {
"rank": 62,
"ecr": "94"
},
"0000867665": {
"rank": 63,
"ecr": "94"
},
"0001157806": {
"rank": 64,
"ecr": "92"
},
"0001040593": {
"rank": 65,
"ecr": "91"
},
"0000007332": {
"rank": 66,
"ecr": "90"
},
"0001724965": {
"rank": 67,
"ecr": "89"
},
"0000077877": {
"rank": 68,
"ecr": "89"
},
"0001655020": {
"rank": 69,
"ecr": "88"
},
"0000056868": {
"rank": 70,
"ecr": "86"
},
"0001405073": {
"rank": 71,
"ecr": "85"
},
"0001600470": {
"rank": 72,
"ecr": "85"
},
"0000072207": {
"rank": 73,
"ecr": "84"
},
"0000775057": {
"rank": 74,
"ecr": "83"
},
"0001104485": {
"rank": 75,
"ecr": "82"
},
"0001326428": {
"rank": 76,
"ecr": "80"
},
"0000010048": {
"rank": 77,
"ecr": "80"
},
"0001661920": {
"rank": 78,
"ecr": "79"
},
"0000945764": {
"rank": 79,
"ecr": "76"
},
"0001437557": {
"rank": 80,
"ecr": "75"
},
"0000943861": {
"rank": 81,
"ecr": "75"
},
"0000086264": {
"rank": 82,
"ecr": "73"
},
"0000033213": {
"rank": 83,
"ecr": "71"
},
"0000895126": {
"rank": 84,
"ecr": "66"
},
"0001509991": {
"rank": 85,
"ecr": "64"
},
"0000061398": {
"rank": 86,
"ecr": "62"
},
"0001528837": {
"rank": 87,
"ecr": "58"
},
"0001506742": {
"rank": 88,
"ecr": "55"
},
"0000316300": {
"rank": 89,
"ecr": "54"
},
"0000315852": {
"rank": 90,
"ecr": "54"
},
"0001672326": {
"rank": 91,
"ecr": "54"
},
"0001102432": {
"rank": 92,
"ecr": "54"
},
"0001273441": {
"rank": 93,
"ecr": "54"
},
"0001022646": {
"rank": 94,
"ecr": "53"
},
"0001648636": {
"rank": 95,
"ecr": "53"
},
"0001341726": {
"rank": 96,
"ecr": "52"
},
"0001555082": {
"rank": 97,
"ecr": "51"
},
"0001584952": {
"rank": 97,
"ecr": "51"
},
"0001482075": {
"rank": 99,
"ecr": "50"
},
"0001071993": {
"rank": 100,
"ecr": "49"
},
"0001353406": {
"rank": 101,
"ecr": "47"
},
"0000872248": {
"rank": 102,
"ecr": "46"
},
"0000887396": {
"rank": 103,
"ecr": "43"
},
"0001503458": {
"rank": 104,
"ecr": "42"
},
"0001375618": {
"rank": 105,
"ecr": "39"
},
"0000316736": {
"rank": 106,
"ecr": "36"
},
"0001603793": {
"rank": 107,
"ecr": "29"
},
"0001342936": {
"rank": 108,
"ecr": "27"
},
"0001164256": {
"rank": 109,
"ecr": "24"
},
"0001165320": {
"rank": 110,
"ecr": "22"
},
"0001694617": {
"rank": 111,
"ecr": "20"
},
"0001609258": {
"rank": 112,
"ecr": "3.6"
},
"0001572702": {
"rank": 113,
"ecr": "0.89"
},
"0001437491": {
"rank": 114,
"ecr": "0.020"
},
"0001172298": {
"rank": 115,
"ecr": "0.00023"
},
"0001368637": {
"rank": 116,
"ecr": "0.000092"
}
},
"2019": {
"0001164256": {
"rank": 1,
"ecr": "291"
},
"0001696088": {
"rank": 2,
"ecr": "139"
},
"0001006655": {
"rank": 3,
"ecr": "136"
},
"0001745797": {
"rank": 4,
"ecr": "134"
},
"0001282723": {
"rank": 5,
"ecr": "132"
},
"0000352955": {
"rank": 6,
"ecr": "131"
},
"0000868082": {
"rank": 7,
"ecr": "130"
},
"0001703785": {
"rank": 8,
"ecr": "129"
},
"0000732834": {
"rank": 9,
"ecr": "129"
},
"0000077159": {
"rank": 10,
"ecr": "127"
},
"0001527709": {
"rank": 11,
"ecr": "125"
},
"0001518832": {
"rank": 12,
"ecr": "123"
},
"0001038357": {
"rank": 13,
"ecr": "122"
},
"0001108827": {
"rank": 14,
"ecr": "121"
},
"0001358071": {
"rank": 15,
"ecr": "121"
},
"0000727538": {
"rank": 16,
"ecr": "121"
},
"0001288403": {
"rank": 17,
"ecr": "121"
},
"0001726126": {
"rank": 18,
"ecr": "120"
},
"0001621434": {
"rank": 19,
"ecr": "119"
},
"0001581552": {
"rank": 20,
"ecr": "119"
},
"0001602065": {
"rank": 21,
"ecr": "119"
},
"0000066418": {
"rank": 22,
"ecr": "118"
},
"0001609253": {
"rank": 23,
"ecr": "118"
},
"0000083350": {
"rank": 24,
"ecr": "118"
},
"0000797468": {
"rank": 25,
"ecr": "115"
},
"0001462103": {
"rank": 26,
"ecr": "113"
},
"0001725526": {
"rank": 27,
"ecr": "112"
},
"0001698990": {
"rank": 28,
"ecr": "111"
},
"0000101594": {
"rank": 29,
"ecr": "106"
},
"0000010254": {
"rank": 30,
"ecr": "104"
},
"0000858470": {
"rank": 31,
"ecr": "102"
},
"0001141197": {
"rank": 32,
"ecr": "101"
},
"0001658566": {
"rank": 33,
"ecr": "100"
},
"0001594466": {
"rank": 34,
"ecr": "100"
},
"0001090012": {
"rank": 35,
"ecr": "98"
},
"0000717423": {
"rank": 36,
"ecr": "98"
},
"0000867038": {
"rank": 37,
"ecr": "95"
},
"0000101778": {
"rank": 38,
"ecr": "95"
},
"0001001614": {
"rank": 39,
"ecr": "94"
},
"0001384195": {
"rank": 40,
"ecr": "91"
},
"0000006769": {
"rank": 41,
"ecr": "88"
},
"0000894627": {
"rank": 42,
"ecr": "87"
},
"0001600470": {
"rank": 43,
"ecr": "87"
},
"0001273441": {
"rank": 44,
"ecr": "87"
},
"0001520006": {
"rank": 45,
"ecr": "87"
},
"0000775057": {
"rank": 46,
"ecr": "85"
},
"0000077877": {
"rank": 47,
"ecr": "84"
},
"0001792580": {
"rank": 48,
"ecr": "83"
},
"0000056868": {
"rank": 49,
"ecr": "83"
},
"0001168054": {
"rank": 50,
"ecr": "83"
},
"0001255474": {
"rank": 51,
"ecr": "82"
},
"0000928022": {
"rank": 52,
"ecr": "82"
},
"0001724965": {
"rank": 53,
"ecr": "81"
},
"0000943861": {
"rank": 54,
"ecr": "81"
},
"0001659122": {
"rank": 55,
"ecr": "81"
},
"0001657788": {
"rank": 56,
"ecr": "81"
},
"0001789832": {
"rank": 57,
"ecr": "81"
},
"0001533924": {
"rank": 58,
"ecr": "78"
},
"0000945764": {
"rank": 59,
"ecr": "77"
},
"0000033213": {
"rank": 60,
"ecr": "77"
},
"0001436942": {
"rank": 61,
"ecr": "76"
},
"0000023194": {
"rank": 62,
"ecr": "75"
},
"0000072207": {
"rank": 63,
"ecr": "71"
},
"0000315131": {
"rank": 64,
"ecr": "71"
},
"0000821483": {
"rank": 65,
"ecr": "69"
},
"0000793306": {
"rank": 66,
"ecr": "69"
},
"0000086264": {
"rank": 67,
"ecr": "68"
},
"0000895126": {
"rank": 68,
"ecr": "67"
},
"0001104485": {
"rank": 69,
"ecr": "65"
},
"0001509991": {
"rank": 70,
"ecr": "63"
},
"0001694617": {
"rank": 71,
"ecr": "56"
},
"0001528129": {
"rank": 72,
"ecr": "54"
},
"0000867665": {
"rank": 73,
"ecr": "54"
},
"0001661920": {
"rank": 74,
"ecr": "54"
},
"0001022646": {
"rank": 75,
"ecr": "54"
},
"0001737204": {
"rank": 76,
"ecr": "54"
},
"0001555082": {
"rank": 77,
"ecr": "53"
},
"0000315852": {
"rank": 78,
"ecr": "53"
},
"0001648636": {
"rank": 79,
"ecr": "53"
},
"0001362705": {
"rank": 80,
"ecr": "53"
},
"0001346980": {
"rank": 81,
"ecr": "52"
},
"0001500305": {
"rank": 82,
"ecr": "52"
},
"0000061398": {
"rank": 83,
"ecr": "51"
},
"0001603793": {
"rank": 84,
"ecr": "51"
},
"0001071993": {
"rank": 85,
"ecr": "48"
},
"0000798949": {
"rank": 86,
"ecr": "47"
},
"0001655020": {
"rank": 87,
"ecr": "46"
},
"0001341726": {
"rank": 88,
"ecr": "46"
},
"0001353406": {
"rank": 89,
"ecr": "42"
},
"0001349436": {
"rank": 90,
"ecr": "36"
},
"0001361937": {
"rank": 91,
"ecr": "34"
},
"0001375618": {
"rank": 92,
"ecr": "34"
},
"0000010048": {
"rank": 93,
"ecr": "31"
},
"0001165320": {
"rank": 94,
"ecr": "31"
},
"0001437557": {
"rank": 95,
"ecr": "21"
},
"0001342936": {
"rank": 96,
"ecr": "18"
},
"0001572702": {
"rank": 97,
"ecr": "7.9"
},
"0001437491": {
"rank": 98,
"ecr": "0.0058"
}
},
"2020": {
"0001172358": {
"rank": 1,
"ecr": "167"
},
"0000352955": {
"rank": 2,
"ecr": "131"
},
"0001509589": {
"rank": 3,
"ecr": "131"
},
"0001696088": {
"rank": 4,
"ecr": "129"
},
"0001621434": {
"rank": 5,
"ecr": "128"
},
"0001108827": {
"rank": 6,
"ecr": "124"
},
"0001288403": {
"rank": 7,
"ecr": "123"
},
"0001006655": {
"rank": 8,
"ecr": "119"
},
"0000868082": {
"rank": 9,
"ecr": "118"
},
"0001038357": {
"rank": 10,
"ecr": "118"
},
"0000732834": {
"rank": 11,
"ecr": "118"
},
"0001745797": {
"rank": 12,
"ecr": "116"
},
"0001703785": {
"rank": 13,
"ecr": "116"
},
"0001581552": {
"rank": 14,
"ecr": "112"
},
"0000083350": {
"rank": 15,
"ecr": "112"
},
"0000727538": {
"rank": 16,
"ecr": "111"
},
"0000066418": {
"rank": 17,
"ecr": "111"
},
"0001726126": {
"rank": 18,
"ecr": "110"
},
"0000010254": {
"rank": 19,
"ecr": "106"
},
"0001602065": {
"rank": 20,
"ecr": "94"
},
"0000867038": {
"rank": 21,
"ecr": "93"
},
"0000858470": {
"rank": 22,
"ecr": "89"
},
"0000797468": {
"rank": 23,
"ecr": "89"
},
"0001705873": {
"rank": 24,
"ecr": "87"
},
"0000315131": {
"rank": 25,
"ecr": "85"
},
"0000056868": {
"rank": 26,
"ecr": "82"
},
"0001070412": {
"rank": 27,
"ecr": "80"
},
"0000101778": {
"rank": 28,
"ecr": "79"
},
"0001789832": {
"rank": 29,
"ecr": "78"
},
"0000033213": {
"rank": 30,
"ecr": "78"
},
"0000775057": {
"rank": 31,
"ecr": "75"
},
"0001658566": {
"rank": 32,
"ecr": "71"
},
"0000023194": {
"rank": 33,
"ecr": "70"
},
"0001090012": {
"rank": 34,
"ecr": "69"
},
"0001433270": {
"rank": 35,
"ecr": "68"
},
"0000077877": {
"rank": 36,
"ecr": "64"
},
"0000717423": {
"rank": 37,
"ecr": "61"
},
"0001520006": {
"rank": 38,
"ecr": "57"
},
"0000893538": {
"rank": 39,
"ecr": "56"
},
"0000077159": {
"rank": 40,
"ecr": "54"
},
"0000315852": {
"rank": 41,
"ecr": "54"
},
"0000006769": {
"rank": 42,
"ecr": "54"
},
"0001724965": {
"rank": 43,
"ecr": "54"
},
"0001141197": {
"rank": 44,
"ecr": "54"
},
"0001539838": {
"rank": 45,
"ecr": "54"
},
"0000844965": {
"rank": 46,
"ecr": "54"
},
"0001509991": {
"rank": 47,
"ecr": "54"
},
"0001341726": {
"rank": 48,
"ecr": "54"
},
"0000943861": {
"rank": 49,
"ecr": "53"
},
"0000821483": {
"rank": 50,
"ecr": "53"
},
"0000894627": {
"rank": 51,
"ecr": "52"
},
"0000010048": {
"rank": 52,
"ecr": "51"
},
"0000793306": {
"rank": 53,
"ecr": "51"
},
"0001384195": {
"rank": 54,
"ecr": "51"
},
"0001657788": {
"rank": 55,
"ecr": "51"
},
"0001168054": {
"rank": 56,
"ecr": "49"
},
"0001442492": {
"rank": 57,
"ecr": "49"
},
"0001792580": {
"rank": 58,
"ecr": "49"
},
"0001156041": {
"rank": 59,
"ecr": "47"
},
"0001362705": {
"rank": 60,
"ecr": "47"
},
"0001437491": {
"rank": 61,
"ecr": "46"
},
"0001694617": {
"rank": 62,
"ecr": "46"
},
"0000928022": {
"rank": 63,
"ecr": "42"
},
"0001102432": {
"rank": 64,
"ecr": "41"
},
"0001282648": {
"rank": 65,
"ecr": "41"
},
"0000007332": {
"rank": 66,
"ecr": "40"
},
"0001648636": {
"rank": 67,
"ecr": "40"
},
"0001528129": {
"rank": 68,
"ecr": "40"
},
"0001273441": {
"rank": 69,
"ecr": "39"
},
"0001001614": {
"rank": 70,
"ecr": "39"
},
"0000874499": {
"rank": 71,
"ecr": "38"
},
"0001655020": {
"rank": 72,
"ecr": "38"
},
"0000061398": {
"rank": 73,
"ecr": "36"
},
"0001462103": {
"rank": 74,
"ecr": "35"
},
"0001164256": {
"rank": 75,
"ecr": "31"
},
"0001165320": {
"rank": 76,
"ecr": "27"
},
"0001071993": {
"rank": 77,
"ecr": "24"
},
"0001104485": {
"rank": 78,
"ecr": "23"
},
"0000867665": {
"rank": 79,
"ecr": "20"
},
"0001349436": {
"rank": 80,
"ecr": "18"
},
"0000887396": {
"rank": 81,
"ecr": "17"
},
"0001533924": {
"rank": 82,
"ecr": "17"
},
"0001572702": {
"rank": 83,
"ecr": "16"
},
"0001698990": {
"rank": 84,
"ecr": "8.7"
},
"0001725526": {
"rank": 85,
"ecr": "2.7"
},
"0001603793": {
"rank": 86,
"ecr": "2.3"
}
},
"2021": {
"0001172358": {
"rank": 1,
"ecr": "214"
},
"0001696088": {
"rank": 2,
"ecr": "143"
},
"0001462103": {
"rank": 3,
"ecr": "142"
},
"0001349436": {
"rank": 4,
"ecr": "142"
},
"0001745797": {
"rank": 5,
"ecr": "141"
},
"0001621434": {
"rank": 6,
"ecr": "135"
},
"0000732834": {
"rank": 7,
"ecr": "135"
},
"0001090012": {
"rank": 8,
"ecr": "134"
},
"0001609253": {
"rank": 9,
"ecr": "132"
},
"0001698990": {
"rank": 10,
"ecr": "131"
},
"0001581552": {
"rank": 11,
"ecr": "131"
},
"0001038357": {
"rank": 12,
"ecr": "127"
},
"0001703785": {
"rank": 13,
"ecr": "126"
},
"0000894627": {
"rank": 14,
"ecr": "126"
},
"0001726126": {
"rank": 15,
"ecr": "125"
},
"0000083350": {
"rank": 16,
"ecr": "124"
},
"0000797468": {
"rank": 17,
"ecr": "123"
},
"0001255474": {
"rank": 18,
"ecr": "121"
},
"0000798949": {
"rank": 19,
"ecr": "119"
},
"0000077159": {
"rank": 20,
"ecr": "116"
},
"0001141197": {
"rank": 21,
"ecr": "115"
},
"0001705873": {
"rank": 22,
"ecr": "115"
},
"0001602065": {
"rank": 23,
"ecr": "115"
},
"0000010048": {
"rank": 24,
"ecr": "113"
},
"0000066418": {
"rank": 25,
"ecr": "113"
},
"0001156041": {
"rank": 26,
"ecr": "111"
},
"0001658566": {
"rank": 27,
"ecr": "107"
},
"0001520006": {
"rank": 28,
"ecr": "103"
},
"0001539838": {
"rank": 29,
"ecr": "103"
},
"0000010254": {
"rank": 30,
"ecr": "103"
},
"0001509589": {
"rank": 31,
"ecr": "103"
},
"0000101778": {
"rank": 32,
"ecr": "102"
},
"0000077877": {
"rank": 33,
"ecr": "100"
},
"0000867038": {
"rank": 34,
"ecr": "100"
},
"0001657788": {
"rank": 35,
"ecr": "100"
},
"0000858470": {
"rank": 36,
"ecr": "99"
},
"0001288403": {
"rank": 37,
"ecr": "97"
},
"0000727538": {
"rank": 38,
"ecr": "97"
},
"0000844965": {
"rank": 39,
"ecr": "97"
},
"0001486159": {
"rank": 40,
"ecr": "91"
},
"0000101594": {
"rank": 41,
"ecr": "91"
},
"0000315131": {
"rank": 42,
"ecr": "90"
},
"0001282648": {
"rank": 43,
"ecr": "89"
},
"0001792580": {
"rank": 44,
"ecr": "88"
},
"0000056868": {
"rank": 45,
"ecr": "84"
},
"0000928022": {
"rank": 46,
"ecr": "82"
},
"0001384195": {
"rank": 47,
"ecr": "81"
},
"0000315852": {
"rank": 48,
"ecr": "80"
},
"0000717423": {
"rank": 49,
"ecr": "79"
},
"0001433270": {
"rank": 50,
"ecr": "78"
},
"0000893538": {
"rank": 51,
"ecr": "78"
},
"0000775057": {
"rank": 52,
"ecr": "77"
},
"0000033213": {
"rank": 53,
"ecr": "74"
},
"0001070412": {
"rank": 54,
"ecr": "73"
},
"0001273441": {
"rank": 55,
"ecr": "73"
},
"0001368637": {
"rank": 56,
"ecr": "73"
},
"0001528129": {
"rank": 57,
"ecr": "72"
},
"0000061398": {
"rank": 58,
"ecr": "70"
},
"0001006655": {
"rank": 59,
"ecr": "68"
},
"0001789832": {
"rank": 60,
"ecr": "68"
},
"0000887396": {
"rank": 61,
"ecr": "66"
},
"0000007332": {
"rank": 62,
"ecr": "66"
},
"0001001614": {
"rank": 63,
"ecr": "64"
},
"0001104485": {
"rank": 64,
"ecr": "62"
},
"0000023194": {
"rank": 65,
"ecr": "61"
},
"0001724965": {
"rank": 66,
"ecr": "60"
},
"0001509991": {
"rank": 67,
"ecr": "58"
},
"0000821483": {
"rank": 68,
"ecr": "56"
},
"0001533924": {
"rank": 69,
"ecr": "54"
},
"0001102432": {
"rank": 70,
"ecr": "53"
},
"0001341726": {
"rank": 71,
"ecr": "53"
},
"0000006769": {
"rank": 72,
"ecr": "52"
},
"0000793306": {
"rank": 73,
"ecr": "51"
},
"0001841666": {
"rank": 74,
"ecr": "50"
},
"0001442492": {
"rank": 75,
"ecr": "50"
},
"0001165320": {
"rank": 76,
"ecr": "48"
},
"0001694617": {
"rank": 77,
"ecr": "45"
},
"0000867665": {
"rank": 78,
"ecr": "45"
},
"0001437491": {
"rank": 79,
"ecr": "44"
},
"0001362705": {
"rank": 80,
"ecr": "38"
},
"0001434737": {
"rank": 81,
"ecr": "38"
},
"0000700764": {
"rank": 82,
"ecr": "38"
},
"0001164256": {
"rank": 83,
"ecr": "34"
},
"0001557798": {
"rank": 84,
"ecr": "18"
},
"0001603793": {
"rank": 85,
"ecr": "17"
},
"0000855787": {
"rank": 86,
"ecr": "9.6"
}
}
},
"rating_box": [
[
"Top rated",
"21 of 86"
],
[
"Best, worst rating",
"214 %, 9.63 %"
],
[
"New companies",
"11"
]
],
"regression_plot": "https://www.realrate-archive.com/us_petrol/2021/backtesting_correlation/regression_2021.svg",
"scentences": [
"Sandridge Energy INC climbed 76 positions from 80 to 4 due to its excellent Comprehensive Net Income.",
"Evolution Petroleum CORP lost 51 positions from 8 to 59 due to its bad Operating Expenses.",
"California Resources Corp entered the 2022 ranking at rank 9, making it the best newcomer."
],
"url_segment": "2022-us-petrol",
"year": 2022,
"feature_importance": "https://www.realrate-archive.com/us_petrol/2021/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000033213": {
"2011": {
"obs_EconomicCapitalRatio": 1.0582346412926011
},
"2012": {
"obs_EconomicCapitalRatio": 1.1631088929647706
},
"2013": {
"obs_EconomicCapitalRatio": 1.6789626462314318
},
"2014": {
"obs_EconomicCapitalRatio": 1.211562735592323
},
"2015": {
"obs_EconomicCapitalRatio": 0.7252102631748353
},
"2016": {
"obs_EconomicCapitalRatio": 0.960033582124423
},
"2017": {
"obs_EconomicCapitalRatio": 0.43456285847760495
},
"2018": {
"obs_EconomicCapitalRatio": 0.2912736704096326
},
"2019": {
"obs_EconomicCapitalRatio": 0.18241640034736323
},
"2020": {
"obs_EconomicCapitalRatio": 0.23733807585119346
},
"2021": {
"obs_EconomicCapitalRatio": 0.47143841936223857
},
"2022": {
"obs_EconomicCapitalRatio": 0.739749015520677
},
"2023": {
"obs_EconomicCapitalRatio": 0.8666285235382772
},
"2024": {
"obs_EconomicCapitalRatio": 0.9382487256641922
},
"2025": {
"obs_EconomicCapitalRatio": 1.193366859957013
}
},
"0000315852": {
"2011": {
"obs_EconomicCapitalRatio": 2.0073681265540633
},
"2012": {
"obs_EconomicCapitalRatio": 1.7257203202756515
},
"2013": {
"obs_EconomicCapitalRatio": 2.0812075070053897
},
"2014": {
"obs_EconomicCapitalRatio": 1.2683916138849487
},
"2015": {
"obs_EconomicCapitalRatio": 0.6779943630106795
},
"2016": {
"obs_EconomicCapitalRatio": 0.928218626585871
},
"2017": {
"obs_EconomicCapitalRatio": 0.43644381575830277
},
"2018": {
"obs_EconomicCapitalRatio": 0.3152182298093599
},
"2019": {
"obs_EconomicCapitalRatio": 0.2137268791189465
},
"2020": {
"obs_EconomicCapitalRatio": 0.3179043217454903
},
"2021": {
"obs_EconomicCapitalRatio": 0.8227286103828152
},
"2022": {
"obs_EconomicCapitalRatio": 1.1629079313284554
}
},
"0000717423": {
"2012": {
"obs_EconomicCapitalRatio": 0.7046231651076408
},
"2013": {
"obs_EconomicCapitalRatio": 0.7450283515593676
},
"2014": {
"obs_EconomicCapitalRatio": 0.5942969848263538
},
"2015": {
"obs_EconomicCapitalRatio": 0.4000115042476761
},
"2016": {
"obs_EconomicCapitalRatio": 0.6840390798713081
},
"2017": {
"obs_EconomicCapitalRatio": 0.7437167897574624
},
"2018": {
"obs_EconomicCapitalRatio": 0.5338538675300273
},
"2019": {
"obs_EconomicCapitalRatio": 0.3800614284874137
},
"2020": {
"obs_EconomicCapitalRatio": 0.18671615409189796
},
"2021": {
"obs_EconomicCapitalRatio": 0.4256288580019306
},
"2022": {
"obs_EconomicCapitalRatio": 0.7583229128288267
},
"2023": {
"obs_EconomicCapitalRatio": 0.872733046635279
},
"2024": {
"obs_EconomicCapitalRatio": 0.5618707879750995
},
"2025": {
"obs_EconomicCapitalRatio": 0.6164644222896075
}
},
"0000797468": {
"2011": {
"obs_EconomicCapitalRatio": 1.4666585934739709
},
"2012": {
"obs_EconomicCapitalRatio": 1.1810375166923406
},
"2013": {
"obs_EconomicCapitalRatio": 1.3420239622968078
},
"2014": {
"obs_EconomicCapitalRatio": 1.4025184328661142
},
"2015": {
"obs_EconomicCapitalRatio": 1.5250684684992353
},
"2016": {
"obs_EconomicCapitalRatio": 1.7341568263534801
},
"2017": {
"obs_EconomicCapitalRatio": 1.836796940791054
},
"2018": {
"obs_EconomicCapitalRatio": 1.5203347225153465
},
"2019": {
"obs_EconomicCapitalRatio": 0.5197454079336056
},
"2020": {
"obs_EconomicCapitalRatio": 0.3476070213037375
},
"2021": {
"obs_EconomicCapitalRatio": 0.6091585043714834
},
"2022": {
"obs_EconomicCapitalRatio": 1.3381790167023329
},
"2023": {
"obs_EconomicCapitalRatio": 1.222240982937519
},
"2024": {
"obs_EconomicCapitalRatio": 0.9233497251467765
},
"2025": {
"obs_EconomicCapitalRatio": 0.8418311733086833
}
},
"0000821189": {
"2011": {
"obs_EconomicCapitalRatio": 1.362528638839791
},
"2024": {
"obs_EconomicCapitalRatio": 2.449200533681808
},
"2025": {
"obs_EconomicCapitalRatio": 1.9624497466576527
}
},
"0000858470": {
"2011": {
"obs_EconomicCapitalRatio": 1.7557781469453098
},
"2012": {
"obs_EconomicCapitalRatio": 2.108231656184153
},
"2013": {
"obs_EconomicCapitalRatio": 3.0119840052077596
},
"2014": {
"obs_EconomicCapitalRatio": 2.067165517592868
},
"2015": {
"obs_EconomicCapitalRatio": 1.2015261404971669
},
"2016": {
"obs_EconomicCapitalRatio": 1.9827482835471784
},
"2017": {
"obs_EconomicCapitalRatio": 2.691658144450732
},
"2018": {
"obs_EconomicCapitalRatio": 2.286163070631231
},
"2019": {
"obs_EconomicCapitalRatio": 1.5494904852109532
},
"2020": {
"obs_EconomicCapitalRatio": 1.5046671689380797
},
"2021": {
"obs_EconomicCapitalRatio": 0.9256587101868252
},
"2022": {
"obs_EconomicCapitalRatio": 1.2421488471737543
},
"2023": {
"obs_EconomicCapitalRatio": 1.2897074667215707
},
"2024": {
"obs_EconomicCapitalRatio": 1.1516296395933878
},
"2025": {
"obs_EconomicCapitalRatio": 1.1620289923883955
}
},
"0000895126": {
"2024": {
"obs_EconomicCapitalRatio": 1.1261748615716398
},
"2025": {
"obs_EconomicCapitalRatio": 1.3654860902315038
}
},
"0001070412": {
"2011": {
"obs_EconomicCapitalRatio": 0.7402963178708439
},
"2012": {
"obs_EconomicCapitalRatio": 0.6839310927722214
},
"2020": {
"obs_EconomicCapitalRatio": 0.42417684911828085
},
"2021": {
"obs_EconomicCapitalRatio": 0.47202733861069573
},
"2022": {
"obs_EconomicCapitalRatio": 0.4284716718461119
},
"2023": {
"obs_EconomicCapitalRatio": 0.4977911759093271
},
"2024": {
"obs_EconomicCapitalRatio": 0.8448764337106737
},
"2025": {
"obs_EconomicCapitalRatio": 0.7230334484404389
}
},
"0001090012": {
"2011": {
"obs_EconomicCapitalRatio": 0.6809106116653074
},
"2012": {
"obs_EconomicCapitalRatio": 0.5683671547274284
},
"2013": {
"obs_EconomicCapitalRatio": 0.6681051410612513
},
"2014": {
"obs_EconomicCapitalRatio": 0.5970743015936373
},
"2015": {
"obs_EconomicCapitalRatio": 0.5428375639589944
},
"2019": {
"obs_EconomicCapitalRatio": 0.9096466862189133
},
"2020": {
"obs_EconomicCapitalRatio": 0.8013766128215427
},
"2021": {
"obs_EconomicCapitalRatio": 1.9677354085500776
},
"2022": {
"obs_EconomicCapitalRatio": 2.6171826046709246
}
},
"0001349436": {
"2019": {
"obs_EconomicCapitalRatio": 0.2630133735663769
},
"2020": {
"obs_EconomicCapitalRatio": 0.41610194403196893
},
"2021": {
"obs_EconomicCapitalRatio": 1.2199072201662808
},
"2022": {
"obs_EconomicCapitalRatio": 1.2771812378328797
},
"2023": {
"obs_EconomicCapitalRatio": 1.261695132836721
},
"2024": {
"obs_EconomicCapitalRatio": 1.0846636835979124
},
"2025": {
"obs_EconomicCapitalRatio": 1.34841342895597
}
},
"0000023194": {
"2011": {
"obs_EconomicCapitalRatio": 0.3161693799249341
},
"2012": {
"obs_EconomicCapitalRatio": 0.32161501924461977
},
"2013": {
"obs_EconomicCapitalRatio": 0.4677590795345425
},
"2014": {
"obs_EconomicCapitalRatio": 0.1698422444405522
},
"2015": {
"obs_EconomicCapitalRatio": 0.06583584791727247
},
"2016": {
"obs_EconomicCapitalRatio": 0.12264006734981683
},
"2017": {
"obs_EconomicCapitalRatio": 0.1011226381771413
},
"2019": {
"obs_EconomicCapitalRatio": 0.3479319038756438
},
"2020": {
"obs_EconomicCapitalRatio": 0.25204684292380297
},
"2021": {
"obs_EconomicCapitalRatio": 0.4649846145438374
},
"2022": {
"obs_EconomicCapitalRatio": 0.7087425594086862
}
},
"0000844965": {
"2011": {
"obs_EconomicCapitalRatio": 0.7374346891148987
},
"2012": {
"obs_EconomicCapitalRatio": 0.5778691771706298
},
"2013": {
"obs_EconomicCapitalRatio": 1.021028780712592
},
"2014": {
"obs_EconomicCapitalRatio": 0.2980369072073998
},
"2015": {
"obs_EconomicCapitalRatio": 0.4163852258072552
},
"2016": {
"obs_EconomicCapitalRatio": 0.3969168886256615
},
"2020": {
"obs_EconomicCapitalRatio": 0.09930654922902932
},
"2021": {
"obs_EconomicCapitalRatio": 1.011203418742683
},
"2022": {
"obs_EconomicCapitalRatio": 1.1607815602318807
},
"2023": {
"obs_EconomicCapitalRatio": 1.481184978399709
},
"2024": {
"obs_EconomicCapitalRatio": 0.9654225179142875
},
"2025": {
"obs_EconomicCapitalRatio": 2.3370503850072804
}
},
"0000893538": {
"2011": {
"obs_EconomicCapitalRatio": 1.3213860691475119
},
"2012": {
"obs_EconomicCapitalRatio": 0.864228746711721
},
"2013": {
"obs_EconomicCapitalRatio": 1.2463627529607695
},
"2014": {
"obs_EconomicCapitalRatio": 0.4272797901911274
},
"2015": {
"obs_EconomicCapitalRatio": 0.24848326983221666
},
"2016": {
"obs_EconomicCapitalRatio": 0.5306490479093025
},
"2017": {
"obs_EconomicCapitalRatio": 0.43754460279406937
},
"2020": {
"obs_EconomicCapitalRatio": 0.156085691006038
},
"2021": {
"obs_EconomicCapitalRatio": 0.7758767196833888
},
"2022": {
"obs_EconomicCapitalRatio": 0.931641727120808
},
"2023": {
"obs_EconomicCapitalRatio": 0.9199166038156052
},
"2024": {
"obs_EconomicCapitalRatio": 0.6340046884235665
},
"2025": {
"obs_EconomicCapitalRatio": 0.3103318424850023
}
},
"0001273441": {
"2011": {
"obs_EconomicCapitalRatio": 1.1638706939100043
},
"2012": {
"obs_EconomicCapitalRatio": 1.3593755987542024
},
"2013": {
"obs_EconomicCapitalRatio": 1.6085447557181636
},
"2014": {
"obs_EconomicCapitalRatio": 0.9790441221142221
},
"2016": {
"obs_EconomicCapitalRatio": 1.0769635507558977
},
"2017": {
"obs_EconomicCapitalRatio": 1.080669692933029
},
"2018": {
"obs_EconomicCapitalRatio": 0.7343810597872248
},
"2019": {
"obs_EconomicCapitalRatio": 0.28453598948950554
},
"2020": {
"obs_EconomicCapitalRatio": 0.12138742843441673
},
"2021": {
"obs_EconomicCapitalRatio": 0.27233325851244705
},
"2022": {
"obs_EconomicCapitalRatio": 0.3126462076087836
},
"2023": {
"obs_EconomicCapitalRatio": 0.17041160166867608
},
"2024": {
"obs_EconomicCapitalRatio": 0.1423542851670139
},
"2025": {
"obs_EconomicCapitalRatio": 0.09952889964922726
}
},
"0000010048": {
"2011": {
"obs_EconomicCapitalRatio": 0.32474889814133245
},
"2012": {
"obs_EconomicCapitalRatio": 0.4875089721754482
},
"2013": {
"obs_EconomicCapitalRatio": 0.477861474987404
},
"2014": {
"obs_EconomicCapitalRatio": 0.47535150287499806
},
"2015": {
"obs_EconomicCapitalRatio": 0.4892768230837663
},
"2016": {
"obs_EconomicCapitalRatio": 0.5493084127725542
},
"2017": {
"obs_EconomicCapitalRatio": 0.6964626540851137
},
"2018": {
"obs_EconomicCapitalRatio": 0.48806805571775397
},
"2019": {
"obs_EconomicCapitalRatio": 0.4541810828686774
},
"2020": {
"obs_EconomicCapitalRatio": 0.6003837988924544
},
"2021": {
"obs_EconomicCapitalRatio": 1.374736485544133
},
"2022": {
"obs_EconomicCapitalRatio": 1.0446982711149222
},
"2023": {
"obs_EconomicCapitalRatio": 0.9139004409068169
},
"2024": {
"obs_EconomicCapitalRatio": 0.6247535421327368
},
"2025": {
"obs_EconomicCapitalRatio": 0.8189129102487632
}
},
"0000056868": {
"2011": {
"obs_EconomicCapitalRatio": 0.3531040340538823
},
"2012": {
"obs_EconomicCapitalRatio": 0.30064790712740336
},
"2013": {
"obs_EconomicCapitalRatio": 0.561567852075081
},
"2014": {
"obs_EconomicCapitalRatio": 0.7300256512737329
},
"2015": {
"obs_EconomicCapitalRatio": 0.6259835726114633
},
"2017": {
"obs_EconomicCapitalRatio": 0.5578448494084497
},
"2018": {
"obs_EconomicCapitalRatio": 0.7151093365272543
},
"2019": {
"obs_EconomicCapitalRatio": 1.6798973698906625
},
"2020": {
"obs_EconomicCapitalRatio": 0.6141093592717553
},
"2021": {
"obs_EconomicCapitalRatio": 0.8270529514965045
},
"2022": {
"obs_EconomicCapitalRatio": 0.9330612456991789
},
"2023": {
"obs_EconomicCapitalRatio": 0.9447016269005034
},
"2024": {
"obs_EconomicCapitalRatio": 1.4475636620981258
},
"2025": {
"obs_EconomicCapitalRatio": 1.3320120063506564
}
},
"0000083350": {
"2011": {
"obs_EconomicCapitalRatio": 1.6402388986580954
},
"2016": {
"obs_EconomicCapitalRatio": 1.0317059364118468
},
"2017": {
"obs_EconomicCapitalRatio": 1.226665986516145
},
"2018": {
"obs_EconomicCapitalRatio": 1.018684104210457
},
"2019": {
"obs_EconomicCapitalRatio": 1.2544939602597576
},
"2020": {
"obs_EconomicCapitalRatio": 0.9707282476996737
},
"2021": {
"obs_EconomicCapitalRatio": 1.216415250781605
},
"2022": {
"obs_EconomicCapitalRatio": 1.293326067833294
},
"2023": {
"obs_EconomicCapitalRatio": 1.158660989690371
}
},
"0000101594": {
"2011": {
"obs_EconomicCapitalRatio": 0.8938107329234567
},
"2012": {
"obs_EconomicCapitalRatio": 0.5468118599309989
},
"2013": {
"obs_EconomicCapitalRatio": 1.3286572298447326
},
"2014": {
"obs_EconomicCapitalRatio": 0.6029392625884631
},
"2015": {
"obs_EconomicCapitalRatio": 0.1629310115404482
},
"2016": {
"obs_EconomicCapitalRatio": 0.5082461045449873
},
"2017": {
"obs_EconomicCapitalRatio": 0.7573667345531618
},
"2018": {
"obs_EconomicCapitalRatio": 1.0506185996843962
},
"2019": {
"obs_EconomicCapitalRatio": 0.520468175198267
},
"2021": {
"obs_EconomicCapitalRatio": 1.4039102492304687
},
"2022": {
"obs_EconomicCapitalRatio": 0.7032403613159104
},
"2023": {
"obs_EconomicCapitalRatio": 0.47727523420531964
},
"2024": {
"obs_EconomicCapitalRatio": 1.136928675103986
},
"2025": {
"obs_EconomicCapitalRatio": 1.157590031266061
}
},
"0000793306": {
"2011": {
"obs_EconomicCapitalRatio": 1.5304553157750271
},
"2012": {
"obs_EconomicCapitalRatio": 1.1520550552337594
},
"2014": {
"obs_EconomicCapitalRatio": 1.0789729164732895
},
"2015": {
"obs_EconomicCapitalRatio": 0.6149962097122832
},
"2016": {
"obs_EconomicCapitalRatio": 0.6026114390305939
},
"2017": {
"obs_EconomicCapitalRatio": 0.07209831281703757
},
"2018": {
"obs_EconomicCapitalRatio": 0.17814025839728154
},
"2019": {
"obs_EconomicCapitalRatio": 0.10169487852464609
},
"2020": {
"obs_EconomicCapitalRatio": 0.057780445361620816
},
"2021": {
"obs_EconomicCapitalRatio": 0.04874465552585335
}
},
"0000874499": {
"2022": {
"obs_EconomicCapitalRatio": 0.6745505120287253
},
"2023": {
"obs_EconomicCapitalRatio": 1.150118364062844
},
"2024": {
"obs_EconomicCapitalRatio": 1.512357941015271
},
"2025": {
"obs_EconomicCapitalRatio": 1.8986384812497819
}
},
"0000894627": {
"2011": {
"obs_EconomicCapitalRatio": 1.7512805382621928
},
"2012": {
"obs_EconomicCapitalRatio": 2.4959598168061445
},
"2013": {
"obs_EconomicCapitalRatio": 1.7614607841551222
},
"2014": {
"obs_EconomicCapitalRatio": 1.4062214576644376
},
"2015": {
"obs_EconomicCapitalRatio": 0.6481551021692332
},
"2016": {
"obs_EconomicCapitalRatio": 0.6694879701512987
},
"2017": {
"obs_EconomicCapitalRatio": 0.45019115290202516
},
"2018": {
"obs_EconomicCapitalRatio": 0.5864941228683136
},
"2019": {
"obs_EconomicCapitalRatio": 0.614160870658833
},
"2020": {
"obs_EconomicCapitalRatio": 0.7284698462581746
},
"2021": {
"obs_EconomicCapitalRatio": 0.804186385194069
},
"2022": {
"obs_EconomicCapitalRatio": 0.6395101911175498
},
"2023": {
"obs_EconomicCapitalRatio": 0.7348218730073777
},
"2024": {
"obs_EconomicCapitalRatio": 0.585747514019766
},
"2025": {
"obs_EconomicCapitalRatio": 0.5158488251385663
}
},
"0001001614": {
"2011": {
"obs_EconomicCapitalRatio": 1.0447423778551903
},
"2015": {
"obs_EconomicCapitalRatio": 0.6893118236046123
},
"2016": {
"obs_EconomicCapitalRatio": 0.4950675129716233
},
"2017": {
"obs_EconomicCapitalRatio": 1.2203575485716345
},
"2018": {
"obs_EconomicCapitalRatio": 1.2210689026326549
},
"2019": {
"obs_EconomicCapitalRatio": 0.7212917765985638
},
"2020": {
"obs_EconomicCapitalRatio": 0.21315177539760097
},
"2021": {
"obs_EconomicCapitalRatio": 1.0743842138237754
},
"2022": {
"obs_EconomicCapitalRatio": 1.4324137797650685
},
"2023": {
"obs_EconomicCapitalRatio": 0.682839266673663
},
"2024": {
"obs_EconomicCapitalRatio": 0.837007111857267
},
"2025": {
"obs_EconomicCapitalRatio": 0.6609666315916465
}
},
"0001006655": {
"2011": {
"obs_EconomicCapitalRatio": 4.765571659795721
},
"2012": {
"obs_EconomicCapitalRatio": 3.101842978732512
},
"2013": {
"obs_EconomicCapitalRatio": 4.43666187354617
},
"2014": {
"obs_EconomicCapitalRatio": 3.2067151561463545
},
"2015": {
"obs_EconomicCapitalRatio": 1.8814632770222217
},
"2016": {
"obs_EconomicCapitalRatio": 3.054370215449801
},
"2017": {
"obs_EconomicCapitalRatio": 2.4495429277628933
},
"2018": {
"obs_EconomicCapitalRatio": 2.465115895091702
},
"2019": {
"obs_EconomicCapitalRatio": 2.1319785229981907
},
"2020": {
"obs_EconomicCapitalRatio": 1.116832854552289
},
"2021": {
"obs_EconomicCapitalRatio": 2.3992004836233174
},
"2022": {
"obs_EconomicCapitalRatio": 1.6347886116680785
}
},
"0001104485": {
"2011": {
"obs_EconomicCapitalRatio": 2.5640184855155517
},
"2012": {
"obs_EconomicCapitalRatio": 0.9685395270863104
},
"2013": {
"obs_EconomicCapitalRatio": 0.6236201388735063
},
"2014": {
"obs_EconomicCapitalRatio": 0.18155691779156044
},
"2015": {
"obs_EconomicCapitalRatio": 0.24063226034596658
},
"2016": {
"obs_EconomicCapitalRatio": 0.2235510147235993
},
"2017": {
"obs_EconomicCapitalRatio": 0.10445788073621265
},
"2018": {
"obs_EconomicCapitalRatio": 0.5442369235684049
},
"2019": {
"obs_EconomicCapitalRatio": 0.46392055794574816
},
"2020": {
"obs_EconomicCapitalRatio": 0.3379019372010221
},
"2021": {
"obs_EconomicCapitalRatio": 0.7637295744769224
},
"2022": {
"obs_EconomicCapitalRatio": 0.8071946547004243
},
"2023": {
"obs_EconomicCapitalRatio": 0.9574215961765298
},
"2024": {
"obs_EconomicCapitalRatio": 0.738731236252929
},
"2025": {
"obs_EconomicCapitalRatio": 0.47358690169017303
}
},
"0001156041": {
"2011": {
"obs_EconomicCapitalRatio": 14.8257614671657
},
"2012": {
"obs_EconomicCapitalRatio": 0.8817012374041036
},
"2013": {
"obs_EconomicCapitalRatio": 1.94798271811185
},
"2014": {
"obs_EconomicCapitalRatio": 0.6344645969182912
},
"2015": {
"obs_EconomicCapitalRatio": 3.3390694040100093
},
"2016": {
"obs_EconomicCapitalRatio": 6.2541913450974045
},
"2017": {
"obs_EconomicCapitalRatio": 4.663379024270997
},
"2018": {
"obs_EconomicCapitalRatio": 2.967358984389168
},
"2020": {
"obs_EconomicCapitalRatio": 3.2838051488350075
},
"2021": {
"obs_EconomicCapitalRatio": 2.6343228032664405
},
"2022": {
"obs_EconomicCapitalRatio": 5.852945467537769
},
"2023": {
"obs_EconomicCapitalRatio": 3.627983154963178
},
"2024": {
"obs_EconomicCapitalRatio": 7.144915448801307
},
"2025": {
"obs_EconomicCapitalRatio": 3.076112659861345
}
},
"0001172358": {
"2011": {
"obs_EconomicCapitalRatio": 2.6497212490190583
},
"2012": {
"obs_EconomicCapitalRatio": 2.9538591263484535
},
"2020": {
"obs_EconomicCapitalRatio": 4.847521751444331
},
"2021": {
"obs_EconomicCapitalRatio": 5.647759674911653
},
"2022": {
"obs_EconomicCapitalRatio": 8.66952671725228
},
"2023": {
"obs_EconomicCapitalRatio": 10.025858142643974
},
"2024": {
"obs_EconomicCapitalRatio": 7.2703321808420736
},
"2025": {
"obs_EconomicCapitalRatio": 6.615677167944906
}
},
"0001282648": {
"2020": {
"obs_EconomicCapitalRatio": 0.6075455480333104
},
"2021": {
"obs_EconomicCapitalRatio": 0.6330010321914356
},
"2022": {
"obs_EconomicCapitalRatio": 0.4860347041764477
},
"2023": {
"obs_EconomicCapitalRatio": 0.5098248764205793
},
"2024": {
"obs_EconomicCapitalRatio": 0.11936953806844915
}
},
"0001288403": {
"2011": {
"obs_EconomicCapitalRatio": 1.2188500277378143
},
"2012": {
"obs_EconomicCapitalRatio": 0.8448147485890515
},
"2013": {
"obs_EconomicCapitalRatio": 0.7907860927030003
},
"2014": {
"obs_EconomicCapitalRatio": 0.36141199706069604
},
"2015": {
"obs_EconomicCapitalRatio": 0.23558781854994387
},
"2016": {
"obs_EconomicCapitalRatio": 0.7360011895224854
},
"2017": {
"obs_EconomicCapitalRatio": 0.7469481741586292
},
"2018": {
"obs_EconomicCapitalRatio": 1.0617245112603344
},
"2019": {
"obs_EconomicCapitalRatio": 1.2250996579441693
},
"2020": {
"obs_EconomicCapitalRatio": 0.5822359847768693
},
"2021": {
"obs_EconomicCapitalRatio": 0.583692810495279
},
"2022": {
"obs_EconomicCapitalRatio": 0.6787871695181673
},
"2023": {
"obs_EconomicCapitalRatio": 0.6832016102176443
}
},
"0001309082": {
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 43.97146467497899
},
"2023": {
"obs_EconomicCapitalRatio": 0.2641364582341801
},
"2024": {
"obs_EconomicCapitalRatio": 0.03979182136917692
},
"2025": {
"obs_EconomicCapitalRatio": 0.2713493237569014
}
},
"0001486159": {
"2011": {
"obs_EconomicCapitalRatio": 1.1861329412714585
},
"2014": {
"obs_EconomicCapitalRatio": 0.20779281950380205
},
"2021": {
"obs_EconomicCapitalRatio": 0.6643688894011278
},
"2022": {
"obs_EconomicCapitalRatio": 1.0568211640512064
},
"2023": {
"obs_EconomicCapitalRatio": 1.38287872323671
},
"2024": {
"obs_EconomicCapitalRatio": 0.7416354177572161
},
"2025": {
"obs_EconomicCapitalRatio": 0.5659811460715068
}
},
"0001509991": {
"2011": {
"obs_EconomicCapitalRatio": 2.2361017336635087
},
"2012": {
"obs_EconomicCapitalRatio": 2.498652420661815
},
"2013": {
"obs_EconomicCapitalRatio": 2.204448899990748
},
"2014": {
"obs_EconomicCapitalRatio": 1.3277681470736726
},
"2015": {
"obs_EconomicCapitalRatio": 0.7474493131378073
},
"2016": {
"obs_EconomicCapitalRatio": 0.9002782888812891
},
"2017": {
"obs_EconomicCapitalRatio": 0.9313206896727182
},
"2018": {
"obs_EconomicCapitalRatio": 0.4503195022484806
},
"2019": {
"obs_EconomicCapitalRatio": 0.5627136598987373
},
"2020": {
"obs_EconomicCapitalRatio": 0.25844518779344494
},
"2021": {
"obs_EconomicCapitalRatio": 0.33630517845611635
},
"2022": {
"obs_EconomicCapitalRatio": 0.6621572081310955
},
"2023": {
"obs_EconomicCapitalRatio": 0.7023744416934053
},
"2024": {
"obs_EconomicCapitalRatio": 0.3156809342817454
},
"2025": {
"obs_EconomicCapitalRatio": 0.09820510712864712
}
},
"0000918573": {
"2012": {
"obs_EconomicCapitalRatio": 0.2105359083187078
},
"2013": {
"obs_EconomicCapitalRatio": 0.4774824621003197
},
"2014": {
"obs_EconomicCapitalRatio": 0.30969382460781814
}
},
"0001141197": {
"2012": {
"obs_EconomicCapitalRatio": 6.058394498500798
},
"2013": {
"obs_EconomicCapitalRatio": 2.418773011592713
},
"2014": {
"obs_EconomicCapitalRatio": 0.34705547333565406
},
"2015": {
"obs_EconomicCapitalRatio": 0.1496415958910371
},
"2017": {
"obs_EconomicCapitalRatio": 0.034313836968065024
},
"2018": {
"obs_EconomicCapitalRatio": 0.2007395014120684
},
"2019": {
"obs_EconomicCapitalRatio": 1.7248423350699256
},
"2020": {
"obs_EconomicCapitalRatio": 2.0222246871811493
},
"2021": {
"obs_EconomicCapitalRatio": 1.7169546131208042
},
"2022": {
"obs_EconomicCapitalRatio": 1.409184501044626
},
"2023": {
"obs_EconomicCapitalRatio": 1.0067575579577859
},
"2024": {
"obs_EconomicCapitalRatio": 0.9393913980389242
},
"2025": {
"obs_EconomicCapitalRatio": 0.19652237692856925
}
},
"0001520006": {
"2012": {
"obs_EconomicCapitalRatio": 0.9470797681249444
},
"2013": {
"obs_EconomicCapitalRatio": 1.9244788814525382
},
"2016": {
"obs_EconomicCapitalRatio": 2.0040087088130982
},
"2017": {
"obs_EconomicCapitalRatio": 1.9993097079116238
},
"2018": {
"obs_EconomicCapitalRatio": 0.6634177420636888
},
"2019": {
"obs_EconomicCapitalRatio": 0.6194810789921769
},
"2020": {
"obs_EconomicCapitalRatio": 0.44668747879863485
},
"2021": {
"obs_EconomicCapitalRatio": 1.2699921215496641
},
"2022": {
"obs_EconomicCapitalRatio": 1.602804772379087
},
"2023": {
"obs_EconomicCapitalRatio": 1.1512144949932908
},
"2024": {
"obs_EconomicCapitalRatio": 0.802020194226723
},
"2025": {
"obs_EconomicCapitalRatio": 0.5922210313149365
}
},
"0001533924": {
"2012": {
"obs_EconomicCapitalRatio": 0.2936922093781871
},
"2013": {
"obs_EconomicCapitalRatio": 0.16765376803399537
},
"2014": {
"obs_EconomicCapitalRatio": 0.04148104674310298
},
"2015": {
"obs_EconomicCapitalRatio": 0.014294574848269452
},
"2017": {
"obs_EconomicCapitalRatio": 0.7666617685025752
},
"2018": {
"obs_EconomicCapitalRatio": 0.43398440488170503
},
"2019": {
"obs_EconomicCapitalRatio": 0.3629874718248857
},
"2020": {
"obs_EconomicCapitalRatio": 0.13173229566610925
},
"2021": {
"obs_EconomicCapitalRatio": 0.2448982935406272
},
"2022": {
"obs_EconomicCapitalRatio": 0.6855858956682312
}
},
"0000821483": {
"2013": {
"obs_EconomicCapitalRatio": 0.8770143191561492
},
"2019": {
"obs_EconomicCapitalRatio": 0.522387462239648
},
"2020": {
"obs_EconomicCapitalRatio": 0.35985657262328163
},
"2021": {
"obs_EconomicCapitalRatio": 0.3715328900321343
},
"2022": {
"obs_EconomicCapitalRatio": 0.440295429288903
},
"2023": {
"obs_EconomicCapitalRatio": 0.6787724739559742
},
"2024": {
"obs_EconomicCapitalRatio": 0.27770852172483107
},
"2025": {
"obs_EconomicCapitalRatio": 0.5842610264823181
}
},
"0001433270": {
"2013": {
"obs_EconomicCapitalRatio": 3.3021217221845367
},
"2014": {
"obs_EconomicCapitalRatio": 1.262798878603018
},
"2020": {
"obs_EconomicCapitalRatio": 0.14529332713994025
},
"2021": {
"obs_EconomicCapitalRatio": 0.5220375174138212
},
"2022": {
"obs_EconomicCapitalRatio": 0.9375142876911281
},
"2023": {
"obs_EconomicCapitalRatio": 0.6818427384084431
}
},
"0001442492": {
"2013": {
"obs_EconomicCapitalRatio": 35.20020785559307
},
"2020": {
"obs_EconomicCapitalRatio": 0.42635592393289373
},
"2021": {
"obs_EconomicCapitalRatio": 1.1213836756149944
},
"2022": {
"obs_EconomicCapitalRatio": 1.421772746015358
}
},
"0001539838": {
"2013": {
"obs_EconomicCapitalRatio": 1.7113110444628472
},
"2014": {
"obs_EconomicCapitalRatio": 1.2505467727573834
},
"2015": {
"obs_EconomicCapitalRatio": 1.9950828561860536
},
"2016": {
"obs_EconomicCapitalRatio": 1.8447977876826787
},
"2017": {
"obs_EconomicCapitalRatio": 1.8659359623709604
},
"2018": {
"obs_EconomicCapitalRatio": 0.4831923209877982
},
"2020": {
"obs_EconomicCapitalRatio": 0.4749584102332522
},
"2021": {
"obs_EconomicCapitalRatio": 0.9752604609196898
},
"2022": {
"obs_EconomicCapitalRatio": 1.1395890899415304
},
"2023": {
"obs_EconomicCapitalRatio": 1.2740955436755668
},
"2024": {
"obs_EconomicCapitalRatio": 0.9409821462235323
},
"2025": {
"obs_EconomicCapitalRatio": 0.8520764296617769
}
},
"0000352955": {
"2014": {
"obs_EconomicCapitalRatio": 4.269902394642392
},
"2015": {
"obs_EconomicCapitalRatio": 2.62545989393106
},
"2016": {
"obs_EconomicCapitalRatio": 2.8207938244111013
},
"2017": {
"obs_EconomicCapitalRatio": 2.5057844623427155
},
"2018": {
"obs_EconomicCapitalRatio": 2.5448517610489336
},
"2019": {
"obs_EconomicCapitalRatio": 2.1719049259400305
},
"2020": {
"obs_EconomicCapitalRatio": 2.105472426803545
},
"2022": {
"obs_EconomicCapitalRatio": 2.1993347058936887
},
"2023": {
"obs_EconomicCapitalRatio": 2.6218318942229724
},
"2024": {
"obs_EconomicCapitalRatio": 2.6781138188580442
}
},
"0000867038": {
"2014": {
"obs_EconomicCapitalRatio": 1.7030076345695178
},
"2015": {
"obs_EconomicCapitalRatio": 0.8142187512487539
},
"2016": {
"obs_EconomicCapitalRatio": 1.2798928355727497
},
"2017": {
"obs_EconomicCapitalRatio": 1.6534557300477184
},
"2018": {
"obs_EconomicCapitalRatio": 1.686697299131902
},
"2019": {
"obs_EconomicCapitalRatio": 1.0091198738724425
},
"2020": {
"obs_EconomicCapitalRatio": 1.007475327868618
},
"2021": {
"obs_EconomicCapitalRatio": 1.460670784631865
},
"2022": {
"obs_EconomicCapitalRatio": 1.3570598042688191
},
"2023": {
"obs_EconomicCapitalRatio": 1.0273147290959137
},
"2024": {
"obs_EconomicCapitalRatio": 0.6986749941690207
},
"2025": {
"obs_EconomicCapitalRatio": 1.2684795006294474
}
},
"0001384195": {
"2014": {
"obs_EconomicCapitalRatio": 2.7935207497538386
},
"2017": {
"obs_EconomicCapitalRatio": 3.260683304304125
},
"2018": {
"obs_EconomicCapitalRatio": 0.8717871157280361
},
"2019": {
"obs_EconomicCapitalRatio": 0.24836407229873947
},
"2020": {
"obs_EconomicCapitalRatio": 0.11156624978832962
},
"2021": {
"obs_EconomicCapitalRatio": 0.43208585154504275
},
"2022": {
"obs_EconomicCapitalRatio": 0.4321031030932608
},
"2023": {
"obs_EconomicCapitalRatio": 0.299452931423693
},
"2024": {
"obs_EconomicCapitalRatio": 0.2561536939927693
},
"2025": {
"obs_EconomicCapitalRatio": 0.18141595088328036
}
},
"0001557798": {
"2014": {
"obs_EconomicCapitalRatio": 81.36659543478261
},
"2015": {
"obs_EconomicCapitalRatio": 106.58642326171454
},
"2021": {
"obs_EconomicCapitalRatio": 13.994970282459304
},
"2022": {
"obs_EconomicCapitalRatio": 19.610740952606736
},
"2023": {
"obs_EconomicCapitalRatio": 10.648003032486853
},
"2024": {
"obs_EconomicCapitalRatio": 114.49009047578517
},
"2025": {
"obs_EconomicCapitalRatio": 5.557639850457484
}
},
"0001609253": {
"2021": {
"obs_EconomicCapitalRatio": 1.3000450910053878
},
"2022": {
"obs_EconomicCapitalRatio": 1.1905551390887716
},
"2023": {
"obs_EconomicCapitalRatio": 1.5205301560786586
},
"2024": {
"obs_EconomicCapitalRatio": 1.1075278869188536
},
"2025": {
"obs_EconomicCapitalRatio": 0.8676711048259512
}
},
"0000887396": {
"2015": {
"obs_EconomicCapitalRatio": 7.5469167158582495
},
"2016": {
"obs_EconomicCapitalRatio": 4.728641467143754
},
"2017": {
"obs_EconomicCapitalRatio": 4.705555243086609
},
"2018": {
"obs_EconomicCapitalRatio": 1.7256182501204969
},
"2020": {
"obs_EconomicCapitalRatio": 0.42561044105410556
},
"2021": {
"obs_EconomicCapitalRatio": 4.730321967812571
},
"2022": {
"obs_EconomicCapitalRatio": 4.312126028348963
},
"2023": {
"obs_EconomicCapitalRatio": 3.093947242228942
},
"2024": {
"obs_EconomicCapitalRatio": 2.5873422201106075
}
},
"0001621434": {
"2025": {
"obs_EconomicCapitalRatio": 3.625714735039872
}
},
"0001603793": {
"2016": {
"obs_EconomicCapitalRatio": 62.02209718334779
},
"2017": {
"obs_EconomicCapitalRatio": 26.38965353641164
},
"2018": {
"obs_EconomicCapitalRatio": 6.46660606480617
},
"2019": {
"obs_EconomicCapitalRatio": 1.904405149964235
},
"2020": {
"obs_EconomicCapitalRatio": 6.628717738053919
},
"2021": {
"obs_EconomicCapitalRatio": 7.375837073165626
},
"2022": {
"obs_EconomicCapitalRatio": 3.5119086712685452
},
"2023": {
"obs_EconomicCapitalRatio": 2.0713026350279877
},
"2024": {
"obs_EconomicCapitalRatio": 1.0875911153175313
}
},
"0000066418": {
"2017": {
"obs_EconomicCapitalRatio": 0.9428735275869663
},
"2018": {
"obs_EconomicCapitalRatio": 0.872146100858735
},
"2019": {
"obs_EconomicCapitalRatio": 1.4729561707710481
},
"2020": {
"obs_EconomicCapitalRatio": 1.9620159603246339
},
"2021": {
"obs_EconomicCapitalRatio": 2.911201825397452
},
"2022": {
"obs_EconomicCapitalRatio": 3.7941360733803218
},
"2023": {
"obs_EconomicCapitalRatio": 2.113270389930296
},
"2024": {
"obs_EconomicCapitalRatio": 2.1625168409266204
}
},
"0001658566": {
"2017": {
"obs_EconomicCapitalRatio": 2.103764641316187
},
"2018": {
"obs_EconomicCapitalRatio": 0.9650716780244896
},
"2019": {
"obs_EconomicCapitalRatio": 0.34804906776481853
},
"2020": {
"obs_EconomicCapitalRatio": 0.15272464462038263
},
"2021": {
"obs_EconomicCapitalRatio": 0.6287884588734036
},
"2022": {
"obs_EconomicCapitalRatio": 0.4048299907372291
},
"2023": {
"obs_EconomicCapitalRatio": 0.6019741003262531
},
"2024": {
"obs_EconomicCapitalRatio": 0.908504219311703
},
"2025": {
"obs_EconomicCapitalRatio": 0.9462968566889606
}
},
"0000775057": {
"2018": {
"obs_EconomicCapitalRatio": 0.5324022194316247
},
"2019": {
"obs_EconomicCapitalRatio": 0.5746830462330293
},
"2020": {
"obs_EconomicCapitalRatio": 0.8233784048794714
},
"2021": {
"obs_EconomicCapitalRatio": 0.8386658737226175
},
"2023": {
"obs_EconomicCapitalRatio": 1.2516199651481752
},
"2024": {
"obs_EconomicCapitalRatio": 1.4230958234033888
},
"2025": {
"obs_EconomicCapitalRatio": 1.5103853487640821
}
},
"0001342936": {
"2018": {
"obs_EconomicCapitalRatio": 14.25038000743309
},
"2019": {
"obs_EconomicCapitalRatio": 39.755798636958744
}
},
"0001694617": {
"2018": {
"obs_EconomicCapitalRatio": 0.36848378062358195
},
"2019": {
"obs_EconomicCapitalRatio": 0.2861856164655758
},
"2020": {
"obs_EconomicCapitalRatio": 0.42486852638633293
},
"2021": {
"obs_EconomicCapitalRatio": 0.17944509781222986
},
"2022": {
"obs_EconomicCapitalRatio": 0.22442603153396096
},
"2023": {
"obs_EconomicCapitalRatio": 0.10971240203856718
},
"2024": {
"obs_EconomicCapitalRatio": 0.16478864797169882
}
},
"0001724965": {
"2018": {
"obs_EconomicCapitalRatio": 0.4488687526692816
},
"2019": {
"obs_EconomicCapitalRatio": 0.7800414956053486
},
"2020": {
"obs_EconomicCapitalRatio": 0.2533148307757748
},
"2021": {
"obs_EconomicCapitalRatio": 0.3429328711386661
},
"2022": {
"obs_EconomicCapitalRatio": 0.6299901065914132
}
},
"0001698990": {
"2019": {
"obs_EconomicCapitalRatio": 0.906046116362009
},
"2020": {
"obs_EconomicCapitalRatio": 1.0666331252495318
},
"2021": {
"obs_EconomicCapitalRatio": 2.5519857837890383
},
"2022": {
"obs_EconomicCapitalRatio": 2.36672423127996
},
"2023": {
"obs_EconomicCapitalRatio": 2.0960324049339074
},
"2024": {
"obs_EconomicCapitalRatio": 2.33390093117398
},
"2025": {
"obs_EconomicCapitalRatio": 2.0891764389227143
}
},
"0001726126": {
"2019": {
"obs_EconomicCapitalRatio": 1.2570292015682865
},
"2020": {
"obs_EconomicCapitalRatio": 1.402635236627695
},
"2021": {
"obs_EconomicCapitalRatio": 1.7349965613457763
},
"2022": {
"obs_EconomicCapitalRatio": 1.8645539523920815
},
"2023": {
"obs_EconomicCapitalRatio": 1.3763600589180138
}
},
"0001789832": {
"2020": {
"obs_EconomicCapitalRatio": 0.09003095216224512
},
"2021": {
"obs_EconomicCapitalRatio": 0.21093008381493192
},
"2022": {
"obs_EconomicCapitalRatio": 0.3015049017094018
}
},
"0001792580": {
"2020": {
"obs_EconomicCapitalRatio": 0.2636956428803532
},
"2021": {
"obs_EconomicCapitalRatio": 0.6689153785331254
},
"2022": {
"obs_EconomicCapitalRatio": 1.0184007244743631
}
},
"0001841666": {
"2021": {
"obs_EconomicCapitalRatio": 1.089649784399553
},
"2022": {
"obs_EconomicCapitalRatio": 1.6184082336897867
},
"2023": {
"obs_EconomicCapitalRatio": 1.1366317676359745
},
"2024": {
"obs_EconomicCapitalRatio": 0.6766432105223434
},
"2025": {
"obs_EconomicCapitalRatio": 0.8422065814778147
}
},
"0000105744": {
"2022": {
"obs_EconomicCapitalRatio": 2.390245800436329
},
"2023": {
"obs_EconomicCapitalRatio": 2.1923883721696202
},
"2024": {
"obs_EconomicCapitalRatio": 2.5157620669047924
},
"2025": {
"obs_EconomicCapitalRatio": 1.7405781687823607
}
},
"0001848334": {
"2024": {
"obs_EconomicCapitalRatio": 13.022619167579007
}
},
"0001928446": {
"2022": {
"obs_EconomicCapitalRatio": 1.8619762590509719
},
"2023": {
"obs_EconomicCapitalRatio": 1.174869746622991
},
"2024": {
"obs_EconomicCapitalRatio": 0.9828650207247122
},
"2025": {
"obs_EconomicCapitalRatio": 0.7005596149669109
}
}
}
}