{
"company_details": [
{
"company_id": "0001023458",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001023458.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001023458.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001023458.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001023458_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001023458_main_keyfigs.svg",
"name": "AEI Income Growth FUND XXII LTD Partnership",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001023458.svg",
"report_text": "The relative strengths and weaknesses of AEI Income Growth FUND XXII LTD 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 AEI Income Growth FUND XXII LTD Partnership compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 108% points.The greatest weakness of AEI Income Growth FUND XXII LTD Partnership is the variable Real Estate Investment Property, at Cost, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 239%, being 159% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001023458_2020_AEI_Income_Growth_FUND_XXII_LTD_Partnership.pdf",
"shrinked_graph_json": {
"2011": {
"Real Estate Investments, Net": "-1.08",
"Assets": "-0.259",
"Real Estate Investment Property, at Cost": "-2.94",
"Liabilities, Long-term": "7.60",
"Liabilities": "33.9",
"Stockholders Equity": "55.4",
"ECR before LimitedLiability": "60.8",
"Liabilities, Current": "9.37",
"Other Liabilities": "22.2",
"Lease Income": "8.62",
"Revenues": "-9.13",
"Net Income": "8.44",
"Other Revenues": "-18.2",
"Other Expenses": "13.8",
"Expenses": "18.8",
"Depreciation and Amortization": "-5.27",
"General and Administrative Expense": "8.26",
"Cost of Revenue": "2.22",
"Comprehensive Net Income": "8.63",
"Other Net Income": "-2.06",
"Economic Capital Ratio": "42.8"
},
"2012": {
"Real Estate Investment Property, at Cost": "-38.2",
"Real Estate Investments, Net": "-21.5",
"Assets": "-6.27",
"Other Liabilities": "27.2",
"Liabilities": "41.7",
"Stockholders Equity": "59.0",
"ECR before LimitedLiability": "67.8",
"Liabilities, Current": "11.3",
"Liabilities, Long-term": "10.4",
"Other Assets": "2.79",
"Other Revenues": "-15.1",
"Revenues": "-7.91",
"Net Income": "16.5",
"Lease Income": "6.93",
"Depreciation and Amortization": "-4.85",
"Expenses": "18.5",
"Other Expenses": "13.9",
"General and Administrative Expense": "8.38",
"Other Net Income": "5.71",
"Comprehensive Net Income": "16.6",
"Economic Capital Ratio": "44.3"
},
"2013": {
"Real Estate Investment Property, at Cost": "-76.1",
"Real Estate Investments, Net": "-38.6",
"Assets": "-12.9",
"Other Liabilities": "38.1",
"Liabilities": "55.8",
"Stockholders Equity": "65.4",
"ECR before LimitedLiability": "84.6",
"Liabilities, Long-term": "6.54",
"Liabilities, Current": "21.4",
"Other Assets": "6.14",
"Other Revenues": "-17.7",
"Revenues": "-12.9",
"Net Income": "30.3",
"Lease Income": "4.70",
"Expenses": "17.7",
"General and Administrative Expense": "6.46",
"Other Expenses": "14.4",
"Depreciation and Amortization": "-4.40",
"Comprehensive Net Income": "30.3",
"Other Net Income": "25.5",
"Economic Capital Ratio": "74.2"
},
"2014": {
"Real Estate Investments, Net": "-8.03",
"Assets": "-3.29",
"Real Estate Investment Property, at Cost": "-15.5",
"Liabilities, Current": "16.9",
"Liabilities": "45.6",
"Stockholders Equity": "67.5",
"ECR before LimitedLiability": "80.2",
"Liabilities, Long-term": "10.00",
"Other Liabilities": "28.9",
"Lease Income": "7.47",
"Revenues": "-4.33",
"Net Income": "9.73",
"Other Revenues": "-12.1",
"Cost of Revenue": "1.33",
"Expenses": "16.4",
"General and Administrative Expense": "5.47",
"Other Expenses": "14.9",
"Depreciation and Amortization": "-5.39",
"Comprehensive Net Income": "9.51",
"Other Net Income": "-2.67",
"Economic Capital Ratio": "57.9"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "1.44",
"Real Estate Investments, Net": "-11.9",
"Assets": "-5.71",
"Real Estate Investment Property, at Cost": "-47.9",
"Liabilities, Long-term": "15.9",
"Liabilities": "51.2",
"Stockholders Equity": "68.5",
"ECR before LimitedLiability": "80.7",
"Liabilities, Current": "11.9",
"Other Liabilities": "35.3",
"Depreciation and Amortization": "-5.83",
"Expenses": "12.4",
"Other Net Income": "1.92",
"Net Income": "14.2",
"Cost of Revenue": "1.44",
"Other Expenses": "10.5",
"General and Administrative Expense": "6.31",
"Comprehensive Net Income": "14.6",
"Lease Income": "11.4",
"Other Revenues": "-11.8",
"Economic Capital Ratio": "71.9"
},
"2016": {
"Real Estate Investments, Net": "-14.4",
"Assets": "-5.50",
"Real Estate Investment Property, at Cost": "-66.6",
"Liabilities, Current": "16.0",
"Liabilities": "48.8",
"Stockholders Equity": "62.3",
"ECR before LimitedLiability": "77.1",
"Other Liabilities": "27.4",
"Liabilities, Long-term": "17.0",
"Other Assets": "2.15",
"Lease Income": "12.7",
"Revenues": "4.72",
"Net Income": "20.0",
"Other Revenues": "-8.30",
"Expenses": "11.7",
"General and Administrative Expense": "4.40",
"Depreciation and Amortization": "-5.77",
"Other Expenses": "11.3",
"Comprehensive Net Income": "20.1",
"Other Net Income": "4.02",
"Economic Capital Ratio": "69.5"
},
"2017": {
"Real Estate Investment Property, at Cost": "-201",
"Real Estate Investments, Net": "-17.3",
"Assets": "-6.07",
"Real Estate Investment Property, Accumulated Depreciation": "2.82",
"Liabilities, Current": "9.78",
"Liabilities": "43.1",
"Stockholders Equity": "58.7",
"ECR before LimitedLiability": "67.1",
"Liabilities, Long-term": "15.4",
"Other Liabilities": "26.0",
"Other Expenses": "11.1",
"Expenses": "14.0",
"Lease Income": "13.9",
"Net Income": "18.9",
"Cost of Revenue": "2.77",
"Depreciation and Amortization": "-6.40",
"General and Administrative Expense": "6.53",
"Comprehensive Net Income": "18.4",
"Other Net Income": "2.69",
"Other Revenues": "-11.9",
"Economic Capital Ratio": "56.1"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "2.34",
"Real Estate Investments, Net": "-15.1",
"Assets": "-5.57",
"Real Estate Investment Property, at Cost": "-35.3",
"Liabilities, Long-term": "16.9",
"Liabilities": "43.4",
"Stockholders Equity": "59.2",
"ECR before LimitedLiability": "114",
"Liabilities, Current": "9.50",
"Other Liabilities": "25.4",
"Other Assets": "2.15",
"Expenses": "17.9",
"Other Revenues": "-14.3",
"Net Income": "27.9",
"Other Expenses": "18.8",
"Depreciation and Amortization": "-6.52",
"General and Administrative Expense": "3.56",
"Comprehensive Net Income": "27.9",
"Lease Income": "15.4",
"Other Net Income": "9.01",
"Economic Capital Ratio": "69.8"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "16.2",
"Real Estate Investments, Net": "-15.1",
"Assets": "-10.8",
"Real Estate Investment Property, at Cost": "-55.2",
"Liabilities, Current": "29.0",
"Liabilities": "88.7",
"Stockholders Equity": "53.9",
"ECR before LimitedLiability": "161",
"Liabilities, Long-term": "26.5",
"Other Liabilities": "50.2",
"Other Revenues": "22.2",
"Revenues": "28.8",
"Net Income": "108",
"Lease Income": "6.60",
"General and Administrative Expense": "8.11",
"Expenses": "30.4",
"Cost of Revenue": "8.14",
"Other Expenses": "16.2",
"Other Net Income": "51.2",
"Comprehensive Net Income": "108",
"Economic Capital Ratio": "159"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001023458_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "306",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "784",
"Liabilities, Current": "255",
"Liabilities, Long-term": "0",
"Other Assets": "410",
"Other Compr. Net Income": "0",
"Other Expenses": "202",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "-1,006",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "11,336"
},
"output_variables": {
"Real Estate Investments, Net": "10,329",
"Liabilities": "255",
"Assets": "10,739",
"Revenues": "784",
"Expenses": "508",
"Stockholders Equity": "10,484",
"Net Income": "276",
"Comprehensive Net Income": "276",
"BaseVar": "6,350",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "135%"
}
},
"2012": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "309",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "759",
"Liabilities, Current": "285",
"Liabilities, Long-term": "0",
"Other Assets": "900",
"Other Compr. Net Income": "0",
"Other Expenses": "204",
"Other Liabilities": "0",
"Other Net Income": "589",
"Other Real Estate Investments, Net": "893",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-1,578",
"Real Estate Investment Property, at Cost": "10,573"
},
"output_variables": {
"Real Estate Investments, Net": "9,888",
"Liabilities": "285",
"Assets": "10,788",
"Revenues": "759",
"Expenses": "513",
"Stockholders Equity": "10,503",
"Net Income": "835",
"Comprehensive Net Income": "835",
"BaseVar": "6,765",
"ECR before LimitedLiability": "145%",
"Economic Capital Ratio": "146%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "285",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "666",
"Liabilities, Current": "269",
"Liabilities, Long-term": "0",
"Other Assets": "1,629",
"Other Compr. Net Income": "0",
"Other Expenses": "208",
"Other Liabilities": "0",
"Other Net Income": "1,380",
"Other Real Estate Investments, Net": "550",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-1,439",
"Real Estate Investment Property, at Cost": "9,929"
},
"output_variables": {
"Real Estate Investments, Net": "9,040",
"Liabilities": "269",
"Assets": "10,669",
"Revenues": "666",
"Expenses": "493",
"Stockholders Equity": "10,400",
"Net Income": "1,554",
"Comprehensive Net Income": "1,554",
"BaseVar": "7,145",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "164%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "308",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "714",
"Liabilities, Current": "170",
"Liabilities, Long-term": "0",
"Other Assets": "1,246",
"Other Compr. Net Income": "0",
"Other Expenses": "183",
"Other Liabilities": "0",
"Other Net Income": "145",
"Other Real Estate Investments, Net": "550",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-1,797",
"Real Estate Investment Property, at Cost": "9,929"
},
"output_variables": {
"Real Estate Investments, Net": "8,682",
"Liabilities": "170",
"Assets": "9,928",
"Revenues": "714",
"Expenses": "492",
"Stockholders Equity": "9,758",
"Net Income": "367",
"Comprehensive Net Income": "367",
"BaseVar": "5,941",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "139%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "308",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "724",
"Liabilities, Current": "168",
"Liabilities, Long-term": "0",
"Other Assets": "1,316",
"Other Compr. Net Income": "0",
"Other Expenses": "194",
"Other Liabilities": "0",
"Other Net Income": "305",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,155",
"Real Estate Investment Property, at Cost": "9,929"
},
"output_variables": {
"Real Estate Investments, Net": "7,774",
"Liabilities": "168",
"Assets": "9,089",
"Revenues": "724",
"Expenses": "502",
"Stockholders Equity": "8,921",
"Net Income": "527",
"Comprehensive Net Income": "527",
"BaseVar": "5,640",
"ECR before LimitedLiability": "142%",
"Economic Capital Ratio": "144%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "308",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "741",
"Liabilities, Current": "179",
"Liabilities, Long-term": "0",
"Other Assets": "1,117",
"Other Compr. Net Income": "0",
"Other Expenses": "151",
"Other Liabilities": "0",
"Other Net Income": "305",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,513",
"Real Estate Investment Property, at Cost": "9,932"
},
"output_variables": {
"Real Estate Investments, Net": "7,418",
"Liabilities": "179",
"Assets": "8,536",
"Revenues": "741",
"Expenses": "460",
"Stockholders Equity": "8,356",
"Net Income": "586",
"Comprehensive Net Income": "586",
"BaseVar": "5,352",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "146%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "309",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "755",
"Liabilities, Current": "182",
"Liabilities, Long-term": "0",
"Other Assets": "914",
"Other Compr. Net Income": "0",
"Other Expenses": "149",
"Other Liabilities": "0",
"Other Net Income": "303",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,872",
"Real Estate Investment Property, at Cost": "9,932"
},
"output_variables": {
"Real Estate Investments, Net": "7,060",
"Liabilities": "182",
"Assets": "7,974",
"Revenues": "755",
"Expenses": "458",
"Stockholders Equity": "7,792",
"Net Income": "600",
"Comprehensive Net Income": "600",
"BaseVar": "5,078",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "147%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "309",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "718",
"Liabilities, Current": "196",
"Liabilities, Long-term": "0",
"Other Assets": "851",
"Other Compr. Net Income": "0",
"Other Expenses": "140",
"Other Liabilities": "0",
"Other Net Income": "282",
"Other Real Estate Investments, Net": "1,208",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,582",
"Real Estate Investment Property, at Cost": "8,075"
},
"output_variables": {
"Real Estate Investments, Net": "6,702",
"Liabilities": "196",
"Assets": "7,552",
"Revenues": "718",
"Expenses": "449",
"Stockholders Equity": "7,357",
"Net Income": "552",
"Comprehensive Net Income": "552",
"BaseVar": "4,831",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "145%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "231",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "560",
"Liabilities, Current": "146",
"Liabilities, Long-term": "0",
"Other Assets": "3,725",
"Other Compr. Net Income": "0",
"Other Expenses": "152",
"Other Liabilities": "0",
"Other Net Income": "1,751",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "1,574",
"Real Estate Investment Property, Accumulated Depreciation": "-2,282",
"Real Estate Investment Property, at Cost": "6,671"
},
"output_variables": {
"Real Estate Investments, Net": "4,389",
"Liabilities": "146",
"Assets": "8,115",
"Revenues": "2,134",
"Expenses": "384",
"Stockholders Equity": "7,969",
"Net Income": "3,501",
"Comprehensive Net Income": "3,501",
"BaseVar": "6,948",
"ECR before LimitedLiability": "239%",
"Economic Capital Ratio": "239%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 2.3923739071950156,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001023458.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001023458.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001023458.svg"
},
{
"company_id": "0000931755",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000931755.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000931755.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000931755.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000931755_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000931755_main_keyfigs.svg",
"name": "AEI Income Growth Fund XXI",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000931755.svg",
"report_text": "The relative strengths and weaknesses of AEI Income Growth Fund XXI 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 AEI Income Growth Fund XXI compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 59% points.The greatest weakness of AEI Income Growth Fund XXI is the variable Real Estate Investment Property, at Cost, reducing the Economic Capital Ratio by 85% points.
The company's Economic Capital Ratio, given in the ranking table, is 175%, being 94% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000931755_2020_AEI_Income_Growth_Fund_XXI.pdf",
"shrinked_graph_json": {
"2011": {
"Real Estate Investments, Net": "-4.91",
"Assets": "-1.64",
"Other Real Estate Investments, Net": "-9.04",
"Liabilities, Long-term": "7.79",
"Liabilities": "35.2",
"Stockholders Equity": "56.3",
"ECR before LimitedLiability": "63.2",
"Liabilities, Current": "10.2",
"Other Liabilities": "22.7",
"Lease Income": "10.2",
"Revenues": "-7.76",
"Net Income": "10.3",
"Other Revenues": "-18.5",
"Other Expenses": "7.91",
"Expenses": "19.5",
"Depreciation and Amortization": "1.49",
"General and Administrative Expense": "8.38",
"Cost of Revenue": "2.25",
"Comprehensive Net Income": "10.5",
"Other Net Income": "-2.09",
"Economic Capital Ratio": "45.2"
},
"2012": {
"Real Estate Investments, Net": "-6.75",
"Assets": "-2.69",
"Other Real Estate Investments, Net": "-51.6",
"Other Liabilities": "24.9",
"Liabilities": "38.7",
"Stockholders Equity": "59.0",
"ECR before LimitedLiability": "60.3",
"Liabilities, Current": "11.1",
"Liabilities, Long-term": "9.49",
"Other Revenues": "-14.3",
"Revenues": "-3.64",
"Net Income": "8.02",
"Lease Income": "10.2",
"Depreciation and Amortization": "-5.37",
"Expenses": "16.8",
"Other Expenses": "13.3",
"Cost of Revenue": "1.11",
"General and Administrative Expense": "7.90",
"Other Net Income": "-5.68",
"Comprehensive Net Income": "8.11",
"Economic Capital Ratio": "36.8"
},
"2013": {
"Real Estate Investment Property, at Cost": "8.30",
"Real Estate Investments, Net": "-28.0",
"Assets": "-18.3",
"Other Assets": "3.99",
"Other Real Estate Investments, Net": "-53.5",
"Other Liabilities": "43.4",
"Liabilities": "65.1",
"Stockholders Equity": "68.4",
"ECR before LimitedLiability": "103",
"Liabilities, Long-term": "7.41",
"Liabilities, Current": "26.0",
"Other Revenues": "-18.8",
"Revenues": "-15.2",
"Expenses": "21.7",
"Net Income": "46.8",
"Lease Income": "3.55",
"General and Administrative Expense": "6.90",
"Other Expenses": "16.6",
"Comprehensive Net Income": "46.9",
"Other Net Income": "40.6",
"Economic Capital Ratio": "92.3"
},
"2014": {
"Other Real Estate Investments, Net": "8.02",
"Real Estate Investments, Net": "-31.4",
"Assets": "-18.6",
"Real Estate Investment Property, at Cost": "-64.7",
"Liabilities, Current": "23.8",
"Liabilities": "64.4",
"Stockholders Equity": "71.7",
"ECR before LimitedLiability": "116",
"Liabilities, Long-term": "14.1",
"Other Liabilities": "40.3",
"Other Assets": "4.42",
"Expenses": "23.3",
"Net Income": "47.9",
"Lease Income": "5.49",
"General and Administrative Expense": "6.81",
"Other Expenses": "19.0",
"Depreciation and Amortization": "-3.99",
"Comprehensive Net Income": "47.7",
"Other Net Income": "26.5",
"Other Revenues": "-6.25",
"Economic Capital Ratio": "94.0"
},
"2015": {
"Real Estate Investments, Net": "-10.3",
"Assets": "-6.34",
"Other Real Estate Investments, Net": "2.66",
"Real Estate Investment Property, at Cost": "-33.0",
"Liabilities, Long-term": "16.1",
"Liabilities": "51.1",
"Stockholders Equity": "67.7",
"ECR before LimitedLiability": "82.0",
"Liabilities, Current": "11.6",
"Other Liabilities": "35.0",
"Depreciation and Amortization": "-5.45",
"Expenses": "13.8",
"Other Net Income": "2.27",
"Net Income": "17.1",
"Cost of Revenue": "1.45",
"Other Expenses": "11.4",
"General and Administrative Expense": "6.35",
"Comprehensive Net Income": "17.5",
"Lease Income": "12.5",
"Other Revenues": "-11.6",
"Economic Capital Ratio": "73.2"
},
"2016": {
"Real Estate Investments, Net": "-17.9",
"Assets": "-4.74",
"Real Estate Investment Property, at Cost": "-93.8",
"Liabilities, Current": "16.1",
"Liabilities": "48.1",
"Stockholders Equity": "59.5",
"ECR before LimitedLiability": "76.8",
"Other Liabilities": "26.2",
"Liabilities, Long-term": "17.3",
"Other Assets": "2.69",
"Lease Income": "15.4",
"Revenues": "7.23",
"Net Income": "22.3",
"Other Revenues": "-8.49",
"Expenses": "10.8",
"General and Administrative Expense": "4.50",
"Depreciation and Amortization": "-6.54",
"Other Expenses": "11.0",
"Comprehensive Net Income": "22.5",
"Other Net Income": "4.82",
"Economic Capital Ratio": "69.2"
},
"2017": {
"Real Estate Investment Property, at Cost": "-43.7",
"Real Estate Investments, Net": "-13.7",
"Assets": "-3.65",
"Liabilities, Current": "-4.38",
"Liabilities": "38.7",
"Stockholders Equity": "40.7",
"ECR before LimitedLiability": "72.5",
"Liabilities, Long-term": "17.8",
"Other Liabilities": "28.5",
"Other Assets": "3.68",
"Lease Income": "10.5",
"Revenues": "15.0",
"Net Income": "40.3",
"Other Revenues": "4.67",
"Other Expenses": "13.1",
"Expenses": "14.2",
"Depreciation and Amortization": "-9.72",
"General and Administrative Expense": "7.46",
"Other Net Income": "13.2",
"Comprehensive Net Income": "39.8",
"Economic Capital Ratio": "61.5"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "1.19",
"Real Estate Investments, Net": "-7.83",
"Assets": "-2.64",
"Real Estate Investment Property, at Cost": "-109",
"Liabilities, Long-term": "16.0",
"Liabilities": "39.9",
"Stockholders Equity": "56.7",
"ECR before LimitedLiability": "108",
"Liabilities, Current": "8.87",
"Other Liabilities": "22.6",
"Cost of Revenue": "1.92",
"Expenses": "16.7",
"Other Revenues": "-13.8",
"Net Income": "23.6",
"Other Expenses": "17.6",
"Depreciation and Amortization": "-6.35",
"General and Administrative Expense": "3.45",
"Comprehensive Net Income": "23.6",
"Lease Income": "13.8",
"Other Net Income": "6.72",
"Economic Capital Ratio": "63.9"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "9.05",
"Real Estate Investments, Net": "-23.4",
"Assets": "-12.2",
"Real Estate Investment Property, at Cost": "-85.4",
"Liabilities, Current": "17.2",
"Liabilities": "57.5",
"Stockholders Equity": "58.6",
"ECR before LimitedLiability": "96.7",
"Liabilities, Long-term": "18.1",
"Other Liabilities": "33.2",
"Revenues": "7.68",
"Net Income": "46.4",
"Lease Income": "12.7",
"General and Administrative Expense": "6.66",
"Expenses": "19.5",
"Depreciation and Amortization": "-5.51",
"Cost of Revenue": "6.69",
"Other Expenses": "11.7",
"Other Net Income": "20.6",
"Comprehensive Net Income": "46.7",
"Economic Capital Ratio": "94.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000931755_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,313",
"Liabilities, Current": "351",
"Liabilities, Long-term": "0",
"Other Assets": "1,935",
"Other Compr. Net Income": "0",
"Other Expenses": "758",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "14,591",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "14,591",
"Liabilities": "351",
"Assets": "16,525",
"Revenues": "1,313",
"Expenses": "758",
"Stockholders Equity": "16,175",
"Net Income": "554",
"Comprehensive Net Income": "554",
"BaseVar": "9,805",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "137%"
}
},
"2012": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "491",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,334",
"Liabilities, Current": "347",
"Liabilities, Long-term": "0",
"Other Assets": "2,260",
"Other Compr. Net Income": "0",
"Other Expenses": "277",
"Other Liabilities": "0",
"Other Net Income": "97",
"Other Real Estate Investments, Net": "16,677",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,931",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "13,746",
"Liabilities": "347",
"Assets": "16,006",
"Revenues": "1,334",
"Expenses": "768",
"Stockholders Equity": "15,659",
"Net Income": "663",
"Comprehensive Net Income": "663",
"BaseVar": "9,628",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "139%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "352",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "962",
"Liabilities, Current": "315",
"Liabilities, Long-term": "0",
"Other Assets": "5,554",
"Other Compr. Net Income": "0",
"Other Expenses": "252",
"Other Liabilities": "0",
"Other Net Income": "3,053",
"Other Real Estate Investments, Net": "10,651",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "10,651",
"Liabilities": "315",
"Assets": "16,205",
"Revenues": "962",
"Expenses": "604",
"Stockholders Equity": "15,890",
"Net Income": "3,411",
"Comprehensive Net Income": "3,411",
"BaseVar": "11,308",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "182%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "417",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,105",
"Liabilities, Current": "334",
"Liabilities, Long-term": "0",
"Other Assets": "4,541",
"Other Compr. Net Income": "0",
"Other Expenses": "336",
"Other Liabilities": "74",
"Other Net Income": "2,181",
"Other Real Estate Investments, Net": "-2,674",
"Other Revenues": "534",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "14,133"
},
"output_variables": {
"Real Estate Investments, Net": "11,459",
"Liabilities": "409",
"Assets": "16,000",
"Revenues": "1,639",
"Expenses": "752",
"Stockholders Equity": "15,591",
"Net Income": "3,067",
"Comprehensive Net Income": "3,067",
"BaseVar": "11,222",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "175%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "453",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,182",
"Liabilities, Current": "287",
"Liabilities, Long-term": "0",
"Other Assets": "2,925",
"Other Compr. Net Income": "0",
"Other Expenses": "248",
"Other Liabilities": "63",
"Other Net Income": "491",
"Other Real Estate Investments, Net": "-3,128",
"Other Revenues": "10",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "14,133"
},
"output_variables": {
"Real Estate Investments, Net": "11,006",
"Liabilities": "350",
"Assets": "13,931",
"Revenues": "1,192",
"Expenses": "701",
"Stockholders Equity": "13,581",
"Net Income": "983",
"Comprehensive Net Income": "983",
"BaseVar": "8,714",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "145%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "523",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,306",
"Liabilities, Current": "300",
"Liabilities, Long-term": "0",
"Other Assets": "691",
"Other Compr. Net Income": "0",
"Other Expenses": "265",
"Other Liabilities": "126",
"Other Net Income": "523",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-3,650",
"Real Estate Investment Property, at Cost": "16,024"
},
"output_variables": {
"Real Estate Investments, Net": "12,373",
"Liabilities": "426",
"Assets": "13,064",
"Revenues": "1,306",
"Expenses": "788",
"Stockholders Equity": "12,638",
"Net Income": "1,040",
"Comprehensive Net Income": "1,040",
"BaseVar": "8,472",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "145%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "760",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,197",
"Liabilities, Current": "1,246",
"Liabilities, Long-term": "0",
"Other Assets": "2,193",
"Other Compr. Net Income": "0",
"Other Expenses": "276",
"Other Liabilities": "107",
"Other Net Income": "1,207",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "1,046",
"Real Estate Investment Property, Accumulated Depreciation": "-3,769",
"Real Estate Investment Property, at Cost": "14,806"
},
"output_variables": {
"Real Estate Investments, Net": "11,037",
"Liabilities": "1,352",
"Assets": "13,230",
"Revenues": "2,243",
"Expenses": "1,037",
"Stockholders Equity": "11,878",
"Net Income": "2,413",
"Comprehensive Net Income": "2,413",
"BaseVar": "10,252",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "152%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "470",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,037",
"Liabilities, Current": "305",
"Liabilities, Long-term": "0",
"Other Assets": "997",
"Other Compr. Net Income": "0",
"Other Expenses": "245",
"Other Liabilities": "88",
"Other Net Income": "329",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "7.6",
"Real Estate Investment Property, Accumulated Depreciation": "-4,240",
"Real Estate Investment Property, at Cost": "14,806"
},
"output_variables": {
"Real Estate Investments, Net": "10,566",
"Liabilities": "393",
"Assets": "11,563",
"Revenues": "1,044",
"Expenses": "716",
"Stockholders Equity": "11,170",
"Net Income": "657",
"Comprehensive Net Income": "657",
"BaseVar": "7,357",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "140%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "450",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,001",
"Liabilities, Current": "293",
"Liabilities, Long-term": "0",
"Other Assets": "3,197",
"Other Compr. Net Income": "0",
"Other Expenses": "254",
"Other Liabilities": "49",
"Other Net Income": "1,118",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "821",
"Real Estate Investment Property, Accumulated Depreciation": "-4,254",
"Real Estate Investment Property, at Cost": "12,513"
},
"output_variables": {
"Real Estate Investments, Net": "8,259",
"Liabilities": "342",
"Assets": "11,456",
"Revenues": "1,822",
"Expenses": "704",
"Stockholders Equity": "11,114",
"Net Income": "2,236",
"Comprehensive Net Income": "2,236",
"BaseVar": "8,304",
"ECR before LimitedLiability": "174%",
"Economic Capital Ratio": "175%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 1.746730109141977,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000931755.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000931755.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000931755.svg"
},
{
"company_id": "0000894245",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000894245.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000894245.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000894245.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000894245_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000894245_main_keyfigs.svg",
"name": "AEI NET Lease Income Growth FUND XX Limited Partnership",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000894245.svg",
"report_text": "The relative strengths and weaknesses of AEI NET Lease Income Growth FUND XX Limited 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 AEI NET Lease Income Growth FUND XX Limited Partnership compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 56% points.The greatest weakness of AEI NET Lease Income Growth FUND XX Limited Partnership is the variable Real Estate Investment Property, at Cost, reducing the Economic Capital Ratio by 49% points.
The company's Economic Capital Ratio, given in the ranking table, is 171%, being 90% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000894245_2020_AEI_NET_Lease_Income_Growth_FUND_XX_Limited_Partnership.pdf",
"shrinked_graph_json": {
"2011": {
"Real Estate Investments, Net": "-5.35",
"Assets": "-1.86",
"Other Real Estate Investments, Net": "-9.67",
"Liabilities, Long-term": "7.85",
"Liabilities": "34.4",
"Stockholders Equity": "54.9",
"ECR before LimitedLiability": "63.8",
"Liabilities, Current": "8.58",
"Other Liabilities": "22.9",
"Lease Income": "11.7",
"Revenues": "-6.25",
"Net Income": "12.7",
"Other Revenues": "-18.6",
"Other Expenses": "8.77",
"Expenses": "20.4",
"Depreciation and Amortization": "1.50",
"General and Administrative Expense": "8.43",
"Cost of Revenue": "2.26",
"Comprehensive Net Income": "12.9",
"Other Net Income": "-2.10",
"Economic Capital Ratio": "45.8"
},
"2012": {
"Real Estate Investment Property, at Cost": "-25.0",
"Real Estate Investments, Net": "-6.78",
"Assets": "-1.64",
"Other Liabilities": "24.0",
"Liabilities": "37.1",
"Stockholders Equity": "55.9",
"ECR before LimitedLiability": "58.7",
"Liabilities, Current": "9.66",
"Liabilities, Long-term": "9.53",
"Other Revenues": "-14.4",
"Revenues": "-1.92",
"Net Income": "9.34",
"Lease Income": "12.0",
"Depreciation and Amortization": "-3.88",
"Expenses": "16.2",
"Other Expenses": "11.2",
"Cost of Revenue": "1.13",
"General and Administrative Expense": "7.98",
"Other Net Income": "-5.38",
"Comprehensive Net Income": "9.43",
"Economic Capital Ratio": "35.3"
},
"2013": {
"Real Estate Investment Property, at Cost": "-42.3",
"Real Estate Investments, Net": "-24.5",
"Assets": "-9.33",
"Other Liabilities": "34.0",
"Liabilities": "50.0",
"Stockholders Equity": "62.9",
"ECR before LimitedLiability": "75.0",
"Liabilities, Long-term": "6.02",
"Liabilities, Current": "19.1",
"Other Assets": "3.73",
"Other Revenues": "-16.9",
"Revenues": "-6.57",
"Net Income": "22.4",
"Lease Income": "10.1",
"Expenses": "16.6",
"General and Administrative Expense": "6.15",
"Other Expenses": "12.5",
"Depreciation and Amortization": "-3.11",
"Comprehensive Net Income": "22.5",
"Other Net Income": "12.5",
"Economic Capital Ratio": "64.6"
},
"2014": {
"Real Estate Investments, Net": "-49.0",
"Assets": "-16.0",
"Other Assets": "7.59",
"Real Estate Investment Property, Accumulated Depreciation": "4.38",
"Real Estate Investment Property, at Cost": "-132",
"Liabilities, Current": "21.2",
"Liabilities": "60.9",
"Stockholders Equity": "69.2",
"ECR before LimitedLiability": "111",
"Liabilities, Long-term": "13.7",
"Other Liabilities": "38.9",
"Lease Income": "9.70",
"Revenues": "-4.75",
"Expenses": "22.2",
"Net Income": "44.2",
"Other Revenues": "-14.6",
"General and Administrative Expense": "6.72",
"Other Expenses": "17.0",
"Comprehensive Net Income": "43.9",
"Other Net Income": "27.7",
"Economic Capital Ratio": "88.5"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "4.13",
"Real Estate Investments, Net": "-24.3",
"Assets": "-13.9",
"Real Estate Investment Property, at Cost": "-72.2",
"Liabilities, Long-term": "19.9",
"Liabilities": "63.1",
"Stockholders Equity": "70.6",
"ECR before LimitedLiability": "102",
"Liabilities, Current": "13.1",
"Other Liabilities": "44.1",
"Other Revenues": "-4.16",
"Revenues": "11.1",
"Net Income": "38.0",
"Lease Income": "15.2",
"Depreciation and Amortization": "-3.63",
"Expenses": "15.7",
"Other Expenses": "10.5",
"General and Administrative Expense": "7.27",
"Other Net Income": "12.2",
"Comprehensive Net Income": "38.4",
"Economic Capital Ratio": "93.6"
},
"2016": {
"Real Estate Investments, Net": "-25.1",
"Assets": "-7.51",
"Real Estate Investment Property, at Cost": "-93.5",
"Liabilities, Current": "15.5",
"Liabilities": "51.7",
"Stockholders Equity": "61.2",
"ECR before LimitedLiability": "84.0",
"Other Liabilities": "29.8",
"Liabilities, Long-term": "18.4",
"Other Assets": "4.12",
"Lease Income": "17.5",
"Revenues": "9.17",
"Net Income": "29.2",
"Other Revenues": "-8.69",
"Expenses": "12.8",
"General and Administrative Expense": "4.65",
"Depreciation and Amortization": "-4.33",
"Other Expenses": "10.7",
"Comprehensive Net Income": "29.3",
"Other Net Income": "8.13",
"Economic Capital Ratio": "76.5"
},
"2017": {
"Real Estate Investment Property, at Cost": "-76.8",
"Real Estate Investments, Net": "-31.2",
"Assets": "-8.94",
"Liabilities, Current": "8.30",
"Liabilities": "45.8",
"Stockholders Equity": "57.6",
"ECR before LimitedLiability": "76.1",
"Liabilities, Long-term": "16.8",
"Other Liabilities": "28.4",
"Other Assets": "4.91",
"Lease Income": "17.5",
"Revenues": "6.15",
"Net Income": "30.4",
"Other Revenues": "-11.7",
"Other Expenses": "11.3",
"Expenses": "16.8",
"Depreciation and Amortization": "-4.15",
"General and Administrative Expense": "6.90",
"Other Net Income": "8.20",
"Comprehensive Net Income": "29.8",
"Economic Capital Ratio": "65.1"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "3.40",
"Real Estate Investments, Net": "-16.1",
"Assets": "7.13",
"Other Assets": "17.7",
"Other Real Estate Investments, Net": "7.86",
"Real Estate Investment Property, at Cost": "-32.7",
"Liabilities, Long-term": "38.0",
"Liabilities": "86.3",
"Stockholders Equity": "29.4",
"ECR before LimitedLiability": "232",
"Other Liabilities": "57.1",
"Other Revenues": "43.6",
"Revenues": "52.1",
"Net Income": "164",
"Lease Income": "8.49",
"Expenses": "43.6",
"Other Expenses": "34.2",
"General and Administrative Expense": "5.66",
"Comprehensive Net Income": "164",
"Other Net Income": "77.5",
"Economic Capital Ratio": "188"
},
"2019": {
"Real Estate Investments, Net": "-29.2",
"Assets": "-11.7",
"Real Estate Investment Property, at Cost": "-49.3",
"Liabilities, Current": "17.0",
"Liabilities": "51.4",
"Stockholders Equity": "55.9",
"ECR before LimitedLiability": "92.8",
"Liabilities, Long-term": "17.1",
"Other Liabilities": "26.4",
"Other Assets": "6.01",
"Other Revenues": "-3.53",
"Revenues": "3.58",
"Net Income": "46.9",
"Lease Income": "7.09",
"General and Administrative Expense": "6.38",
"Expenses": "23.7",
"Cost of Revenue": "6.41",
"Other Expenses": "12.6",
"Other Net Income": "21.1",
"Comprehensive Net Income": "47.1",
"Economic Capital Ratio": "90.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000894245_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,345",
"Liabilities, Current": "454",
"Liabilities, Long-term": "0",
"Other Assets": "2,010",
"Other Compr. Net Income": "0",
"Other Expenses": "664",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "13,492",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "13,492",
"Liabilities": "454",
"Assets": "15,502",
"Revenues": "1,345",
"Expenses": "664",
"Stockholders Equity": "15,048",
"Net Income": "681",
"Comprehensive Net Income": "681",
"BaseVar": "9,304",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "138%"
}
},
"2012": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "371",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,381",
"Liabilities, Current": "434",
"Liabilities, Long-term": "0",
"Other Assets": "460",
"Other Compr. Net Income": "0",
"Other Expenses": "412",
"Other Liabilities": "77",
"Other Net Income": "115",
"Other Real Estate Investments, Net": "733",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-3,006",
"Real Estate Investment Property, at Cost": "16,629"
},
"output_variables": {
"Real Estate Investments, Net": "14,356",
"Liabilities": "511",
"Assets": "14,816",
"Revenues": "1,381",
"Expenses": "784",
"Stockholders Equity": "14,305",
"Net Income": "711",
"Comprehensive Net Income": "711",
"BaseVar": "9,168",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "137%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "307",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,196",
"Liabilities, Current": "388",
"Liabilities, Long-term": "0",
"Other Assets": "2,414",
"Other Compr. Net Income": "0",
"Other Expenses": "340",
"Other Liabilities": "72",
"Other Net Income": "1,082",
"Other Real Estate Investments, Net": "1,654",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,489",
"Real Estate Investment Property, at Cost": "12,643"
},
"output_variables": {
"Real Estate Investments, Net": "11,807",
"Liabilities": "460",
"Assets": "14,221",
"Revenues": "1,196",
"Expenses": "647",
"Stockholders Equity": "13,761",
"Net Income": "1,631",
"Comprehensive Net Income": "1,631",
"BaseVar": "9,271",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "154%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "312",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,209",
"Liabilities, Current": "402",
"Liabilities, Long-term": "0",
"Other Assets": "1,830",
"Other Compr. Net Income": "0",
"Other Expenses": "390",
"Other Liabilities": "66",
"Other Net Income": "2,001",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,830",
"Real Estate Investment Property, at Cost": "15,003"
},
"output_variables": {
"Real Estate Investments, Net": "12,173",
"Liabilities": "469",
"Assets": "14,003",
"Revenues": "1,209",
"Expenses": "702",
"Stockholders Equity": "13,535",
"Net Income": "2,508",
"Comprehensive Net Income": "2,508",
"BaseVar": "9,818",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "170%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "342",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,293",
"Liabilities, Current": "362",
"Liabilities, Long-term": "0",
"Other Assets": "3,079",
"Other Compr. Net Income": "0",
"Other Expenses": "403",
"Other Liabilities": "0",
"Other Net Income": "1,036",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "488",
"Real Estate Investment Property, Accumulated Depreciation": "-2,864",
"Real Estate Investment Property, at Cost": "13,111"
},
"output_variables": {
"Real Estate Investments, Net": "10,246",
"Liabilities": "362",
"Assets": "13,325",
"Revenues": "1,781",
"Expenses": "746",
"Stockholders Equity": "12,963",
"Net Income": "2,072",
"Comprehensive Net Income": "2,072",
"BaseVar": "9,195",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "165%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "393",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,376",
"Liabilities, Current": "390",
"Liabilities, Long-term": "0",
"Other Assets": "1,153",
"Other Compr. Net Income": "0",
"Other Expenses": "304",
"Other Liabilities": "0",
"Other Net Income": "682",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "3.4",
"Real Estate Investment Property, Accumulated Depreciation": "-3,286",
"Real Estate Investment Property, at Cost": "14,850"
},
"output_variables": {
"Real Estate Investments, Net": "11,564",
"Liabilities": "390",
"Assets": "12,717",
"Revenues": "1,379",
"Expenses": "697",
"Stockholders Equity": "12,327",
"Net Income": "1,365",
"Comprehensive Net Income": "1,365",
"BaseVar": "8,374",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "153%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "368",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,352",
"Liabilities, Current": "412",
"Liabilities, Long-term": "0",
"Other Assets": "1,032",
"Other Compr. Net Income": "0",
"Other Expenses": "267",
"Other Liabilities": "0",
"Other Net Income": "756",
"Other Real Estate Investments, Net": "899",
"Other Revenues": "39",
"Real Estate Investment Property, Accumulated Depreciation": "-3,131",
"Real Estate Investment Property, at Cost": "13,443"
},
"output_variables": {
"Real Estate Investments, Net": "11,211",
"Liabilities": "412",
"Assets": "12,242",
"Revenues": "1,391",
"Expenses": "635",
"Stockholders Equity": "11,830",
"Net Income": "1,513",
"Comprehensive Net Income": "1,513",
"BaseVar": "8,164",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "156%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "318",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,335",
"Liabilities, Current": "1,592",
"Liabilities, Long-term": "0",
"Other Assets": "6,267",
"Other Compr. Net Income": "0",
"Other Expenses": "242",
"Other Liabilities": "0",
"Other Net Income": "5,188",
"Other Real Estate Investments, Net": "999",
"Other Revenues": "4,414",
"Real Estate Investment Property, Accumulated Depreciation": "-2,422",
"Real Estate Investment Property, at Cost": "11,214"
},
"output_variables": {
"Real Estate Investments, Net": "9,791",
"Liabilities": "1,592",
"Assets": "16,058",
"Revenues": "5,749",
"Expenses": "561",
"Stockholders Equity": "14,465",
"Net Income": "10,376",
"Comprehensive Net Income": "10,376",
"BaseVar": "16,413",
"ECR before LimitedLiability": "263%",
"Economic Capital Ratio": "263%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "346",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "977",
"Liabilities, Current": "330",
"Liabilities, Long-term": "0",
"Other Assets": "3,001",
"Other Compr. Net Income": "0",
"Other Expenses": "241",
"Other Liabilities": "417",
"Other Net Income": "1,523",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "1,134",
"Real Estate Investment Property, Accumulated Depreciation": "-2,797",
"Real Estate Investment Property, at Cost": "14,824"
},
"output_variables": {
"Real Estate Investments, Net": "12,027",
"Liabilities": "746",
"Assets": "15,028",
"Revenues": "2,111",
"Expenses": "588",
"Stockholders Equity": "14,282",
"Net Income": "3,046",
"Comprehensive Net Income": "3,046",
"BaseVar": "10,673",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "171%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 1.7085190353797666,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000894245.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000894245.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000894245.svg"
},
{
"company_id": "0001185198",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001185198.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001185198.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001185198.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001185198_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001185198_main_keyfigs.svg",
"name": "AEI Income Growth FUND 25 LLC",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001185198.svg",
"report_text": "The relative strengths and weaknesses of AEI Income Growth FUND 25 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 AEI Income Growth FUND 25 LLC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 53% points.The greatest weakness of AEI Income Growth FUND 25 LLC 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 131%, being 50% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001185198_2020_AEI_Income_Growth_FUND_25_LLC.pdf",
"shrinked_graph_json": {
"2012": {
"Real Estate Investment Property, at Cost": "-74.5",
"Real Estate Investments, Net": "-19.0",
"Assets": "-6.29",
"Real Estate Investment Property, Accumulated Depreciation": "1.40",
"Other Liabilities": "26.7",
"Liabilities": "41.5",
"Stockholders Equity": "60.0",
"ECR before LimitedLiability": "67.1",
"Liabilities, Current": "11.7",
"Liabilities, Long-term": "10.2",
"Other Assets": "2.44",
"Other Revenues": "-14.8",
"Revenues": "-4.05",
"Net Income": "15.1",
"Lease Income": "10.4",
"Depreciation and Amortization": "-5.14",
"Expenses": "18.9",
"Other Expenses": "14.8",
"General and Administrative Expense": "8.24",
"Comprehensive Net Income": "15.2",
"Economic Capital Ratio": "43.6"
},
"2013": {
"Real Estate Investment Property, at Cost": "-5.98",
"Real Estate Investments, Net": "-4.09",
"Assets": "-1.16",
"Other Liabilities": "28.2",
"Liabilities": "41.3",
"Stockholders Equity": "62.3",
"ECR before LimitedLiability": "57.1",
"Liabilities, Long-term": "4.88",
"Liabilities, Current": "15.7",
"Other Revenues": "-14.9",
"Revenues": "-6.32",
"Net Income": "2.95",
"Lease Income": "8.18",
"Cost of Revenue": "1.04",
"Expenses": "14.1",
"General and Administrative Expense": "5.33",
"Other Expenses": "12.2",
"Depreciation and Amortization": "-4.43",
"Comprehensive Net Income": "3.00",
"Other Net Income": "-5.30",
"Economic Capital Ratio": "46.7"
},
"2014": {
"Real Estate Investments, Net": "-42.6",
"Assets": "-15.7",
"Real Estate Investment Property, at Cost": "-78.7",
"Liabilities, Current": "20.9",
"Liabilities": "58.5",
"Stockholders Equity": "70.2",
"ECR before LimitedLiability": "106",
"Liabilities, Long-term": "13.0",
"Other Liabilities": "37.2",
"Other Assets": "6.05",
"Lease Income": "8.38",
"Revenues": "-5.56",
"Net Income": "38.2",
"Other Revenues": "-14.1",
"Expenses": "22.0",
"General and Administrative Expense": "6.48",
"Other Expenses": "19.0",
"Depreciation and Amortization": "-4.93",
"Comprehensive Net Income": "37.9",
"Other Net Income": "22.4",
"Economic Capital Ratio": "83.9"
},
"2017": {
"Real Estate Investment Property, at Cost": "-67.1",
"Real Estate Investments, Net": "-16.6",
"Assets": "-8.49",
"Real Estate Investment Property, Accumulated Depreciation": "4.12",
"Liabilities, Current": "8.18",
"Liabilities": "45.5",
"Stockholders Equity": "56.7",
"ECR before LimitedLiability": "75.7",
"Liabilities, Long-term": "16.9",
"Other Liabilities": "28.0",
"Lease Income": "11.8",
"Revenues": "6.72",
"Net Income": "30.7",
"Other Revenues": "-5.20",
"Other Expenses": "12.1",
"Expenses": "16.5",
"Depreciation and Amortization": "-5.44",
"General and Administrative Expense": "6.94",
"Other Net Income": "8.34",
"Comprehensive Net Income": "30.2",
"Economic Capital Ratio": "64.7"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "-0.794",
"Real Estate Investments, Net": "3.43",
"Assets": "1.49",
"Real Estate Investment Property, at Cost": "12.5",
"Liabilities, Current": "11.3",
"Liabilities": "38.9",
"Stockholders Equity": "52.8",
"ECR before LimitedLiability": "52.6",
"Liabilities, Long-term": "12.6",
"Other Liabilities": "23.2",
"Other Revenues": "-15.5",
"Revenues": "-1.72",
"Net Income": "1.99",
"Lease Income": "13.0",
"General and Administrative Expense": "5.49",
"Expenses": "5.40",
"Depreciation and Amortization": "-5.58",
"Cost of Revenue": "5.51",
"Other Net Income": "-1.75",
"Comprehensive Net Income": "2.22",
"Economic Capital Ratio": "50.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001185198_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "921",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "2,620",
"Liabilities, Current": "712",
"Liabilities, Long-term": "0",
"Other Assets": "3,325",
"Other Compr. Net Income": "0",
"Other Expenses": "430",
"Other Liabilities": "0",
"Other Net Income": "944",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-5,982",
"Real Estate Investment Property, at Cost": "33,748"
},
"output_variables": {
"Real Estate Investments, Net": "27,766",
"Liabilities": "712",
"Assets": "31,091",
"Revenues": "2,620",
"Expenses": "1,350",
"Stockholders Equity": "30,379",
"Net Income": "2,213",
"Comprehensive Net Income": "2,213",
"BaseVar": "19,145",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "146%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "770",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "2,122",
"Liabilities, Current": "673",
"Liabilities, Long-term": "0",
"Other Assets": "1,632",
"Other Compr. Net Income": "0",
"Other Expenses": "448",
"Other Liabilities": "0",
"Other Net Income": "-1.4",
"Other Real Estate Investments, Net": "4,746",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-5,064",
"Real Estate Investment Property, at Cost": "27,574"
},
"output_variables": {
"Real Estate Investments, Net": "27,256",
"Liabilities": "673",
"Assets": "28,888",
"Revenues": "2,122",
"Expenses": "1,219",
"Stockholders Equity": "28,215",
"Net Income": "901",
"Comprehensive Net Income": "901",
"BaseVar": "16,986",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "136%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "854",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "2,290",
"Liabilities, Current": "692",
"Liabilities, Long-term": "0",
"Other Assets": "4,183",
"Other Compr. Net Income": "0",
"Other Expenses": "460",
"Other Liabilities": "100",
"Other Net Income": "3,465",
"Other Real Estate Investments, Net": "1,776",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-5,496",
"Real Estate Investment Property, at Cost": "28,427"
},
"output_variables": {
"Real Estate Investments, Net": "24,708",
"Liabilities": "792",
"Assets": "28,891",
"Revenues": "2,290",
"Expenses": "1,315",
"Stockholders Equity": "28,099",
"Net Income": "4,440",
"Comprehensive Net Income": "4,440",
"BaseVar": "19,507",
"ECR before LimitedLiability": "164%",
"Economic Capital Ratio": "165%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "915",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "2,248",
"Liabilities, Current": "891",
"Liabilities, Long-term": "0",
"Other Assets": "6,082",
"Other Compr. Net Income": "0",
"Other Expenses": "480",
"Other Liabilities": "60",
"Other Net Income": "1,618",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "765",
"Real Estate Investment Property, Accumulated Depreciation": "-8,177",
"Real Estate Investment Property, at Cost": "27,879"
},
"output_variables": {
"Real Estate Investments, Net": "19,702",
"Liabilities": "951",
"Assets": "25,784",
"Revenues": "3,013",
"Expenses": "1,395",
"Stockholders Equity": "24,833",
"Net Income": "3,237",
"Comprehensive Net Income": "3,237",
"BaseVar": "17,344",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "155%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "854",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,966",
"Liabilities, Current": "565",
"Liabilities, Long-term": "0",
"Other Assets": "3,757",
"Other Compr. Net Income": "0",
"Other Expenses": "1,356",
"Other Liabilities": "33",
"Other Net Income": "133",
"Other Real Estate Investments, Net": "516",
"Other Revenues": "377",
"Real Estate Investment Property, Accumulated Depreciation": "-7,934",
"Real Estate Investment Property, at Cost": "25,113"
},
"output_variables": {
"Real Estate Investments, Net": "17,695",
"Liabilities": "597",
"Assets": "21,451",
"Revenues": "2,343",
"Expenses": "2,210",
"Stockholders Equity": "20,854",
"Net Income": "266",
"Comprehensive Net Income": "266",
"BaseVar": "14,117",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "131%"
}
}
},
"top_rated": true,
"trend": null,
"value": 1.3060707897096275,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001185198.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001185198.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001185198.svg"
},
{
"company_id": "0000946155",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000946155.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000946155.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000946155.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000946155_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000946155_main_keyfigs.svg",
"name": "TIAA REAL Estate Account",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000946155.svg",
"report_text": "The relative strengths and weaknesses of TIAA REAL Estate Account 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 TIAA REAL Estate Account compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 45% points.The greatest weakness of TIAA REAL Estate Account is the variable Revenues, reducing the Economic Capital Ratio by 16% points.
The company's Economic Capital Ratio, given in the ranking table, is 124%, being 43% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000946155_2020_TIAA_REAL_Estate_Account.pdf",
"shrinked_graph_json": {
"2018": {
"Real Estate Investments, Net": "-2.71",
"Assets": "6.20",
"Real Estate Investment Property, at Cost": "-2.66",
"Liabilities, Long-term": "12.3",
"Liabilities": "22.5",
"Stockholders Equity": "44.7",
"ECR before LimitedLiability": "89.4",
"Liabilities, Current": "11.1",
"Other Assets": "18.3",
"Other Revenues": "-3.76",
"Revenues": "-9.83",
"Net Income": "16.9",
"Lease Income": "-5.97",
"Cost of Revenue": "1.60",
"Expenses": "20.2",
"Other Expenses": "13.7",
"Depreciation and Amortization": "2.76",
"General and Administrative Expense": "2.88",
"Comprehensive Net Income": "16.9",
"Other Net Income": "5.76",
"Economic Capital Ratio": "45.4"
},
"2019": {
"Liabilities, Current": "13.5",
"Liabilities": "24.3",
"Assets": "4.79",
"Stockholders Equity": "45.3",
"ECR before LimitedLiability": "45.7",
"Liabilities, Long-term": "-4.60",
"Other Liabilities": "16.9",
"Other Assets": "14.7",
"Real Estate Investment Property, at Cost": "-2.44",
"Other Revenues": "-8.72",
"Revenues": "-15.6",
"Net Income": "8.98",
"Lease Income": "-6.63",
"General and Administrative Expense": "4.64",
"Expenses": "18.6",
"Depreciation and Amortization": "3.08",
"Cost of Revenue": "4.65",
"Other Expenses": "6.95",
"Other Net Income": "4.65",
"Comprehensive Net Income": "9.16",
"Economic Capital Ratio": "43.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000946155_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "28,818,200",
"Other Compr. Net Income": "0",
"Other Expenses": "714,200",
"Other Liabilities": "2,975,600",
"Other Net Income": "812,600",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "1,083,200",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "2,975,600",
"Assets": "28,818,200",
"Revenues": "1,083,200",
"Expenses": "714,200",
"Stockholders Equity": "25,842,600",
"Net Income": "1,181,600",
"Comprehensive Net Income": "1,181,600",
"BaseVar": "17,619,500",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "121%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "2,365,000",
"Other Assets": "30,209,900",
"Other Compr. Net Income": "0",
"Other Expenses": "739,500",
"Other Liabilities": "537,000",
"Other Net Income": "1,063,000",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "1,103,500",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "2,902,000",
"Assets": "30,209,900",
"Revenues": "1,103,500",
"Expenses": "739,500",
"Stockholders Equity": "27,307,900",
"Net Income": "1,427,000",
"Comprehensive Net Income": "1,427,000",
"BaseVar": "18,473,910",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "124%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 1.2371542231426111,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000946155.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000946155.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000946155.svg"
},
{
"company_id": "0000096869",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000096869.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000096869.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000096869.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000096869_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000096869_main_keyfigs.svg",
"name": "Tejon Ranch CO",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000096869.svg",
"report_text": "The relative strengths and weaknesses of Tejon Ranch 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 Tejon Ranch CO compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 27% points.The greatest weakness of Tejon Ranch CO is the variable Liabilities, Long-term, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 104%, being 24% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000096869_2020_Tejon_Ranch_CO.pdf",
"shrinked_graph_json": {
"2012": {
"Real Estate Investment Property, at Cost": "-1.92",
"Real Estate Investments, Net": "-2.35",
"Assets": "2.95",
"Other Real Estate Investments, Net": "-1.14",
"Other Liabilities": "22.2",
"Liabilities": "33.9",
"Stockholders Equity": "43.2",
"Comprehensive Net Income": "0.919",
"ECR before LimitedLiability": "45.1",
"Liabilities, Current": "11.9",
"Liabilities, Long-term": "5.83",
"Other Assets": "10.9",
"Other Revenues": "15.1",
"Revenues": "5.27",
"Lease Income": "-10.7",
"Cost of Revenue": "1.22",
"Depreciation and Amortization": "2.19",
"Other Expenses": "-11.7",
"Other Net Income": "-5.27",
"General and Administrative Expense": "8.59",
"Economic Capital Ratio": "21.6"
},
"2013": {
"Real Estate Investment Property, at Cost": "-1.86",
"Real Estate Investments, Net": "-2.41",
"Assets": "3.36",
"Other Liabilities": "27.4",
"Liabilities": "37.3",
"Stockholders Equity": "46.7",
"ECR before LimitedLiability": "44.0",
"Liabilities, Long-term": "-1.26",
"Liabilities, Current": "16.6",
"Other Assets": "11.4",
"Other Revenues": "11.8",
"Revenues": "2.02",
"Net Income": "-2.37",
"Lease Income": "-10.4",
"Expenses": "-1.69",
"General and Administrative Expense": "5.92",
"Other Expenses": "-11.3",
"Depreciation and Amortization": "2.11",
"Comprehensive Net Income": "-1.64",
"Other Net Income": "-2.73",
"Economic Capital Ratio": "33.6"
},
"2014": {
"Other Real Estate Investments, Net": "-2.33",
"Real Estate Investments, Net": "-7.53",
"Assets": "7.47",
"Other Assets": "26.1",
"Real Estate Investment Property, Accumulated Depreciation": "2.08",
"Real Estate Investment Property, at Cost": "-7.20",
"Liabilities, Current": "9.58",
"Liabilities": "13.1",
"Stockholders Equity": "24.4",
"ECR before LimitedLiability": "34.0",
"Liabilities, Long-term": "-21.6",
"Other Liabilities": "18.3",
"Expenses": "5.82",
"Net Income": "2.81",
"General and Administrative Expense": "4.52",
"Depreciation and Amortization": "1.75",
"Comprehensive Net Income": "1.92",
"Lease Income": "-8.31",
"Other Net Income": "-2.96",
"Other Revenues": "7.68",
"Economic Capital Ratio": "11.7"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "2.16",
"Real Estate Investments, Net": "-8.40",
"Assets": "6.86",
"Other Real Estate Investments, Net": "-3.40",
"Real Estate Investment Property, at Cost": "-7.32",
"Liabilities, Long-term": "-16.5",
"Liabilities": "17.4",
"Stockholders Equity": "27.0",
"ECR before LimitedLiability": "31.5",
"Liabilities, Current": "7.39",
"Other Liabilities": "21.6",
"Other Assets": "29.8",
"Other Revenues": "8.57",
"Revenues": "2.51",
"Comprehensive Net Income": "1.71",
"Lease Income": "-6.45",
"Depreciation and Amortization": "1.96",
"Other Expenses": "-7.18",
"Other Net Income": "-2.48",
"General and Administrative Expense": "5.04",
"Economic Capital Ratio": "22.7"
},
"2016": {
"Other Real Estate Investments, Net": "-2.68",
"Real Estate Investments, Net": "-8.79",
"Assets": "5.19",
"Other Assets": "26.7",
"Real Estate Investment Property, at Cost": "-8.59",
"Real Estate Investment Property, Accumulated Depreciation": "2.71",
"Liabilities, Current": "7.83",
"Liabilities": "13.1",
"Stockholders Equity": "20.2",
"ECR before LimitedLiability": "24.5",
"Other Liabilities": "15.6",
"Liabilities, Long-term": "-13.5",
"Lease Income": "-6.48",
"Revenues": "2.94",
"Net Income": "3.17",
"Other Revenues": "9.01",
"Comprehensive Net Income": "3.41",
"General and Administrative Expense": "3.39",
"Depreciation and Amortization": "2.36",
"Other Expenses": "-6.44",
"Economic Capital Ratio": "16.9"
},
"2017": {
"Real Estate Investment Property, at Cost": "-6.48",
"Real Estate Investments, Net": "-6.74",
"Assets": "8.56",
"Other Real Estate Investments, Net": "-2.17",
"Real Estate Investment Property, Accumulated Depreciation": "2.04",
"Liabilities, Current": "6.51",
"Liabilities": "11.7",
"Revenues": "-4.00",
"Expenses": "7.45",
"Stockholders Equity": "27.7",
"ECR before LimitedLiability": "21.1",
"Liabilities, Long-term": "-12.6",
"Other Liabilities": "15.0",
"Other Assets": "28.8",
"Lease Income": "-6.87",
"Other Revenues": "2.73",
"Cost of Revenue": "2.08",
"Depreciation and Amortization": "2.31",
"General and Administrative Expense": "4.88",
"Economic Capital Ratio": "10.0",
"Other Net Income": "-3.42"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "2.22",
"Real Estate Investments, Net": "-6.66",
"Assets": "7.97",
"Other Assets": "28.2",
"Other Real Estate Investments, Net": "-2.11",
"Real Estate Investment Property, at Cost": "-6.54",
"Liabilities, Long-term": "-9.45",
"Liabilities": "13.3",
"Stockholders Equity": "28.3",
"ECR before LimitedLiability": "70.6",
"Liabilities, Current": "5.72",
"Other Liabilities": "15.3",
"Expenses": "10.3",
"Net Income": "10.0",
"Other Expenses": "3.63",
"Depreciation and Amortization": "2.65",
"General and Administrative Expense": "2.77",
"Other Revenues": "3.61",
"Comprehensive Net Income": "10.1",
"Lease Income": "-5.79",
"Economic Capital Ratio": "26.6"
},
"2019": {
"Real Estate Investments, Net": "-6.50",
"Assets": "6.11",
"Real Estate Investment Property, at Cost": "-7.22",
"Liabilities, Current": "8.55",
"Liabilities": "15.5",
"Stockholders Equity": "26.9",
"ECR before LimitedLiability": "26.4",
"Liabilities, Long-term": "-11.3",
"Other Liabilities": "16.2",
"Other Assets": "24.8",
"Revenues": "-6.91",
"Net Income": "2.66",
"Lease Income": "-6.68",
"General and Administrative Expense": "4.60",
"Expenses": "6.78",
"Depreciation and Amortization": "3.06",
"Cost of Revenue": "4.62",
"Other Expenses": "-5.64",
"Other Net Income": "2.46",
"Comprehensive Net Income": "2.51",
"Economic Capital Ratio": "24.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000096869_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "7,213",
"Liabilities, Long-term": "6,720",
"Other Assets": "327,856",
"Other Compr. Net Income": "-204",
"Other Expenses": "46,684",
"Other Liabilities": "5,664",
"Other Net Income": "3,878",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "47,089",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "19,597",
"Assets": "327,856",
"Revenues": "47,089",
"Expenses": "46,684",
"Stockholders Equity": "308,259",
"Net Income": "4,283",
"Comprehensive Net Income": "4,167",
"BaseVar": "238,311",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "124%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "8,774",
"Liabilities, Long-term": "10,977",
"Other Assets": "342,879",
"Other Compr. Net Income": "1,847",
"Other Expenses": "46,248",
"Other Liabilities": "2,941",
"Other Net Income": "5,013",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "45,338",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "22,692",
"Assets": "342,879",
"Revenues": "45,338",
"Expenses": "46,248",
"Stockholders Equity": "320,187",
"Net Income": "4,103",
"Comprehensive Net Income": "5,156",
"BaseVar": "247,760",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "123%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "16,082",
"Liabilities, Long-term": "88,017",
"Other Assets": "432,115",
"Other Compr. Net Income": "-3,662",
"Other Expenses": "51,823",
"Other Liabilities": "3,683",
"Other Net Income": "6,333",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "51,252",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "107,782",
"Assets": "432,115",
"Revenues": "51,252",
"Expenses": "51,823",
"Stockholders Equity": "324,333",
"Net Income": "5,762",
"Comprehensive Net Income": "3,675",
"BaseVar": "344,575",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "93%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "10,321",
"Liabilities, Long-term": "86,474",
"Other Assets": "431,919",
"Other Compr. Net Income": "35",
"Other Expenses": "55,468",
"Other Liabilities": "3,816",
"Other Net Income": "7,233",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "51,147",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "100,611",
"Assets": "431,919",
"Revenues": "51,147",
"Expenses": "55,468",
"Stockholders Equity": "331,308",
"Net Income": "2,912",
"Comprehensive Net Income": "2,932",
"BaseVar": "341,428",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "95%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "18,685",
"Liabilities, Long-term": "82,887",
"Other Assets": "439,701",
"Other Compr. Net Income": "706",
"Other Expenses": "53,819",
"Other Liabilities": "3,662",
"Other Net Income": "8,757",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "45,577",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "105,234",
"Assets": "439,701",
"Revenues": "45,577",
"Expenses": "53,819",
"Stockholders Equity": "334,467",
"Net Income": "515",
"Comprehensive Net Income": "917",
"BaseVar": "344,314",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "93%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "10,477",
"Liabilities, Long-term": "77,507",
"Other Assets": "518,199",
"Other Compr. Net Income": "999",
"Other Expenses": "42,078",
"Other Liabilities": "3,405",
"Other Net Income": "4,842",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "35,657",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "91,389",
"Assets": "518,199",
"Revenues": "35,657",
"Expenses": "42,078",
"Stockholders Equity": "426,810",
"Net Income": "-1,579",
"Comprehensive Net Income": "-1,010",
"BaseVar": "359,954",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "101%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "16,493",
"Liabilities, Long-term": "74,478",
"Other Assets": "529,048",
"Other Compr. Net Income": "427",
"Other Expenses": "46,503",
"Other Liabilities": "3,405",
"Other Net Income": "5,119",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "45,619",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "94,376",
"Assets": "529,048",
"Revenues": "45,619",
"Expenses": "46,503",
"Stockholders Equity": "434,672",
"Net Income": "4,235",
"Comprehensive Net Income": "4,478",
"BaseVar": "376,173",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "102%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "15,136",
"Liabilities, Long-term": "72,931",
"Other Assets": "539,422",
"Other Compr. Net Income": "-1,913",
"Other Expenses": "54,934",
"Other Liabilities": "5,731",
"Other Net Income": "15,990",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "49,523",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "93,798",
"Assets": "539,422",
"Revenues": "49,523",
"Expenses": "54,934",
"Stockholders Equity": "445,624",
"Net Income": "10,579",
"Comprehensive Net Income": "9,489",
"BaseVar": "397,368",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "104%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 1.0444262186643385,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000096869.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000096869.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000096869.svg"
},
{
"company_id": "0001713863",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001713863.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001713863.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001713863_main_keyfigs.svg",
"name": "Rafael Holdings Inc",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001713863.svg",
"report_text": "The relative strengths and weaknesses of Rafael 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 Rafael Holdings Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Rafael Holdings Inc is the variable Revenues, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 103%, being 23% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001713863_2020_Rafael_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "1.88",
"Real Estate Investments, Net": "-5.56",
"Assets": "12.0",
"Other Assets": "38.9",
"Other Real Estate Investments, Net": "-1.78",
"Real Estate Investment Property, at Cost": "-5.47",
"Liabilities, Long-term": "11.6",
"Liabilities": "31.7",
"Stockholders Equity": "54.0",
"ECR before LimitedLiability": "76.9",
"Liabilities, Current": "9.49",
"Other Liabilities": "17.3",
"Other Revenues": "-6.48",
"Revenues": "-10.5",
"Net Income": "-12.3",
"Lease Income": "-3.86",
"Expenses": "-2.06",
"Other Expenses": "3.21",
"General and Administrative Expense": "-6.97",
"Comprehensive Net Income": "-12.2",
"Economic Capital Ratio": "32.9"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "1.97",
"Real Estate Investments, Net": "-6.21",
"Assets": "10.8",
"Real Estate Investment Property, at Cost": "-6.91",
"Liabilities, Current": "9.61",
"Liabilities": "17.4",
"Stockholders Equity": "36.9",
"ECR before LimitedLiability": "25.4",
"Liabilities, Long-term": "8.13",
"Other Liabilities": "1.39",
"Other Assets": "33.5",
"Other Revenues": "-10.6",
"Revenues": "-15.0",
"Net Income": "-7.09",
"Lease Income": "-4.10",
"General and Administrative Expense": "-7.17",
"Expenses": "8.38",
"Cost of Revenue": "4.17",
"Other Expenses": "10.4",
"Comprehensive Net Income": "-6.54",
"Economic Capital Ratio": "23.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001713863_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "1,698",
"General and Administrative Expense": "5,519",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,275",
"Liabilities, Current": "891",
"Liabilities, Long-term": "188",
"Other Assets": "116,920",
"Other Compr. Net Income": "0",
"Other Expenses": "9,432",
"Other Liabilities": "276",
"Other Net Income": "202",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "3,096",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "1,355",
"Assets": "116,920",
"Revenues": "4,371",
"Expenses": "16,649",
"Stockholders Equity": "115,565",
"Net Income": "-12,076",
"Comprehensive Net Income": "-12,076",
"BaseVar": "73,144",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "109%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "1,779",
"General and Administrative Expense": "8,821",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,452",
"Liabilities, Current": "1,427",
"Liabilities, Long-term": "292",
"Other Assets": "142,143",
"Other Compr. Net Income": "471",
"Other Expenses": "101",
"Other Liabilities": "15,660",
"Other Net Income": "846",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "3,479",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "17,379",
"Assets": "142,143",
"Revenues": "4,931",
"Expenses": "10,701",
"Stockholders Equity": "124,764",
"Net Income": "-4,924",
"Comprehensive Net Income": "-4,656",
"BaseVar": "90,947",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "103%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 1.034283526272672,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001713863.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001713863.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001713863.svg"
},
{
"company_id": "0001326321",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001326321.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001326321.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001326321.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001326321_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001326321_main_keyfigs.svg",
"name": "AEI Income Growth Fund 26 LLC",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001326321.svg",
"report_text": "The relative strengths and weaknesses of AEI Income Growth Fund 26 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 AEI Income Growth Fund 26 LLC compared to the market average is the variable Real Estate Investment Property, at Cost, increasing the Economic Capital Ratio by 74% points.The greatest weakness of AEI Income Growth Fund 26 LLC is the variable Net Income, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 93%, being 13% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001326321_2020_AEI_Income_Growth_Fund_26_LLC.pdf",
"shrinked_graph_json": {
"2012": {
"Real Estate Investment Property, at Cost": "-94.0",
"Real Estate Investments, Net": "-20.1",
"Assets": "-4.64",
"Other Liabilities": "24.9",
"Liabilities": "40.2",
"Stockholders Equity": "58.9",
"ECR before LimitedLiability": "64.1",
"Liabilities, Current": "12.4",
"Liabilities, Long-term": "9.95",
"Other Assets": "2.22",
"Other Revenues": "-14.7",
"Revenues": "-3.33",
"Net Income": "12.6",
"Lease Income": "10.9",
"Depreciation and Amortization": "-5.64",
"Expenses": "17.8",
"Other Expenses": "14.2",
"General and Administrative Expense": "8.15",
"Other Net Income": "-2.16",
"Comprehensive Net Income": "12.7",
"Economic Capital Ratio": "40.7"
},
"2013": {
"Real Estate Investment Property, at Cost": "-478",
"Real Estate Investments, Net": "-38.8",
"Assets": "-8.28",
"Other Liabilities": "32.4",
"Liabilities": "48.9",
"Stockholders Equity": "63.8",
"ECR before LimitedLiability": "71.3",
"Liabilities, Long-term": "5.77",
"Liabilities, Current": "19.9",
"Other Assets": "4.32",
"Other Revenues": "-16.5",
"Revenues": "-3.83",
"Net Income": "17.1",
"Lease Income": "12.3",
"Expenses": "15.6",
"General and Administrative Expense": "5.98",
"Other Expenses": "14.6",
"Depreciation and Amortization": "-6.12",
"Comprehensive Net Income": "17.2",
"Other Net Income": "5.35",
"Economic Capital Ratio": "60.9"
},
"2014": {
"Real Estate Investments, Net": "-50.3",
"Assets": "-17.7",
"Other Assets": "10.0",
"Real Estate Investment Property, Accumulated Depreciation": "4.87",
"Real Estate Investment Property, at Cost": "-105",
"Liabilities, Current": "21.2",
"Liabilities": "67.7",
"Stockholders Equity": "67.3",
"ECR before LimitedLiability": "127",
"Liabilities, Long-term": "15.5",
"Other Liabilities": "44.2",
"Lease Income": "7.68",
"Revenues": "-7.91",
"Expenses": "26.2",
"Net Income": "63.6",
"Other Revenues": "-15.6",
"General and Administrative Expense": "7.24",
"Other Expenses": "21.9",
"Comprehensive Net Income": "63.3",
"Other Net Income": "46.7",
"Economic Capital Ratio": "105"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "1.67",
"Real Estate Investments, Net": "-13.5",
"Assets": "-6.68",
"Real Estate Investment Property, at Cost": "-40.0",
"Liabilities, Long-term": "17.5",
"Liabilities": "55.6",
"Stockholders Equity": "67.6",
"ECR before LimitedLiability": "84.8",
"Liabilities, Current": "13.3",
"Other Liabilities": "38.6",
"Other Assets": "1.95",
"Depreciation and Amortization": "-4.53",
"Expenses": "8.02",
"Other Net Income": "12.1",
"Net Income": "18.5",
"Other Expenses": "4.08",
"General and Administrative Expense": "6.87",
"Comprehensive Net Income": "18.9",
"Lease Income": "11.1",
"Other Revenues": "-12.8",
"Economic Capital Ratio": "76.0"
},
"2016": {
"Real Estate Investments, Net": "-4.77",
"Assets": "-1.33",
"Real Estate Investment Property, at Cost": "-18.9",
"Liabilities, Current": "16.0",
"Liabilities": "43.3",
"Stockholders Equity": "57.8",
"ECR before LimitedLiability": "68.5",
"Other Liabilities": "21.9",
"Liabilities, Long-term": "15.8",
"Lease Income": "11.5",
"Revenues": "3.79",
"Net Income": "14.6",
"Other Revenues": "-7.98",
"Cost of Revenue": "1.64",
"Expenses": "9.92",
"General and Administrative Expense": "4.24",
"Depreciation and Amortization": "-5.33",
"Other Expenses": "9.32",
"Comprehensive Net Income": "14.8",
"Other Net Income": "1.12",
"Economic Capital Ratio": "61.0"
},
"2017": {
"Real Estate Investment Property, at Cost": "-2.26",
"Real Estate Investments, Net": "-0.277",
"Stockholders Equity": "54.2",
"ECR before LimitedLiability": "54.7",
"Liabilities, Current": "9.46",
"Liabilities": "35.9",
"Liabilities, Long-term": "13.6",
"Other Liabilities": "19.6",
"Lease Income": "9.67",
"Revenues": "-1.04",
"Net Income": "9.65",
"Other Revenues": "-11.1",
"Other Expenses": "9.50",
"Expenses": "12.2",
"Cost of Revenue": "2.56",
"Depreciation and Amortization": "-5.88",
"General and Administrative Expense": "6.05",
"Other Net Income": "-1.68",
"Comprehensive Net Income": "9.17",
"Other Compr. Net Income": "-0.508",
"Economic Capital Ratio": "43.7"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "-5.75",
"Real Estate Investments, Net": "38.8",
"Assets": "9.43",
"Other Assets": "-7.60",
"Real Estate Investment Property, at Cost": "98.2",
"Liabilities, Long-term": "11.9",
"Liabilities": "29.6",
"Stockholders Equity": "44.3",
"ECR before LimitedLiability": "70.0",
"Liabilities, Current": "8.00",
"Other Liabilities": "15.5",
"Other Revenues": "-13.1",
"Revenues": "-1.74",
"Net Income": "-12.3",
"Lease Income": "10.4",
"Depreciation and Amortization": "-5.30",
"Comprehensive Net Income": "-12.3",
"General and Administrative Expense": "3.13",
"Cost of Revenue": "1.74",
"Other Net Income": "-11.3",
"Economic Capital Ratio": "26.0"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "-7.05",
"Real Estate Investments, Net": "29.1",
"Assets": "6.70",
"Real Estate Investment Property, at Cost": "74.2",
"Liabilities, Current": "10.4",
"Liabilities": "30.7",
"Stockholders Equity": "39.2",
"ECR before LimitedLiability": "15.4",
"Liabilities, Long-term": "9.59",
"Other Liabilities": "16.0",
"Other Assets": "-8.30",
"General and Administrative Expense": "5.12",
"Expenses": "-9.80",
"Net Income": "-33.8",
"Other Revenues": "-9.84",
"Cost of Revenue": "5.14",
"Other Expenses": "-17.0",
"Comprehensive Net Income": "-33.5",
"Lease Income": "6.33",
"Other Net Income": "-18.9",
"Economic Capital Ratio": "13.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001326321_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "431",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,177",
"Liabilities, Current": "250",
"Liabilities, Long-term": "0",
"Other Assets": "311",
"Other Compr. Net Income": "0",
"Other Expenses": "211",
"Other Liabilities": "87",
"Other Net Income": "289",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,220",
"Real Estate Investment Property, at Cost": "15,446"
},
"output_variables": {
"Real Estate Investments, Net": "13,226",
"Liabilities": "338",
"Assets": "13,537",
"Revenues": "1,177",
"Expenses": "642",
"Stockholders Equity": "13,200",
"Net Income": "825",
"Comprehensive Net Income": "825",
"BaseVar": "8,329",
"ECR before LimitedLiability": "141%",
"Economic Capital Ratio": "143%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "438",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,208",
"Liabilities, Current": "246",
"Liabilities, Long-term": "0",
"Other Assets": "306",
"Other Compr. Net Income": "0",
"Other Expenses": "170",
"Other Liabilities": "81",
"Other Net Income": "601",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,658",
"Real Estate Investment Property, at Cost": "15,446"
},
"output_variables": {
"Real Estate Investments, Net": "12,788",
"Liabilities": "327",
"Assets": "13,094",
"Revenues": "1,208",
"Expenses": "608",
"Stockholders Equity": "12,767",
"Net Income": "1,200",
"Comprehensive Net Income": "1,200",
"BaseVar": "8,305",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "150%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "410",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,143",
"Liabilities, Current": "589",
"Liabilities, Long-term": "0",
"Other Assets": "2,671",
"Other Compr. Net Income": "0",
"Other Expenses": "220",
"Other Liabilities": "75",
"Other Net Income": "3,130",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,385",
"Real Estate Investment Property, at Cost": "13,684"
},
"output_variables": {
"Real Estate Investments, Net": "11,299",
"Liabilities": "664",
"Assets": "13,970",
"Revenues": "1,143",
"Expenses": "630",
"Stockholders Equity": "13,306",
"Net Income": "3,643",
"Comprehensive Net Income": "3,643",
"BaseVar": "10,553",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "186%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "379",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,043",
"Liabilities, Current": "248",
"Liabilities, Long-term": "0",
"Other Assets": "2,354",
"Other Compr. Net Income": "0",
"Other Expenses": "694",
"Other Liabilities": "0",
"Other Net Income": "1,011",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,612",
"Real Estate Investment Property, at Cost": "13,235"
},
"output_variables": {
"Real Estate Investments, Net": "10,623",
"Liabilities": "248",
"Assets": "12,976",
"Revenues": "1,043",
"Expenses": "1,073",
"Stockholders Equity": "12,729",
"Net Income": "981",
"Comprehensive Net Income": "981",
"BaseVar": "8,676",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "148%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "444",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,052",
"Liabilities, Current": "191",
"Liabilities, Long-term": "0",
"Other Assets": "604",
"Other Compr. Net Income": "0",
"Other Expenses": "308",
"Other Liabilities": "259",
"Other Net Income": "303",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "2.2",
"Real Estate Investment Property, Accumulated Depreciation": "-3,064",
"Real Estate Investment Property, at Cost": "15,054"
},
"output_variables": {
"Real Estate Investments, Net": "11,991",
"Liabilities": "450",
"Assets": "12,594",
"Revenues": "1,054",
"Expenses": "751",
"Stockholders Equity": "12,144",
"Net Income": "606",
"Comprehensive Net Income": "606",
"BaseVar": "7,914",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "137%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "453",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "944",
"Liabilities, Current": "221",
"Liabilities, Long-term": "0",
"Other Assets": "491",
"Other Compr. Net Income": "0",
"Other Expenses": "264",
"Other Liabilities": "229",
"Other Net Income": "231",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-3,524",
"Real Estate Investment Property, at Cost": "15,139"
},
"output_variables": {
"Real Estate Investments, Net": "11,614",
"Liabilities": "450",
"Assets": "12,106",
"Revenues": "944",
"Expenses": "717",
"Stockholders Equity": "11,656",
"Net Income": "458",
"Comprehensive Net Income": "458",
"BaseVar": "7,526",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "134%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "460",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "962",
"Liabilities, Current": "215",
"Liabilities, Long-term": "0",
"Other Assets": "460",
"Other Compr. Net Income": "0",
"Other Expenses": "1,120",
"Other Liabilities": "200",
"Other Net Income": "-612",
"Other Real Estate Investments, Net": "806",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-3,560",
"Real Estate Investment Property, at Cost": "13,070"
},
"output_variables": {
"Real Estate Investments, Net": "10,315",
"Liabilities": "415",
"Assets": "10,776",
"Revenues": "962",
"Expenses": "1,581",
"Stockholders Equity": "10,360",
"Net Income": "-1,231",
"Comprehensive Net Income": "-1,231",
"BaseVar": "7,677",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "102%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "390",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "723",
"Liabilities, Current": "163",
"Liabilities, Long-term": "0",
"Other Assets": "1,331",
"Other Compr. Net Income": "0",
"Other Expenses": "1,551",
"Other Liabilities": "170",
"Other Net Income": "-769",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "449",
"Real Estate Investment Property, Accumulated Depreciation": "-3,234",
"Real Estate Investment Property, at Cost": "11,450"
},
"output_variables": {
"Real Estate Investments, Net": "8,216",
"Liabilities": "333",
"Assets": "9,547",
"Revenues": "1,172",
"Expenses": "1,941",
"Stockholders Equity": "9,214",
"Net Income": "-1,538",
"Comprehensive Net Income": "-1,538",
"BaseVar": "7,502",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "93%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 0.9343216353443292,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001326321.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001326321.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001326321.svg"
},
{
"company_id": "0001476150",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001476150.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001476150.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001476150.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001476150_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001476150_main_keyfigs.svg",
"name": "Terreno Realty Corp",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001476150.svg",
"report_text": "The relative strengths and weaknesses of Terreno Realty 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 Terreno Realty Corp compared to the market average is the variable Real Estate Investment Property, at Cost, increasing the Economic Capital Ratio by 33% points.The greatest weakness of Terreno Realty Corp 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 92%, being 11% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001476150_2020_Terreno_Realty_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Real Estate Investment Property, Accumulated Depreciation": "1.03",
"Real Estate Investments, Net": "42.7",
"Assets": "6.76",
"Other Real Estate Investments, Net": "-5.03",
"Real Estate Investment Property, at Cost": "49.1",
"Liabilities, Long-term": "3.80",
"Liabilities": "-12.2",
"Stockholders Equity": "2.06",
"Economic Capital Ratio": "-17.8",
"Liabilities, Current": "7.26",
"Other Liabilities": "-29.2",
"Other Assets": "-13.1",
"Lease Income": "-5.88",
"Revenues": "-18.7",
"Other Revenues": "-12.5",
"Other Expenses": "12.5",
"Expenses": "13.3",
"Depreciation and Amortization": "-1.24",
"General and Administrative Expense": "3.38",
"Cost of Revenue": "-1.38",
"Other Net Income": "5.52"
},
"2012": {
"Real Estate Investment Property, at Cost": "46.2",
"Real Estate Investments, Net": "43.0",
"Assets": "6.65",
"Other Real Estate Investments, Net": "-4.70",
"Real Estate Investment Property, Accumulated Depreciation": "1.25",
"Other Liabilities": "-30.1",
"Liabilities": "-11.3",
"Revenues": "-16.2",
"Expenses": "12.5",
"Stockholders Equity": "2.72",
"ECR before LimitedLiability": "-3.62",
"Liabilities, Current": "7.64",
"Liabilities, Long-term": "4.57",
"Other Assets": "-12.4",
"Other Revenues": "-9.53",
"Lease Income": "-6.46",
"Other Expenses": "11.7",
"Cost of Revenue": "-1.70",
"General and Administrative Expense": "3.68",
"Economic Capital Ratio": "-27.1",
"Other Net Income": "3.65"
},
"2013": {
"Real Estate Investment Property, at Cost": "55.2",
"Real Estate Investments, Net": "45.7",
"Assets": "8.71",
"Other Real Estate Investments, Net": "-3.91",
"Stockholders Equity": "16.0",
"ECR before LimitedLiability": "6.23",
"Other Assets": "-10.6",
"Other Revenues": "-10.8",
"Revenues": "-18.1",
"Net Income": "-1.80",
"Lease Income": "-6.66",
"Cost of Revenue": "-1.93",
"Expenses": "9.71",
"General and Administrative Expense": "2.10",
"Other Expenses": "10.7",
"Liabilities, Long-term": "2.68",
"Liabilities, Current": "11.3",
"Other Liabilities": "-16.8",
"Comprehensive Net Income": "-1.76",
"Other Net Income": "5.28",
"Economic Capital Ratio": "-4.19"
},
"2014": {
"Other Real Estate Investments, Net": "-2.13",
"Real Estate Investments, Net": "26.0",
"Assets": "11.5",
"Other Assets": "-5.92",
"Real Estate Investment Property, at Cost": "31.1",
"Liabilities, Current": "10.8",
"Liabilities": "3.35",
"Stockholders Equity": "21.9",
"ECR before LimitedLiability": "27.8",
"Liabilities, Long-term": "5.27",
"Other Liabilities": "-16.6",
"Lease Income": "-6.85",
"Revenues": "-15.7",
"Expenses": "13.0",
"Net Income": "2.06",
"Other Revenues": "-8.43",
"General and Administrative Expense": "2.59",
"Other Expenses": "12.9",
"Comprehensive Net Income": "1.90",
"Other Net Income": "3.65",
"Economic Capital Ratio": "5.51"
},
"2015": {
"Real Estate Investments, Net": "37.1",
"Assets": "8.31",
"Other Assets": "-9.86",
"Other Real Estate Investments, Net": "-3.85",
"Real Estate Investment Property, at Cost": "49.4",
"Liabilities, Long-term": "7.78",
"Liabilities": "3.05",
"Stockholders Equity": "15.9",
"ECR before LimitedLiability": "18.1",
"Other Liabilities": "-5.56",
"Other Revenues": "-7.90",
"Revenues": "-13.4",
"Comprehensive Net Income": "2.14",
"Lease Income": "-5.28",
"Depreciation and Amortization": "-2.38",
"Expenses": "8.23",
"Cost of Revenue": "-2.01",
"Other Expenses": "10.0",
"General and Administrative Expense": "2.59",
"Other Net Income": "6.58",
"Economic Capital Ratio": "9.28"
},
"2016": {
"Other Real Estate Investments, Net": "-3.07",
"Real Estate Investments, Net": "36.5",
"Assets": "6.07",
"Real Estate Investment Property, at Cost": "48.8",
"Stockholders Equity": "10.0",
"ECR before LimitedLiability": "12.3",
"Other Assets": "-10.9",
"Lease Income": "-5.40",
"Revenues": "-11.0",
"Net Income": "4.05",
"Other Revenues": "-5.44",
"Cost of Revenue": "-1.93",
"Expenses": "7.57",
"General and Administrative Expense": "0.962",
"Depreciation and Amortization": "-1.44",
"Other Expenses": "9.97",
"Other Liabilities": "-9.50",
"Liabilities, Long-term": "8.07",
"Comprehensive Net Income": "4.14",
"Other Net Income": "7.15",
"Economic Capital Ratio": "4.77"
},
"2017": {
"Real Estate Investment Property, at Cost": "48.2",
"Real Estate Investments, Net": "32.8",
"Assets": "6.45",
"Other Assets": "-9.72",
"Other Real Estate Investments, Net": "-2.91",
"Liabilities, Current": "-9.14",
"Liabilities": "-4.89",
"Stockholders Equity": "9.02",
"ECR before LimitedLiability": "6.14",
"Liabilities, Long-term": "7.53",
"Other Liabilities": "-4.64",
"Lease Income": "-5.97",
"Revenues": "-14.3",
"Expenses": "10.6",
"Net Income": "5.19",
"Other Revenues": "-7.96",
"Other Expenses": "10.3",
"General and Administrative Expense": "2.67",
"Other Net Income": "7.94",
"Comprehensive Net Income": "4.83",
"Economic Capital Ratio": "-4.91"
},
"2018": {
"Real Estate Investments, Net": "28.8",
"Assets": "7.46",
"Other Real Estate Investments, Net": "-2.66",
"Real Estate Investment Property, at Cost": "40.9",
"Stockholders Equity": "14.4",
"ECR before LimitedLiability": "58.6",
"Other Assets": "-8.19",
"Other Revenues": "2.23",
"Revenues": "-2.72",
"Net Income": "12.4",
"Lease Income": "-5.03",
"Cost of Revenue": "-1.79",
"Expenses": "13.9",
"Other Expenses": "15.6",
"Depreciation and Amortization": "-0.861",
"Liabilities, Long-term": "8.76",
"Liabilities, Current": "-7.38",
"Other Liabilities": "-3.55",
"Comprehensive Net Income": "12.4",
"Other Net Income": "1.14",
"Economic Capital Ratio": "14.5"
},
"2019": {
"Real Estate Investments, Net": "28.1",
"Assets": "7.71",
"Real Estate Investment Property, at Cost": "32.9",
"Liabilities, Current": "-9.73",
"Liabilities": "1.30",
"Stockholders Equity": "16.5",
"ECR before LimitedLiability": "13.7",
"Liabilities, Long-term": "7.21",
"Other Liabilities": "2.32",
"Other Assets": "-7.83",
"Other Revenues": "-14.1",
"Revenues": "-7.19",
"Net Income": "3.18",
"Lease Income": "6.24",
"General and Administrative Expense": "2.21",
"Expenses": "12.2",
"Cost of Revenue": "3.83",
"Other Expenses": "6.86",
"Other Net Income": "-2.46",
"Comprehensive Net Income": "3.36",
"Economic Capital Ratio": "11.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001476150_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Cost of Revenue": "6,330",
"Depreciation and Amortization": "4,899",
"General and Administrative Expense": "5,407",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "9,528",
"Other Compr. Net Income": "0",
"Other Expenses": "1,981",
"Other Liabilities": "108,038",
"Other Net Income": "14,888",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-7,063",
"Real Estate Investment Property, at Cost": "264,584"
},
"output_variables": {
"Real Estate Investments, Net": "257,521",
"Liabilities": "108,038",
"Assets": "267,049",
"Revenues": "0",
"Expenses": "18,617",
"Stockholders Equity": "159,011",
"Net Income": "-3,729",
"Comprehensive Net Income": "-3,729",
"BaseVar": "209,657",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "74%"
}
},
"2012": {
"input_variables": {
"Cost of Revenue": "8,986",
"Depreciation and Amortization": "9,133",
"General and Administrative Expense": "6,403",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "15,618",
"Other Compr. Net Income": "0",
"Other Expenses": "2,238",
"Other Liabilities": "190,044",
"Other Net Income": "30,825",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-15,648",
"Real Estate Investment Property, at Cost": "445,348"
},
"output_variables": {
"Real Estate Investments, Net": "429,700",
"Liabilities": "190,044",
"Assets": "445,318",
"Revenues": "0",
"Expenses": "26,760",
"Stockholders Equity": "255,274",
"Net Income": "4,065",
"Comprehensive Net Income": "4,065",
"BaseVar": "355,687",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "75%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "12,771",
"Depreciation and Amortization": "12,481",
"General and Administrative Expense": "8,423",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "20,588",
"Other Compr. Net Income": "0",
"Other Expenses": "3,298",
"Other Liabilities": "206,489",
"Other Net Income": "43,614",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-27,103",
"Real Estate Investment Property, at Cost": "651,839"
},
"output_variables": {
"Real Estate Investments, Net": "624,736",
"Liabilities": "206,489",
"Assets": "645,324",
"Revenues": "0",
"Expenses": "36,973",
"Stockholders Equity": "438,835",
"Net Income": "6,641",
"Comprehensive Net Income": "6,641",
"BaseVar": "479,094",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "85%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "19,161",
"Depreciation and Amortization": "19,170",
"General and Administrative Expense": "9,496",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "214,624",
"Other Compr. Net Income": "-147",
"Other Expenses": "3,740",
"Other Liabilities": "329,730",
"Other Net Income": "62,285",
"Other Real Estate Investments, Net": "6,315",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-45,446",
"Real Estate Investment Property, at Cost": "901,273"
},
"output_variables": {
"Real Estate Investments, Net": "862,142",
"Liabilities": "329,730",
"Assets": "1,076,766",
"Revenues": "0",
"Expenses": "51,567",
"Stockholders Equity": "747,036",
"Net Income": "10,718",
"Comprehensive Net Income": "10,634",
"BaseVar": "778,487",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "87%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "26,655",
"Depreciation and Amortization": "36,026",
"General and Administrative Expense": "14,846",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "99,023",
"Liabilities, Long-term": "0",
"Other Assets": "44,880",
"Other Compr. Net Income": "-649",
"Other Expenses": "4,713",
"Other Liabilities": "320,033",
"Other Net Income": "96,841",
"Other Real Estate Investments, Net": "4,979",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-77,641",
"Real Estate Investment Property, at Cost": "1,179,920"
},
"output_variables": {
"Real Estate Investments, Net": "1,107,258",
"Liabilities": "419,056",
"Assets": "1,152,138",
"Revenues": "0",
"Expenses": "82,240",
"Stockholders Equity": "733,082",
"Net Income": "14,601",
"Comprehensive Net Income": "14,231",
"BaseVar": "904,219",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "81%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "30,325",
"Depreciation and Amortization": "34,399",
"General and Administrative Expense": "19,319",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "148,594",
"Liabilities, Long-term": "0",
"Other Assets": "45,300",
"Other Compr. Net Income": "-102",
"Other Expenses": "3,129",
"Other Liabilities": "318,582",
"Other Net Income": "102,290",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-109,357",
"Real Estate Investment Property, at Cost": "1,343,038"
},
"output_variables": {
"Real Estate Investments, Net": "1,233,681",
"Liabilities": "467,176",
"Assets": "1,278,981",
"Revenues": "0",
"Expenses": "87,172",
"Stockholders Equity": "811,805",
"Net Income": "15,118",
"Comprehensive Net Income": "15,060",
"BaseVar": "998,191",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "81%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "35,874",
"Depreciation and Amortization": "37,870",
"General and Administrative Expense": "19,681",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "247,955",
"Liabilities, Long-term": "0",
"Other Assets": "70,755",
"Other Compr. Net Income": "-148",
"Other Expenses": "10",
"Other Liabilities": "292,422",
"Other Net Income": "146,530",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-139,814",
"Real Estate Investment Property, at Cost": "1,636,930"
},
"output_variables": {
"Real Estate Investments, Net": "1,497,116",
"Liabilities": "540,377",
"Assets": "1,567,871",
"Revenues": "0",
"Expenses": "93,435",
"Stockholders Equity": "1,027,494",
"Net Income": "53,095",
"Comprehensive Net Income": "53,011",
"BaseVar": "1,212,599",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "86%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "39,988",
"Depreciation and Amortization": "40,816",
"General and Administrative Expense": "21,503",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "248,263",
"Liabilities, Long-term": "0",
"Other Assets": "120,500",
"Other Compr. Net Income": "285",
"Other Expenses": "124",
"Other Liabilities": "300,444",
"Other Net Income": "14,063",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "151,657",
"Real Estate Investment Property, Accumulated Depreciation": "-169,772",
"Real Estate Investment Property, at Cost": "1,845,776"
},
"output_variables": {
"Real Estate Investments, Net": "1,676,004",
"Liabilities": "548,707",
"Assets": "1,796,504",
"Revenues": "151,657",
"Expenses": "102,431",
"Stockholders Equity": "1,247,797",
"Net Income": "63,289",
"Comprehensive Net Income": "63,451",
"BaseVar": "1,349,773",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "90%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "44,015",
"General and Administrative Expense": "23,924",
"Goodwill and Intangible Assets": "0",
"Lease Income": "171,022",
"Liabilities, Current": "347,674",
"Liabilities, Long-term": "0",
"Other Assets": "162,549",
"Other Compr. Net Income": "324",
"Other Expenses": "44,246",
"Other Liabilities": "243,667",
"Other Net Income": "-3,321",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-208,279",
"Real Estate Investment Property, at Cost": "2,154,194"
},
"output_variables": {
"Real Estate Investments, Net": "1,945,915",
"Liabilities": "591,341",
"Assets": "2,108,464",
"Revenues": "171,022",
"Expenses": "112,185",
"Stockholders Equity": "1,517,123",
"Net Income": "55,516",
"Comprehensive Net Income": "55,701",
"BaseVar": "1,539,225",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "92%"
}
}
},
"top_rated": true,
"trend": 5.0,
"value": 0.9174472993331851,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001476150.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001476150.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001476150.svg"
},
{
"company_id": "0001555074",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001555074.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001555074.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001555074.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001555074_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001555074_main_keyfigs.svg",
"name": "Altisource Asset Management Corp",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001555074.svg",
"report_text": "The relative strengths and weaknesses of Altisource Asset Management 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 Altisource Asset Management Corp compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Altisource Asset Management Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 49% points.
The company's Economic Capital Ratio, given in the ranking table, is 89%, being 8.3% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001555074_2020_Altisource_Asset_Management_Corp.pdf",
"shrinked_graph_json": {
"2013": {
"Real Estate Investment Property, at Cost": "-6.92",
"Real Estate Investments, Net": "-8.45",
"Assets": "8.26",
"Other Real Estate Investments, Net": "-3.67",
"Real Estate Investment Property, Accumulated Depreciation": "1.93",
"Other Liabilities": "-27.3",
"Liabilities": "-8.68",
"Revenues": "-9.74",
"Expenses": "13.4",
"Stockholders Equity": "6.66",
"ECR before LimitedLiability": "-2.84",
"Liabilities, Long-term": "2.34",
"Liabilities, Current": "10.1",
"Other Assets": "28.8",
"Other Revenues": "-3.59",
"Lease Income": "-6.09",
"General and Administrative Expense": "2.02",
"Other Expenses": "9.30",
"Depreciation and Amortization": "1.27",
"Economic Capital Ratio": "-13.3",
"Other Net Income": "-3.45"
},
"2014": {
"Other Real Estate Investments, Net": "3.26",
"Real Estate Investments, Net": "-4.66",
"Assets": "4.33",
"Other Assets": "11.5",
"Real Estate Investment Property, Accumulated Depreciation": "2.55",
"Real Estate Investment Property, at Cost": "-8.79",
"Liabilities, Current": "10.9",
"Liabilities": "-6.81",
"Stockholders Equity": "2.97",
"ECR before LimitedLiability": "20.2",
"Liabilities, Long-term": "5.26",
"Other Liabilities": "-32.0",
"Lease Income": "-7.10",
"Revenues": "2.25",
"Net Income": "11.3",
"Other Revenues": "9.30",
"Expenses": "13.3",
"General and Administrative Expense": "3.15",
"Other Expenses": "8.70",
"Comprehensive Net Income": "11.1",
"Other Net Income": "-4.26",
"Economic Capital Ratio": "-2.11"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "3.83",
"Real Estate Investments, Net": "-5.35",
"Assets": "4.48",
"Other Assets": "13.0",
"Other Real Estate Investments, Net": "6.91",
"Real Estate Investment Property, at Cost": "-12.1",
"Liabilities, Long-term": "7.65",
"Liabilities": "-5.07",
"Stockholders Equity": "1.97",
"Economic Capital Ratio": "-7.81",
"Liabilities, Current": "7.61",
"Other Liabilities": "-24.0",
"Other Revenues": "3.53",
"Revenues": "-2.17",
"Net Income": "-2.02",
"Lease Income": "-5.54",
"Expenses": "4.78",
"Cost of Revenue": "-2.11",
"Other Expenses": "2.37",
"General and Administrative Expense": "3.08",
"Other Net Income": "-4.45"
},
"2016": {
"Other Real Estate Investments, Net": "-3.66",
"Real Estate Investments, Net": "-11.3",
"Liabilities": "34.4",
"Stockholders Equity": "18.4",
"ECR before LimitedLiability": "26.1",
"Real Estate Investment Property, at Cost": "-11.0",
"Real Estate Investment Property, Accumulated Depreciation": "3.93",
"Liabilities, Current": "17.0",
"Other Liabilities": "9.63",
"Liabilities, Long-term": "14.3",
"Lease Income": "-9.64",
"Revenues": "30.3",
"Net Income": "-8.38",
"Other Revenues": "39.8",
"Expenses": "-43.6",
"General and Administrative Expense": "-7.31",
"Depreciation and Amortization": "3.46",
"Other Expenses": "-41.4",
"Other Assets": "17.8",
"Comprehensive Net Income": "-8.21",
"Economic Capital Ratio": "18.5"
},
"2017": {
"Real Estate Investment Property, at Cost": "-11.8",
"Real Estate Investments, Net": "-12.2",
"Assets": "-4.08",
"Other Assets": "18.7",
"Other Real Estate Investments, Net": "-4.24",
"Real Estate Investment Property, Accumulated Depreciation": "4.28",
"Liabilities, Current": "12.2",
"Liabilities": "28.7",
"Stockholders Equity": "12.1",
"ECR before LimitedLiability": "10.9",
"Liabilities, Long-term": "12.6",
"Other Liabilities": "8.44",
"Lease Income": "-10.4",
"Revenues": "24.8",
"Net Income": "-18.8",
"Other Revenues": "35.1",
"Other Expenses": "-51.9",
"Expenses": "-45.2",
"Depreciation and Amortization": "3.44",
"Other Net Income": "-4.55",
"Comprehensive Net Income": "-17.2",
"Economic Capital Ratio": "-0.119"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "7.64",
"Real Estate Investments, Net": "-18.0",
"Assets": "-7.68",
"Other Assets": "31.1",
"Other Real Estate Investments, Net": "-6.28",
"Real Estate Investment Property, at Cost": "-17.7",
"Liabilities, Long-term": "12.9",
"Liabilities": "30.0",
"Stockholders Equity": "10.5",
"ECR before LimitedLiability": "39.7",
"Liabilities, Current": "11.6",
"Other Liabilities": "7.13",
"Other Revenues": "39.1",
"Revenues": "29.0",
"Net Income": "-21.1",
"Lease Income": "-8.16",
"Expenses": "-36.2",
"Other Expenses": "-34.9",
"General and Administrative Expense": "-7.17",
"Comprehensive Net Income": "-21.1",
"Other Net Income": "-12.0",
"Economic Capital Ratio": "-4.41"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "4.99",
"Real Estate Investments, Net": "-13.3",
"Assets": "-7.25",
"Real Estate Investment Property, at Cost": "-14.6",
"Liabilities": "25.1",
"ECR before LimitedLiability": "10.7",
"Liabilities, Long-term": "3.46",
"Other Liabilities": "21.5",
"Other Assets": "14.0",
"Other Revenues": "21.1",
"Revenues": "12.2",
"Net Income": "-8.64",
"Lease Income": "-9.45",
"General and Administrative Expense": "-5.22",
"Expenses": "-41.8",
"Depreciation and Amortization": "4.28",
"Cost of Revenue": "6.47",
"Other Expenses": "-49.5",
"Other Net Income": "14.8",
"Comprehensive Net Income": "-8.40",
"Economic Capital Ratio": "8.30"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001555074_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Cost of Revenue": "767",
"Depreciation and Amortization": "25",
"General and Administrative Expense": "18,449",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "1,369,202",
"Other Compr. Net Income": "0",
"Other Expenses": "18,753",
"Other Liabilities": "612,137",
"Other Net Income": "687",
"Other Real Estate Investments, Net": "35,902",
"Other Revenues": "71,610",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "35,902",
"Liabilities": "612,137",
"Assets": "1,405,104",
"Revenues": "71,610",
"Expenses": "37,994",
"Stockholders Equity": "792,967",
"Net Income": "34,303",
"Comprehensive Net Income": "34,303",
"BaseVar": "1,081,413",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "76%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "26,018",
"Depreciation and Amortization": "1,067",
"General and Administrative Expense": "19,891",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "2,228,321",
"Other Compr. Net Income": "0",
"Other Expenses": "133,197",
"Other Liabilities": "1,361,977",
"Other Net Income": "5,407",
"Other Real Estate Investments, Net": "532,377",
"Other Revenues": "423,298",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "532,377",
"Liabilities": "1,361,977",
"Assets": "2,760,698",
"Revenues": "423,298",
"Expenses": "180,173",
"Stockholders Equity": "1,398,721",
"Net Income": "248,532",
"Comprehensive Net Income": "248,532",
"BaseVar": "2,463,197",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "79%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "66,266",
"Depreciation and Amortization": "7,472",
"General and Administrative Expense": "32,896",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "1,789,907",
"Other Compr. Net Income": "0",
"Other Expenses": "190,353",
"Other Liabilities": "1,311,865",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "735,869",
"Other Revenues": "248,099",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "735,869",
"Liabilities": "1,311,865",
"Assets": "2,525,776",
"Revenues": "248,099",
"Expenses": "296,987",
"Stockholders Equity": "1,213,911",
"Net Income": "-48,888",
"Comprehensive Net Income": "-48,888",
"BaseVar": "2,278,577",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "64%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "4,772",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "65,748",
"Other Compr. Net Income": "0",
"Other Expenses": "21,248",
"Other Liabilities": "8,687",
"Other Net Income": "1,094",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "19,991",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "8,687",
"Assets": "65,748",
"Revenues": "19,991",
"Expenses": "26,020",
"Stockholders Equity": "57,061",
"Net Income": "-4,935",
"Comprehensive Net Income": "-4,935",
"BaseVar": "68,307",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "95%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3,320",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "60,387",
"Other Compr. Net Income": "1,332",
"Other Expenses": "22,895",
"Other Liabilities": "7,736",
"Other Net Income": "1,086",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "18,160",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "7,736",
"Assets": "60,387",
"Revenues": "18,160",
"Expenses": "26,215",
"Stockholders Equity": "52,651",
"Net Income": "-6,969",
"Comprehensive Net Income": "-6,210",
"BaseVar": "64,945",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "91%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3,609",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "49,367",
"Other Compr. Net Income": "0",
"Other Expenses": "19,300",
"Other Liabilities": "6,771",
"Other Net Income": "-3,893",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "15,926",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "6,771",
"Assets": "49,367",
"Revenues": "15,926",
"Expenses": "22,909",
"Stockholders Equity": "42,596",
"Net Income": "-10,876",
"Comprehensive Net Income": "-10,876",
"BaseVar": "56,269",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "71%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "4,147",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "7,000",
"Liabilities, Long-term": "4,218",
"Other Assets": "53,248",
"Other Compr. Net Income": "-33",
"Other Expenses": "20,978",
"Other Liabilities": "0",
"Other Net Income": "6,750",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "15,762",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "11,218",
"Assets": "53,248",
"Revenues": "15,762",
"Expenses": "25,125",
"Stockholders Equity": "42,030",
"Net Income": "-2,613",
"Comprehensive Net Income": "-2,632",
"BaseVar": "63,695",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "89%"
}
}
},
"top_rated": false,
"trend": 13.0,
"value": 0.8872608775525345,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001555074.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001555074.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001555074.svg"
},
{
"company_id": "0001045610",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001045610.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001045610.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001045610.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001045610_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001045610_main_keyfigs.svg",
"name": "Prologis L P",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001045610.svg",
"report_text": "The relative strengths and weaknesses of Prologis 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 Prologis L P compared to the market average is the variable Real Estate Investments, Net, increasing the Economic Capital Ratio by 27% points.The greatest weakness of Prologis L P is the variable Liabilities, Long-term, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 86%, being 6.0% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001045610_2020_Prologis_L_P.pdf",
"shrinked_graph_json": {
"2011": {
"Real Estate Investment Property, Accumulated Depreciation": "-0.860",
"Real Estate Investments, Net": "33.4",
"Assets": "5.81",
"Other Assets": "-10.8",
"Other Real Estate Investments, Net": "-5.55",
"Real Estate Investment Property, at Cost": "39.3",
"Liabilities, Long-term": "3.68",
"Liabilities": "-17.4",
"Stockholders Equity": "-3.62",
"ECR before LimitedLiability": "-5.42",
"Liabilities, Current": "7.07",
"Other Liabilities": "-34.8",
"Revenues": "-12.2",
"Net Income": "1.09",
"Other Revenues": "-12.3",
"Other Expenses": "12.7",
"Expenses": "16.7",
"Depreciation and Amortization": "-1.50",
"General and Administrative Expense": "5.15",
"Other Net Income": "-1.98",
"Economic Capital Ratio": "-23.4"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "-0.996",
"Real Estate Investments, Net": "18.5",
"Assets": "7.41",
"Other Real Estate Investments, Net": "-4.18",
"Real Estate Investment Property, at Cost": "33.8",
"Stockholders Equity": "11.5",
"ECR before LimitedLiability": "15.1",
"Other Assets": "-5.81",
"Other Revenues": "-7.75",
"Revenues": "-6.87",
"Net Income": "3.90",
"Depreciation and Amortization": "-1.83",
"Expenses": "10.1",
"Cost of Revenue": "-1.17",
"Other Expenses": "9.80",
"General and Administrative Expense": "3.27",
"Liabilities, Long-term": "-34.3",
"Liabilities, Current": "7.53",
"Other Liabilities": "15.0",
"Comprehensive Net Income": "3.62",
"Economic Capital Ratio": "6.30"
},
"2016": {
"Other Real Estate Investments, Net": "-3.07",
"Real Estate Investments, Net": "16.3",
"Assets": "4.49",
"Real Estate Investment Property, at Cost": "26.4",
"Stockholders Equity": "7.12",
"ECR before LimitedLiability": "13.4",
"Other Assets": "-6.71",
"Lease Income": "1.76",
"Revenues": "-3.79",
"Net Income": "7.95",
"Other Revenues": "-5.59",
"Expenses": "8.68",
"General and Administrative Expense": "2.04",
"Depreciation and Amortization": "-1.83",
"Other Expenses": "9.68",
"Liabilities, Current": "10.0",
"Other Liabilities": "10.7",
"Liabilities, Long-term": "-32.8",
"Comprehensive Net Income": "7.51",
"Other Net Income": "3.01",
"Economic Capital Ratio": "5.84"
},
"2017": {
"Real Estate Investment Property, at Cost": "23.9",
"Real Estate Investments, Net": "27.5",
"Assets": "4.80",
"Other Real Estate Investments, Net": "2.95",
"Liabilities, Current": "7.57",
"Liabilities": "-5.70",
"Stockholders Equity": "6.07",
"ECR before LimitedLiability": "7.26",
"Liabilities, Long-term": "-32.7",
"Other Liabilities": "9.61",
"Other Assets": "-9.48",
"Revenues": "-6.50",
"Net Income": "8.48",
"Other Revenues": "-8.27",
"Other Expenses": "9.67",
"Expenses": "10.7",
"Depreciation and Amortization": "-1.82",
"General and Administrative Expense": "3.45",
"Other Net Income": "4.05",
"Comprehensive Net Income": "7.94",
"Economic Capital Ratio": "-3.80"
},
"2018": {
"Real Estate Investments, Net": "29.4",
"Assets": "6.73",
"Other Assets": "-8.76",
"Other Real Estate Investments, Net": "2.03",
"Real Estate Investment Property, at Cost": "26.0",
"Liabilities, Long-term": "-28.0",
"Liabilities": "-2.34",
"Stockholders Equity": "11.7",
"ECR before LimitedLiability": "57.0",
"Liabilities, Current": "7.81",
"Other Liabilities": "9.76",
"Other Revenues": "-6.38",
"Revenues": "-4.63",
"Expenses": "14.7",
"Net Income": "13.9",
"Lease Income": "1.68",
"Other Expenses": "14.9",
"General and Administrative Expense": "1.57",
"Comprehensive Net Income": "13.2",
"Other Net Income": "3.70",
"Economic Capital Ratio": "13.0"
},
"2019": {
"Real Estate Investments, Net": "26.9",
"Assets": "5.83",
"Other Assets": "-8.80",
"Other Real Estate Investments, Net": "4.60",
"Real Estate Investment Property, at Cost": "19.6",
"Liabilities, Current": "8.96",
"Liabilities": "-3.83",
"Stockholders Equity": "8.79",
"ECR before LimitedLiability": "8.45",
"Liabilities, Long-term": "-31.0",
"Other Liabilities": "8.89",
"Other Revenues": "-12.0",
"Revenues": "-7.56",
"Net Income": "5.00",
"Lease Income": "4.06",
"General and Administrative Expense": "2.89",
"Expenses": "11.7",
"Cost of Revenue": "1.37",
"Other Expenses": "8.82",
"Comprehensive Net Income": "5.09",
"Economic Capital Ratio": "6.04"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001045610_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Cost of Revenue": "384,652",
"Depreciation and Amortization": "585,323",
"General and Administrative Expense": "195,161",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,376,836",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "5,094,282",
"Other Compr. Net Income": "-174,637",
"Other Expenses": "242,501",
"Other Liabilities": "13,268,438",
"Other Net Income": "-127,137",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,157,907",
"Real Estate Investment Property, at Cost": "24,787,537"
},
"output_variables": {
"Real Estate Investments, Net": "22,629,630",
"Liabilities": "13,268,438",
"Assets": "27,723,912",
"Revenues": "1,376,836",
"Expenses": "1,407,637",
"Stockholders Equity": "14,455,474",
"Net Income": "-157,938",
"Comprehensive Net Income": "-257,481",
"BaseVar": "22,533,098",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "68%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "543,214",
"Depreciation and Amortization": "880,373",
"General and Administrative Expense": "238,199",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,536,117",
"Liabilities, Current": "0",
"Liabilities, Long-term": "11,626,831",
"Other Assets": "7,147,683",
"Other Compr. Net Income": "-247,168",
"Other Expenses": "178,206",
"Other Liabilities": "1,347,100",
"Other Net Income": "1,229,390",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-3,274,284",
"Real Estate Investment Property, at Cost": "27,521,368"
},
"output_variables": {
"Real Estate Investments, Net": "24,247,084",
"Liabilities": "12,973,931",
"Assets": "31,394,767",
"Revenues": "1,536,117",
"Expenses": "1,839,992",
"Stockholders Equity": "18,420,836",
"Net Income": "925,515",
"Comprehensive Net Income": "784,629",
"BaseVar": "25,387,109",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "78%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "568,870",
"Depreciation and Amortization": "930,985",
"General and Administrative Expense": "222,067",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,734,844",
"Liabilities, Current": "0",
"Liabilities, Long-term": "10,608,294",
"Other Assets": "6,888,974",
"Other Compr. Net Income": "-228,652",
"Other Expenses": "197,399",
"Other Liabilities": "1,183,498",
"Other Net Income": "1,477,017",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-3,758,372",
"Real Estate Investment Property, at Cost": "27,119,330"
},
"output_variables": {
"Real Estate Investments, Net": "23,360,958",
"Liabilities": "11,791,792",
"Assets": "30,249,932",
"Revenues": "1,734,844",
"Expenses": "1,919,321",
"Stockholders Equity": "18,458,140",
"Net Income": "1,292,540",
"Comprehensive Net Income": "1,162,208",
"BaseVar": "24,558,352",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "82%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "569,523",
"Depreciation and Amortization": "879,140",
"General and Administrative Expense": "231,059",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,737,839",
"Liabilities, Current": "0",
"Liabilities, Long-term": "9,412,631",
"Other Assets": "1,829,009",
"Other Compr. Net Income": "-72,819",
"Other Expenses": "221,955",
"Other Liabilities": "1,362,703",
"Other Net Income": "1,924,797",
"Other Real Estate Investments, Net": "5,872,770",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-4,059,348",
"Real Estate Investment Property, at Cost": "25,838,644"
},
"output_variables": {
"Real Estate Investments, Net": "27,652,066",
"Liabilities": "10,775,334",
"Assets": "29,481,075",
"Revenues": "1,737,839",
"Expenses": "1,901,677",
"Stockholders Equity": "18,705,741",
"Net Income": "1,760,959",
"Comprehensive Net Income": "1,719,452",
"BaseVar": "23,848,712",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "87%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "600,648",
"Depreciation and Amortization": "947,214",
"General and Administrative Expense": "238,985",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,858,889",
"Liabilities, Current": "0",
"Liabilities, Long-term": "11,089,815",
"Other Assets": "2,119,775",
"Other Compr. Net Income": "-356,612",
"Other Expenses": "233,930",
"Other Liabilities": "1,526,961",
"Other Net Income": "1,039,288",
"Other Real Estate Investments, Net": "6,367,582",
"Other Revenues": "945,560",
"Real Estate Investment Property, Accumulated Depreciation": "-4,656,680",
"Real Estate Investment Property, at Cost": "34,586,987"
},
"output_variables": {
"Real Estate Investments, Net": "36,297,889",
"Liabilities": "12,616,776",
"Assets": "38,417,664",
"Revenues": "2,804,449",
"Expenses": "2,020,777",
"Stockholders Equity": "25,800,888",
"Net Income": "1,822,960",
"Comprehensive Net Income": "1,619,691",
"BaseVar": "29,623,163",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "89%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "734,266",
"Depreciation and Amortization": "1,139,879",
"General and Administrative Expense": "266,718",
"Goodwill and Intangible Assets": "0",
"Lease Income": "2,831,818",
"Liabilities, Current": "0",
"Liabilities, Long-term": "11,905,877",
"Other Assets": "3,287,042",
"Other Compr. Net Income": "-34,614",
"Other Expenses": "272,327",
"Other Liabilities": "2,054,189",
"Other Net Income": "784,415",
"Other Real Estate Investments, Net": "6,958,056",
"Other Revenues": "498,803",
"Real Estate Investment Property, Accumulated Depreciation": "-5,437,662",
"Real Estate Investment Property, at Cost": "35,224,414"
},
"output_variables": {
"Real Estate Investments, Net": "36,744,808",
"Liabilities": "13,960,066",
"Assets": "40,031,850",
"Revenues": "3,330,621",
"Expenses": "2,413,190",
"Stockholders Equity": "26,071,784",
"Net Income": "1,701,846",
"Comprehensive Net Income": "1,682,116",
"BaseVar": "31,327,432",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "86%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.8645850015407114,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001045610.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001045610.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001045610.svg"
},
{
"company_id": "0001130758",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001130758.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001130758.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001130758.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001130758_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001130758_main_keyfigs.svg",
"name": "AEI Income Growth FUND 24 LLC",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001130758.svg",
"report_text": "The relative strengths and weaknesses of AEI Income Growth FUND 24 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 AEI Income Growth FUND 24 LLC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 22% points.The greatest weakness of AEI Income Growth FUND 24 LLC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 65% points.
The company's Economic Capital Ratio, given in the ranking table, is 84%, being 3.6% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001130758_2020_AEI_Income_Growth_FUND_24_LLC.pdf",
"shrinked_graph_json": {
"2012": {
"Real Estate Investment Property, at Cost": "-25.7",
"Real Estate Investments, Net": "-11.1",
"Assets": "-4.07",
"Other Liabilities": "27.1",
"Liabilities": "39.8",
"Stockholders Equity": "55.1",
"ECR before LimitedLiability": "64.6",
"Liabilities, Current": "8.64",
"Liabilities, Long-term": "10.4",
"Other Assets": "1.74",
"Other Revenues": "-15.3",
"Revenues": "-9.11",
"Net Income": "16.1",
"Lease Income": "5.99",
"Depreciation and Amortization": "-3.91",
"Expenses": "16.4",
"Other Expenses": "10.7",
"General and Administrative Expense": "8.49",
"Other Net Income": "8.61",
"Comprehensive Net Income": "16.2",
"Economic Capital Ratio": "41.1"
},
"2013": {
"Real Estate Investment Property, at Cost": "-40.3",
"Real Estate Investments, Net": "-23.5",
"Assets": "-8.34",
"Other Liabilities": "35.4",
"Liabilities": "50.3",
"Stockholders Equity": "61.5",
"ECR before LimitedLiability": "74.4",
"Liabilities, Long-term": "6.12",
"Liabilities, Current": "17.8",
"Other Assets": "3.79",
"Other Revenues": "-17.3",
"Revenues": "-12.2",
"Net Income": "22.3",
"Lease Income": "4.96",
"Expenses": "14.7",
"General and Administrative Expense": "6.27",
"Other Expenses": "11.1",
"Depreciation and Amortization": "-3.92",
"Comprehensive Net Income": "22.4",
"Other Net Income": "19.7",
"Economic Capital Ratio": "63.9"
},
"2014": {
"Real Estate Investments, Net": "-29.8",
"Assets": "-9.50",
"Real Estate Investment Property, at Cost": "-72.2",
"Liabilities, Current": "19.0",
"Liabilities": "52.9",
"Stockholders Equity": "67.9",
"ECR before LimitedLiability": "92.7",
"Liabilities, Long-term": "11.8",
"Other Liabilities": "34.1",
"Other Assets": "3.75",
"Lease Income": "6.84",
"Revenues": "-6.51",
"Net Income": "23.6",
"Other Revenues": "-13.5",
"Expenses": "16.6",
"General and Administrative Expense": "6.18",
"Other Expenses": "13.7",
"Depreciation and Amortization": "-4.71",
"Comprehensive Net Income": "23.4",
"Other Net Income": "13.7",
"Economic Capital Ratio": "70.4"
},
"2015": {
"Real Estate Investments, Net": "-13.2",
"Assets": "-5.06",
"Real Estate Investment Property, at Cost": "-51.3",
"Liabilities, Long-term": "15.8",
"Liabilities": "50.0",
"Stockholders Equity": "67.2",
"ECR before LimitedLiability": "79.8",
"Liabilities, Current": "10.3",
"Other Liabilities": "35.0",
"Other Assets": "1.62",
"Depreciation and Amortization": "-5.94",
"Expenses": "13.0",
"Other Net Income": "1.22",
"Net Income": "14.8",
"Cost of Revenue": "1.44",
"Other Expenses": "11.2",
"General and Administrative Expense": "6.28",
"Comprehensive Net Income": "15.2",
"Lease Income": "12.0",
"Other Revenues": "-11.7",
"Economic Capital Ratio": "70.9"
},
"2016": {
"Real Estate Investments, Net": "-19.2",
"Assets": "-6.07",
"Real Estate Investment Property, at Cost": "-79.4",
"Liabilities, Current": "15.4",
"Liabilities": "48.8",
"Stockholders Equity": "62.0",
"ECR before LimitedLiability": "78.4",
"Other Liabilities": "27.7",
"Liabilities, Long-term": "17.1",
"Other Assets": "2.79",
"Lease Income": "13.1",
"Revenues": "5.06",
"Net Income": "22.2",
"Other Revenues": "-8.33",
"Expenses": "12.8",
"General and Administrative Expense": "4.42",
"Depreciation and Amortization": "-5.79",
"Other Expenses": "12.4",
"Comprehensive Net Income": "22.3",
"Other Net Income": "4.85",
"Economic Capital Ratio": "70.9"
},
"2017": {
"Real Estate Investment Property, at Cost": "-202",
"Real Estate Investments, Net": "-24.2",
"Assets": "-7.34",
"Real Estate Investment Property, Accumulated Depreciation": "2.99",
"Liabilities, Current": "9.22",
"Liabilities": "43.5",
"Stockholders Equity": "59.0",
"ECR before LimitedLiability": "69.8",
"Liabilities, Long-term": "15.6",
"Other Liabilities": "26.4",
"Other Assets": "3.38",
"Other Expenses": "12.9",
"Expenses": "16.0",
"Lease Income": "13.8",
"Net Income": "22.3",
"Depreciation and Amortization": "-6.29",
"General and Administrative Expense": "6.56",
"Comprehensive Net Income": "21.8",
"Other Net Income": "4.37",
"Other Revenues": "-11.9",
"Economic Capital Ratio": "58.7"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "-4.55",
"Real Estate Investments, Net": "22.4",
"Assets": "6.84",
"Real Estate Investment Property, at Cost": "114",
"Liabilities, Long-term": "13.6",
"Liabilities": "33.9",
"Expenses": "2.34",
"Stockholders Equity": "47.6",
"ECR before LimitedLiability": "82.6",
"Liabilities, Current": "7.17",
"Other Liabilities": "20.2",
"Other Assets": "-4.25",
"Other Revenues": "-13.9",
"Revenues": "2.21",
"Lease Income": "14.8",
"Cost of Revenue": "1.86",
"Other Expenses": "2.97",
"Depreciation and Amortization": "-6.01",
"General and Administrative Expense": "3.35",
"Economic Capital Ratio": "38.5",
"Other Net Income": "-6.07"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "-1.33",
"Real Estate Investments, Net": "-5.23",
"Assets": "-4.93",
"Real Estate Investment Property, at Cost": "-3.90",
"Liabilities, Current": "-64.5",
"Liabilities": "-12.8",
"Stockholders Equity": "-20.1",
"ECR before LimitedLiability": "5.98",
"Liabilities, Long-term": "8.16",
"Other Liabilities": "15.6",
"Other Revenues": "4.82",
"Revenues": "6.40",
"Net Income": "22.1",
"Lease Income": "1.60",
"General and Administrative Expense": "4.59",
"Expenses": "6.79",
"Cost of Revenue": "4.61",
"Other Expenses": "-2.06",
"Other Net Income": "8.64",
"Comprehensive Net Income": "22.3",
"Economic Capital Ratio": "3.56"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001130758_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "466",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,256",
"Liabilities, Current": "718",
"Liabilities, Long-term": "0",
"Other Assets": "2,783",
"Other Compr. Net Income": "0",
"Other Expenses": "629",
"Other Liabilities": "0",
"Other Net Income": "1,259",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,427",
"Real Estate Investment Property, at Cost": "17,982"
},
"output_variables": {
"Real Estate Investments, Net": "15,555",
"Liabilities": "718",
"Assets": "18,337",
"Revenues": "1,256",
"Expenses": "1,095",
"Stockholders Equity": "17,620",
"Net Income": "1,420",
"Comprehensive Net Income": "1,420",
"BaseVar": "11,910",
"ECR before LimitedLiability": "142%",
"Economic Capital Ratio": "143%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "449",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,143",
"Liabilities, Current": "628",
"Liabilities, Long-term": "0",
"Other Assets": "2,939",
"Other Compr. Net Income": "0",
"Other Expenses": "559",
"Other Liabilities": "0",
"Other Net Income": "1,924",
"Other Real Estate Investments, Net": "1,302",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,305",
"Real Estate Investment Property, at Cost": "15,943"
},
"output_variables": {
"Real Estate Investments, Net": "14,939",
"Liabilities": "628",
"Assets": "17,879",
"Revenues": "1,143",
"Expenses": "1,008",
"Stockholders Equity": "17,251",
"Net Income": "2,058",
"Comprehensive Net Income": "2,058",
"BaseVar": "11,943",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "153%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "494",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,243",
"Liabilities, Current": "397",
"Liabilities, Long-term": "0",
"Other Assets": "1,712",
"Other Compr. Net Income": "0",
"Other Expenses": "583",
"Other Liabilities": "0",
"Other Net Income": "1,458",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-2,835",
"Real Estate Investment Property, at Cost": "18,318"
},
"output_variables": {
"Real Estate Investments, Net": "15,483",
"Liabilities": "397",
"Assets": "17,194",
"Revenues": "1,243",
"Expenses": "1,077",
"Stockholders Equity": "16,797",
"Net Income": "1,624",
"Comprehensive Net Income": "1,624",
"BaseVar": "11,289",
"ECR before LimitedLiability": "150%",
"Economic Capital Ratio": "151%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "565",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,359",
"Liabilities, Current": "411",
"Liabilities, Long-term": "0",
"Other Assets": "1,457",
"Other Compr. Net Income": "0",
"Other Expenses": "297",
"Other Liabilities": "0",
"Other Net Income": "504",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-3,447",
"Real Estate Investment Property, at Cost": "18,318"
},
"output_variables": {
"Real Estate Investments, Net": "14,871",
"Liabilities": "411",
"Assets": "16,328",
"Revenues": "1,359",
"Expenses": "863",
"Stockholders Equity": "15,917",
"Net Income": "1,000",
"Comprehensive Net Income": "1,000",
"BaseVar": "10,168",
"ECR before LimitedLiability": "141%",
"Economic Capital Ratio": "143%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "565",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,378",
"Liabilities, Current": "385",
"Liabilities, Long-term": "0",
"Other Assets": "1,320",
"Other Compr. Net Income": "0",
"Other Expenses": "207",
"Other Liabilities": "0",
"Other Net Income": "613",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-4,059",
"Real Estate Investment Property, at Cost": "18,318"
},
"output_variables": {
"Real Estate Investments, Net": "14,259",
"Liabilities": "385",
"Assets": "15,579",
"Revenues": "1,378",
"Expenses": "773",
"Stockholders Equity": "15,194",
"Net Income": "1,218",
"Comprehensive Net Income": "1,218",
"BaseVar": "9,806",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "147%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "567",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,394",
"Liabilities, Current": "383",
"Liabilities, Long-term": "0",
"Other Assets": "1,162",
"Other Compr. Net Income": "0",
"Other Expenses": "167",
"Other Liabilities": "0",
"Other Net Income": "666",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-4,672",
"Real Estate Investment Property, at Cost": "18,356"
},
"output_variables": {
"Real Estate Investments, Net": "13,684",
"Liabilities": "383",
"Assets": "14,846",
"Revenues": "1,394",
"Expenses": "734",
"Stockholders Equity": "14,463",
"Net Income": "1,326",
"Comprehensive Net Income": "1,326",
"BaseVar": "9,459",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "149%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "569",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,397",
"Liabilities, Current": "414",
"Liabilities, Long-term": "0",
"Other Assets": "1,162",
"Other Compr. Net Income": "0",
"Other Expenses": "1,220",
"Other Liabilities": "0",
"Other Net Income": "-374",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-5,288",
"Real Estate Investment Property, at Cost": "17,279"
},
"output_variables": {
"Real Estate Investments, Net": "11,991",
"Liabilities": "414",
"Assets": "13,153",
"Revenues": "1,397",
"Expenses": "1,789",
"Stockholders Equity": "12,739",
"Net Income": "-766",
"Comprehensive Net Income": "-766",
"BaseVar": "9,134",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "114%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "413",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "972",
"Liabilities, Current": "7,911",
"Liabilities, Long-term": "0",
"Other Assets": "8,968",
"Other Compr. Net Income": "0",
"Other Expenses": "1,702",
"Other Liabilities": "0",
"Other Net Income": "1,377",
"Other Real Estate Investments, Net": "572",
"Other Revenues": "2,520",
"Real Estate Investment Property, Accumulated Depreciation": "-2,463",
"Real Estate Investment Property, at Cost": "6,379"
},
"output_variables": {
"Real Estate Investments, Net": "4,488",
"Liabilities": "7,911",
"Assets": "13,456",
"Revenues": "3,492",
"Expenses": "2,114",
"Stockholders Equity": "5,545",
"Net Income": "2,754",
"Comprehensive Net Income": "2,754",
"BaseVar": "15,292",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "84%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 0.8398106281907529,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001130758.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001130758.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001130758.svg"
},
{
"company_id": "0001003410",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001003410.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001003410.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001003410.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001003410_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001003410_main_keyfigs.svg",
"name": "DUKE Realty Ltd Partnership",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001003410.svg",
"report_text": "The relative strengths and weaknesses of DUKE Realty Ltd 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 DUKE Realty Ltd Partnership compared to the market average is the variable Real Estate Investment Property, at Cost, increasing the Economic Capital Ratio by 34% points.The greatest weakness of DUKE Realty Ltd Partnership is the variable Liabilities, Long-term, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 83%, being 2.3% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001003410_2020_DUKE_Realty_Ltd_Partnership.pdf",
"shrinked_graph_json": {
"2011": {
"Real Estate Investment Property, Accumulated Depreciation": "-3.47",
"Real Estate Investments, Net": "27.5",
"Assets": "-4.88",
"Other Assets": "-16.0",
"Other Real Estate Investments, Net": "-7.52",
"Real Estate Investment Property, at Cost": "36.3",
"Liabilities, Long-term": "-51.0",
"Liabilities": "-18.9",
"Stockholders Equity": "-19.7",
"ECR before LimitedLiability": "-12.3",
"Liabilities, Current": "8.50",
"Other Liabilities": "9.77",
"Other Expenses": "3.96",
"Expenses": "6.08",
"Net Income": "3.94",
"Depreciation and Amortization": "-4.15",
"General and Administrative Expense": "6.99",
"Lease Income": "5.29",
"Comprehensive Net Income": "4.12",
"Other Revenues": "-6.82",
"Economic Capital Ratio": "-30.3"
},
"2012": {
"Real Estate Investment Property, at Cost": "33.8",
"Real Estate Investments, Net": "23.6",
"Assets": "-3.52",
"Other Real Estate Investments, Net": "-7.89",
"Real Estate Investment Property, Accumulated Depreciation": "-3.77",
"Other Liabilities": "10.1",
"Liabilities": "-20.2",
"Stockholders Equity": "-18.6",
"ECR before LimitedLiability": "-23.5",
"Liabilities, Current": "8.66",
"Liabilities, Long-term": "-50.5",
"Other Assets": "-17.4",
"Depreciation and Amortization": "-4.23",
"Expenses": "6.17",
"Net Income": "-2.73",
"Other Expenses": "5.72",
"General and Administrative Expense": "6.51",
"Other Net Income": "-5.87",
"Other Revenues": "-7.49",
"Lease Income": "5.34",
"Economic Capital Ratio": "-47.0"
},
"2013": {
"Real Estate Investment Property, at Cost": "39.9",
"Real Estate Investments, Net": "30.5",
"Assets": "-1.63",
"Other Real Estate Investments, Net": "-6.68",
"Real Estate Investment Property, Accumulated Depreciation": "-4.12",
"Other Liabilities": "13.4",
"Liabilities": "-12.6",
"Revenues": "-3.54",
"Expenses": "4.45",
"Stockholders Equity": "-11.2",
"ECR before LimitedLiability": "-16.3",
"Liabilities, Long-term": "-56.8",
"Liabilities, Current": "11.7",
"Other Assets": "-15.2",
"Other Revenues": "-8.79",
"Lease Income": "5.67",
"General and Administrative Expense": "4.61",
"Other Expenses": "5.82",
"Depreciation and Amortization": "-4.21",
"Economic Capital Ratio": "-26.7",
"Other Net Income": "-1.50"
},
"2014": {
"Other Real Estate Investments, Net": "-4.27",
"Real Estate Investments, Net": "29.7",
"Liabilities": "-11.5",
"Stockholders Equity": "-8.41",
"ECR before LimitedLiability": "3.07",
"Real Estate Investment Property, Accumulated Depreciation": "-4.02",
"Real Estate Investment Property, at Cost": "34.9",
"Liabilities, Current": "11.3",
"Liabilities, Long-term": "-52.7",
"Other Liabilities": "13.5",
"Expenses": "7.53",
"Net Income": "4.61",
"General and Administrative Expense": "4.65",
"Other Expenses": "8.47",
"Depreciation and Amortization": "-3.91",
"Other Assets": "-14.5",
"Comprehensive Net Income": "4.41",
"Lease Income": "6.23",
"Other Net Income": "-2.31",
"Other Revenues": "-6.24",
"Economic Capital Ratio": "-19.2"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "-2.54",
"Real Estate Investments, Net": "17.5",
"Liabilities": "-2.96",
"Stockholders Equity": "-1.64",
"ECR before LimitedLiability": "12.3",
"Other Real Estate Investments, Net": "-4.91",
"Real Estate Investment Property, at Cost": "41.2",
"Liabilities, Long-term": "-44.0",
"Liabilities, Current": "8.31",
"Other Liabilities": "16.5",
"Depreciation and Amortization": "-3.36",
"Expenses": "5.48",
"Net Income": "10.7",
"Other Expenses": "5.08",
"General and Administrative Expense": "4.76",
"Other Assets": "-9.91",
"Other Net Income": "3.97",
"Comprehensive Net Income": "11.0",
"Lease Income": "7.61",
"Other Revenues": "-6.47",
"Economic Capital Ratio": "3.51"
},
"2016": {
"Other Real Estate Investments, Net": "-3.73",
"Real Estate Investments, Net": "22.5",
"Liabilities": "-5.06",
"Stockholders Equity": "-2.76",
"ECR before LimitedLiability": "6.07",
"Real Estate Investment Property, at Cost": "42.5",
"Real Estate Investment Property, Accumulated Depreciation": "-2.81",
"Liabilities, Current": "10.2",
"Other Liabilities": "10.2",
"Liabilities, Long-term": "-36.8",
"Lease Income": "8.43",
"Revenues": "4.06",
"Net Income": "8.33",
"Other Revenues": "-4.27",
"Expenses": "4.55",
"General and Administrative Expense": "3.14",
"Depreciation and Amortization": "-3.32",
"Other Expenses": "5.42",
"Other Assets": "-11.3",
"Comprehensive Net Income": "8.43",
"Economic Capital Ratio": "-1.49"
},
"2017": {
"Real Estate Investment Property, at Cost": "15.7",
"Real Estate Investments, Net": "8.91",
"ECR before LimitedLiability": "28.8",
"Other Real Estate Investments, Net": "-1.98",
"Liabilities, Current": "11.4",
"Liabilities": "-1.88",
"Liabilities, Long-term": "-41.4",
"Other Liabilities": "14.4",
"Lease Income": "5.77",
"Revenues": "-3.12",
"Net Income": "31.4",
"Other Revenues": "-9.25",
"Other Expenses": "8.62",
"Expenses": "12.9",
"Cost of Revenue": "1.25",
"Depreciation and Amortization": "-2.79",
"General and Administrative Expense": "6.00",
"Other Net Income": "22.7",
"Comprehensive Net Income": "31.0",
"Economic Capital Ratio": "17.8",
"Other Assets": "-5.21"
},
"2018": {
"Real Estate Investments, Net": "22.1",
"Assets": "3.57",
"Other Real Estate Investments, Net": "-3.25",
"Real Estate Investment Property, at Cost": "41.3",
"Liabilities, Long-term": "-30.7",
"Liabilities": "-5.37",
"Stockholders Equity": "3.28",
"ECR before LimitedLiability": "51.2",
"Liabilities, Current": "7.75",
"Other Liabilities": "8.82",
"Other Assets": "-8.98",
"Expenses": "10.6",
"Other Revenues": "-7.38",
"Net Income": "14.2",
"Other Expenses": "10.6",
"Depreciation and Amortization": "-2.66",
"General and Administrative Expense": "2.49",
"Comprehensive Net Income": "14.2",
"Lease Income": "7.55",
"Other Net Income": "3.22",
"Economic Capital Ratio": "7.09"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "-2.29",
"Real Estate Investments, Net": "22.6",
"Assets": "3.29",
"Real Estate Investment Property, at Cost": "33.5",
"Liabilities, Current": "9.04",
"Liabilities": "-5.65",
"Stockholders Equity": "2.62",
"ECR before LimitedLiability": "4.67",
"Liabilities, Long-term": "-35.2",
"Other Liabilities": "9.40",
"Other Assets": "-9.26",
"Other Revenues": "-12.2",
"Revenues": "-4.48",
"Net Income": "5.82",
"Lease Income": "7.28",
"General and Administrative Expense": "3.89",
"Expenses": "9.44",
"Depreciation and Amortization": "-2.32",
"Cost of Revenue": "2.79",
"Other Expenses": "5.08",
"Comprehensive Net Income": "5.73",
"Economic Capital Ratio": "2.25"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001003410_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Cost of Revenue": "147,173",
"Depreciation and Amortization": "330,450",
"General and Administrative Expense": "43,107",
"Goodwill and Intangible Assets": "0",
"Lease Income": "752,478",
"Liabilities, Current": "0",
"Liabilities, Long-term": "3,809,589",
"Other Assets": "1,111,214",
"Other Compr. Net Income": "0",
"Other Expenses": "757,051",
"Other Liabilities": "414,811",
"Other Net Income": "99,816",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "521,796",
"Real Estate Investment Property, Accumulated Depreciation": "-1,108,650",
"Real Estate Investment Property, at Cost": "7,001,418"
},
"output_variables": {
"Real Estate Investments, Net": "5,892,768",
"Liabilities": "4,224,400",
"Assets": "7,003,982",
"Revenues": "1,274,274",
"Expenses": "1,277,781",
"Stockholders Equity": "2,779,582",
"Net Income": "96,309",
"Comprehensive Net Income": "96,309",
"BaseVar": "7,364,426",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "62%"
}
},
"2012": {
"input_variables": {
"Cost of Revenue": "153,135",
"Depreciation and Amortization": "375,965",
"General and Administrative Expense": "46,424",
"Goodwill and Intangible Assets": "0",
"Lease Income": "834,369",
"Liabilities, Current": "0",
"Liabilities, Long-term": "4,446,170",
"Other Assets": "952,148",
"Other Compr. Net Income": "1,704",
"Other Expenses": "618,024",
"Other Liabilities": "487,813",
"Other Net Income": "8,240",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "275,071",
"Real Estate Investment Property, Accumulated Depreciation": "-1,296,396",
"Real Estate Investment Property, at Cost": "7,904,349"
},
"output_variables": {
"Real Estate Investments, Net": "6,607,953",
"Liabilities": "4,933,983",
"Assets": "7,560,101",
"Revenues": "1,109,440",
"Expenses": "1,193,548",
"Stockholders Equity": "2,626,118",
"Net Income": "-75,868",
"Comprehensive Net Income": "-74,897",
"BaseVar": "7,773,577",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "55%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "159,008",
"Depreciation and Amortization": "393,450",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "875,194",
"Liabilities, Current": "0",
"Liabilities, Long-term": "4,254,376",
"Other Assets": "961,393",
"Other Compr. Net Income": "1,428",
"Other Expenses": "525,395",
"Other Liabilities": "453,609",
"Other Net Income": "192,612",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "206,596",
"Real Estate Investment Property, Accumulated Depreciation": "-1,368,406",
"Real Estate Investment Property, at Cost": "8,159,627"
},
"output_variables": {
"Real Estate Investments, Net": "6,791,221",
"Liabilities": "4,707,985",
"Assets": "7,752,614",
"Revenues": "1,081,790",
"Expenses": "1,077,853",
"Stockholders Equity": "3,044,629",
"Net Income": "196,549",
"Comprehensive Net Income": "197,363",
"BaseVar": "7,783,730",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "63%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "168,638",
"Depreciation and Amortization": "384,412",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "940,204",
"Liabilities, Current": "0",
"Liabilities, Long-term": "4,453,403",
"Other Assets": "961,909",
"Other Compr. Net Income": "-1,093",
"Other Expenses": "548,462",
"Other Liabilities": "421,556",
"Other Net Income": "183,263",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "224,500",
"Real Estate Investment Property, Accumulated Depreciation": "-1,481,125",
"Real Estate Investment Property, at Cost": "8,274,055"
},
"output_variables": {
"Real Estate Investments, Net": "6,792,930",
"Liabilities": "4,874,959",
"Assets": "7,754,839",
"Revenues": "1,164,704",
"Expenses": "1,101,512",
"Stockholders Equity": "2,879,880",
"Net Income": "246,455",
"Comprehensive Net Income": "245,832",
"BaseVar": "7,932,277",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "62%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "125,666",
"Depreciation and Amortization": "317,329",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "816,065",
"Liabilities, Current": "0",
"Liabilities, Long-term": "3,341,739",
"Other Assets": "1,004,441",
"Other Compr. Net Income": "-1,220",
"Other Expenses": "410,194",
"Other Liabilities": "370,573",
"Other Net Income": "525,618",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "133,367",
"Real Estate Investment Property, Accumulated Depreciation": "-1,192,425",
"Real Estate Investment Property, at Cost": "7,105,097"
},
"output_variables": {
"Real Estate Investments, Net": "5,912,672",
"Liabilities": "3,712,312",
"Assets": "6,917,113",
"Revenues": "949,432",
"Expenses": "853,189",
"Stockholders Equity": "3,204,801",
"Net Income": "621,861",
"Comprehensive Net Income": "621,166",
"BaseVar": "6,852,155",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "75%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "107,410",
"Depreciation and Amortization": "317,818",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "813,434",
"Liabilities, Current": "0",
"Liabilities, Long-term": "2,908,477",
"Other Assets": "791,040",
"Other Compr. Net Income": "-1,124",
"Other Expenses": "332,932",
"Other Liabilities": "370,232",
"Other Net Income": "171,194",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "88,810",
"Real Estate Investment Property, Accumulated Depreciation": "-1,283,629",
"Real Estate Investment Property, at Cost": "7,264,591"
},
"output_variables": {
"Real Estate Investments, Net": "5,980,962",
"Liabilities": "3,278,709",
"Assets": "6,772,002",
"Revenues": "902,244",
"Expenses": "758,160",
"Stockholders Equity": "3,493,293",
"Net Income": "315,278",
"Comprehensive Net Income": "314,637",
"BaseVar": "6,234,952",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "75%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "64,582",
"Depreciation and Amortization": "273,561",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "686,514",
"Liabilities, Current": "0",
"Liabilities, Long-term": "2,422,891",
"Other Assets": "1,233,653",
"Other Compr. Net Income": "-682",
"Other Expenses": "285,067",
"Other Liabilities": "390,927",
"Other Net Income": "1,496,617",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "94,420",
"Real Estate Investment Property, Accumulated Depreciation": "-1,193,905",
"Real Estate Investment Property, at Cost": "7,348,448"
},
"output_variables": {
"Real Estate Investments, Net": "6,154,543",
"Liabilities": "2,813,818",
"Assets": "7,388,196",
"Revenues": "780,934",
"Expenses": "623,210",
"Stockholders Equity": "4,574,378",
"Net Income": "1,654,341",
"Comprehensive Net Income": "1,653,952",
"BaseVar": "7,015,959",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "108%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "73,075",
"Depreciation and Amortization": "312,217",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "785,319",
"Liabilities, Current": "0",
"Liabilities, Long-term": "2,658,501",
"Other Assets": "951,081",
"Other Compr. Net Income": "-4,676",
"Other Expenses": "373,012",
"Other Liabilities": "432,280",
"Other Net Income": "197,702",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "162,551",
"Real Estate Investment Property, Accumulated Depreciation": "-1,344,176",
"Real Estate Investment Property, at Cost": "8,197,119"
},
"output_variables": {
"Real Estate Investments, Net": "6,852,943",
"Liabilities": "3,090,781",
"Assets": "7,804,024",
"Revenues": "947,870",
"Expenses": "758,304",
"Stockholders Equity": "4,713,243",
"Net Income": "387,268",
"Comprehensive Net Income": "384,603",
"BaseVar": "6,707,047",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "83%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "75,584",
"Depreciation and Amortization": "327,223",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "855,833",
"Liabilities, Current": "0",
"Liabilities, Long-term": "2,914,765",
"Other Assets": "969,109",
"Other Compr. Net Income": "-30,360",
"Other Expenses": "339,528",
"Other Liabilities": "425,537",
"Other Net Income": "201,220",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "117,926",
"Real Estate Investment Property, Accumulated Depreciation": "-1,480,461",
"Real Estate Investment Property, at Cost": "8,931,914"
},
"output_variables": {
"Real Estate Investments, Net": "7,451,453",
"Liabilities": "3,340,302",
"Assets": "8,420,562",
"Revenues": "973,759",
"Expenses": "742,335",
"Stockholders Equity": "5,080,260",
"Net Income": "432,644",
"Comprehensive Net Income": "415,339",
"BaseVar": "7,165,897",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "83%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.8267808618797712,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001003410.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001003410.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001003410.svg"
},
{
"company_id": "0001503658",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001503658.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001503658.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001503658.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001503658_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001503658_main_keyfigs.svg",
"name": "Winning Catering Group Inc",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001503658.svg",
"report_text": "The relative strengths and weaknesses of Winning Catering 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 Winning Catering Group Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 64% points.The greatest weakness of Winning Catering Group Inc is the variable Cost of Revenue, reducing the Economic Capital Ratio by 124% points.
The company's Economic Capital Ratio, given in the ranking table, is 82%, being 1.9% points above the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001503658_2020_Winning_Catering_Group_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Real Estate Investment Property, at Cost": "-11.4",
"Real Estate Investments, Net": "-11.8",
"Assets": "3.00",
"Other Assets": "32.1",
"Other Real Estate Investments, Net": "-3.88",
"Real Estate Investment Property, Accumulated Depreciation": "3.75",
"Liabilities, Current": "-4.74",
"Liabilities": "-7.65",
"ECR before LimitedLiability": "-5.89",
"Liabilities, Long-term": "7.35",
"Other Liabilities": "-11.3",
"Lease Income": "-6.11",
"Revenues": "0.709",
"Other Revenues": "6.92",
"Other Expenses": "-2.15",
"Expenses": "4.11",
"Cost of Revenue": "1.92",
"Depreciation and Amortization": "2.13",
"General and Administrative Expense": "2.20",
"Economic Capital Ratio": "-16.9",
"Other Net Income": "-4.51"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "4.15",
"Real Estate Investments, Net": "-11.2",
"Assets": "-3.89",
"Other Real Estate Investments, Net": "-3.75",
"Real Estate Investment Property, at Cost": "-11.1",
"Liabilities, Long-term": "12.8",
"Liabilities": "15.5",
"ECR before LimitedLiability": "60.0",
"Liabilities, Current": "11.6",
"Other Liabilities": "-10.5",
"Other Assets": "15.7",
"Other Revenues": "37.3",
"Revenues": "29.4",
"Net Income": "15.2",
"Lease Income": "-7.68",
"Cost of Revenue": "-52.6",
"Expenses": "-15.8",
"Other Expenses": "23.4",
"Depreciation and Amortization": "3.49",
"Comprehensive Net Income": "15.2",
"Economic Capital Ratio": "16.0"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "8.90",
"Real Estate Investments, Net": "-19.3",
"Assets": "-18.5",
"Real Estate Investment Property, at Cost": "-21.0",
"Liabilities, Current": "20.0",
"Liabilities": "47.2",
"Stockholders Equity": "-18.0",
"ECR before LimitedLiability": "4.31",
"Liabilities, Long-term": "15.5",
"Other Liabilities": "17.6",
"Other Revenues": "63.5",
"Revenues": "57.0",
"Net Income": "-27.3",
"Lease Income": "-13.5",
"General and Administrative Expense": "4.97",
"Expenses": "-118",
"Depreciation and Amortization": "6.13",
"Cost of Revenue": "-124",
"Other Expenses": "-7.84",
"Other Net Income": "-5.41",
"Comprehensive Net Income": "-26.8",
"Economic Capital Ratio": "1.89"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001503658_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "1,119",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "8,132",
"Liabilities, Long-term": "0",
"Other Assets": "58,167",
"Other Compr. Net Income": "0",
"Other Expenses": "6,218",
"Other Liabilities": "16,429",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "7,087",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "24,561",
"Assets": "58,167",
"Revenues": "7,087",
"Expenses": "7,336",
"Stockholders Equity": "33,605",
"Net Income": "-250",
"Comprehensive Net Income": "-250",
"BaseVar": "50,883",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "74%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "15,641",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "748",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "14",
"Liabilities, Long-term": "0",
"Other Assets": "48,601",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "13,719",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "17,712",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "13,733",
"Assets": "48,601",
"Revenues": "17,712",
"Expenses": "16,390",
"Stockholders Equity": "34,868",
"Net Income": "1,322",
"Comprehensive Net Income": "1,322",
"BaseVar": "53,674",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "92%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "20,364",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "862",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "30,785",
"Other Compr. Net Income": "0",
"Other Expenses": "6,352",
"Other Liabilities": "4,065",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "22,904",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "4,065",
"Assets": "30,785",
"Revenues": "22,904",
"Expenses": "27,578",
"Stockholders Equity": "26,720",
"Net Income": "-4,674",
"Comprehensive Net Income": "-4,674",
"BaseVar": "50,743",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "82%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 0.8231424810006023,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001503658.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001503658.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001503658.svg"
},
{
"company_id": "0001574197",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001574197.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001574197.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001574197.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001574197_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001574197_main_keyfigs.svg",
"name": "Five Point Holdings LLC",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001574197.svg",
"report_text": "The relative strengths and weaknesses of Five Point 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 Five Point Holdings LLC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 34% points.The greatest weakness of Five Point Holdings LLC is the variable Real Estate Investment Property, at Cost, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 80%, being 0.35% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001574197_2020_Five_Point_Holdings_LLC.pdf",
"shrinked_graph_json": {
"2017": {
"Real Estate Investment Property, at Cost": "-9.47",
"Real Estate Investments, Net": "-9.85",
"Assets": "5.77",
"Other Assets": "30.8",
"Other Real Estate Investments, Net": "-3.17",
"Real Estate Investment Property, Accumulated Depreciation": "2.99",
"Liabilities, Current": "-11.8",
"Liabilities": "-5.25",
"Stockholders Equity": "6.81",
"ECR before LimitedLiability": "2.48",
"Liabilities, Long-term": "7.40",
"Other Liabilities": "-2.40",
"Lease Income": "-5.96",
"Revenues": "-2.95",
"Expenses": "8.77",
"Comprehensive Net Income": "2.66",
"Other Revenues": "2.93",
"Other Expenses": "5.84",
"Depreciation and Amortization": "2.04",
"Other Net Income": "-4.14",
"Economic Capital Ratio": "-8.58"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "3.36",
"Real Estate Investments, Net": "-10.2",
"Assets": "10.1",
"Other Assets": "44.1",
"Other Real Estate Investments, Net": "-3.20",
"Real Estate Investment Property, at Cost": "-10.00",
"Liabilities, Long-term": "7.30",
"Liabilities": "-7.14",
"Stockholders Equity": "10.1",
"ECR before LimitedLiability": "45.4",
"Liabilities, Current": "-11.7",
"Other Liabilities": "-4.06",
"Other Revenues": "-5.48",
"Revenues": "-9.96",
"Net Income": "4.04",
"Lease Income": "-4.40",
"Expenses": "14.2",
"Other Expenses": "8.55",
"Depreciation and Amortization": "2.07",
"General and Administrative Expense": "2.16",
"Comprehensive Net Income": "4.87",
"Economic Capital Ratio": "1.35"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "3.33",
"Real Estate Investments, Net": "-10.4",
"Assets": "6.02",
"Other Real Estate Investments, Net": "-1.19",
"Real Estate Investment Property, at Cost": "-11.5",
"Liabilities, Current": "-11.4",
"Liabilities": "-4.64",
"Expenses": "9.44",
"Stockholders Equity": "7.08",
"ECR before LimitedLiability": "2.07",
"Liabilities, Long-term": "6.48",
"Other Liabilities": "-1.12",
"Other Assets": "34.1",
"Other Revenues": "-5.03",
"Revenues": "-10.4",
"Lease Income": "-5.21",
"General and Administrative Expense": "-0.696",
"Depreciation and Amortization": "2.45",
"Cost of Revenue": "3.71",
"Other Expenses": "3.96",
"Economic Capital Ratio": "-0.349",
"Other Net Income": "1.07"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001574197_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "122,274",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "560,618",
"Liabilities, Long-term": "0",
"Other Assets": "2,978,355",
"Other Compr. Net Income": "49,461",
"Other Expenses": "106,900",
"Other Liabilities": "512,128",
"Other Net Income": "5,776",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "247,594",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "1,072,746",
"Assets": "2,978,355",
"Revenues": "247,594",
"Expenses": "229,174",
"Stockholders Equity": "1,905,609",
"Net Income": "24,196",
"Comprehensive Net Income": "52,389",
"BaseVar": "2,376,674",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "82%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "557,004",
"Liabilities, Long-term": "0",
"Other Assets": "2,923,892",
"Other Compr. Net Income": "32,513",
"Other Expenses": "137,040",
"Other Liabilities": "518,371",
"Other Net Income": "-2,163",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "71,258",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "1,075,375",
"Assets": "2,923,892",
"Revenues": "71,258",
"Expenses": "137,040",
"Stockholders Equity": "1,848,517",
"Net Income": "-67,945",
"Comprehensive Net Income": "-49,413",
"BaseVar": "2,159,996",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "77%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "103,586",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "616,046",
"Liabilities, Long-term": "0",
"Other Assets": "3,004,700",
"Other Compr. Net Income": "-12,573",
"Other Expenses": "133,615",
"Other Liabilities": "479,854",
"Other Net Income": "75,089",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "184,380",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "1,095,900",
"Assets": "3,004,700",
"Revenues": "184,380",
"Expenses": "237,201",
"Stockholders Equity": "1,908,800",
"Net Income": "22,268",
"Comprehensive Net Income": "15,101",
"BaseVar": "2,386,400",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "80%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.8007425077391334,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001574197.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001574197.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001574197.svg"
},
{
"company_id": "0001060224",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001060224.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001060224.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001060224.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001060224_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001060224_main_keyfigs.svg",
"name": "LIFE Storage LP",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001060224.svg",
"report_text": "The relative strengths and weaknesses of LIFE Storage 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 LIFE Storage LP compared to the market average is the variable Real Estate Investment Property, at Cost, increasing the Economic Capital Ratio by 41% points.The greatest weakness of LIFE Storage LP is the variable Liabilities, Current, reducing the Economic Capital Ratio by 38% points.
The company's Economic Capital Ratio, given in the ranking table, is 76%, being 4.5% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001060224_2020_LIFE_Storage_LP.pdf",
"shrinked_graph_json": {
"2016": {
"Other Real Estate Investments, Net": "-3.68",
"Real Estate Investments, Net": "33.9",
"Assets": "2.11",
"Real Estate Investment Property, at Cost": "43.2",
"Liabilities, Current": "-24.3",
"Liabilities": "-4.17",
"ECR before LimitedLiability": "5.57",
"Other Liabilities": "6.70",
"Liabilities, Long-term": "8.19",
"Other Assets": "-12.8",
"Lease Income": "-5.61",
"Revenues": "3.08",
"Net Income": "5.37",
"Other Revenues": "8.85",
"Expenses": "4.90",
"General and Administrative Expense": "1.71",
"Depreciation and Amortization": "-1.51",
"Other Expenses": "3.52",
"Comprehensive Net Income": "5.35",
"Other Net Income": "-2.61",
"Economic Capital Ratio": "-1.99"
},
"2017": {
"Real Estate Investment Property, at Cost": "43.5",
"Real Estate Investments, Net": "33.8",
"Liabilities": "-11.1",
"Stockholders Equity": "-4.42",
"ECR before LimitedLiability": "-6.29",
"Other Real Estate Investments, Net": "-3.90",
"Real Estate Investment Property, Accumulated Depreciation": "-2.17",
"Liabilities, Current": "-37.2",
"Liabilities, Long-term": "7.31",
"Other Liabilities": "8.64",
"Lease Income": "-6.08",
"Revenues": "2.02",
"Expenses": "6.33",
"Net Income": "3.77",
"Other Revenues": "8.26",
"Other Expenses": "3.13",
"General and Administrative Expense": "3.02",
"Other Assets": "-12.8",
"Other Net Income": "-4.50",
"Comprehensive Net Income": "3.63",
"Economic Capital Ratio": "-17.4"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "-2.33",
"Real Estate Investments, Net": "28.8",
"Assets": "2.04",
"Other Assets": "-11.6",
"Other Real Estate Investments, Net": "-3.62",
"Real Estate Investment Property, at Cost": "45.5",
"Liabilities, Long-term": "8.30",
"Liabilities": "-9.73",
"Stockholders Equity": "-2.74",
"ECR before LimitedLiability": "45.4",
"Liabilities, Current": "-38.9",
"Other Liabilities": "9.03",
"Other Revenues": "7.04",
"Revenues": "1.99",
"Net Income": "14.7",
"Lease Income": "-5.03",
"Expenses": "10.5",
"Other Expenses": "8.86",
"Comprehensive Net Income": "14.7",
"Other Net Income": "1.91",
"Economic Capital Ratio": "1.37"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "-2.30",
"Real Estate Investments, Net": "27.3",
"Liabilities": "-11.2",
"Stockholders Equity": "-5.60",
"ECR before LimitedLiability": "-2.11",
"Other Real Estate Investments, Net": "-1.36",
"Real Estate Investment Property, at Cost": "40.5",
"Liabilities, Current": "-38.3",
"Liabilities, Long-term": "6.66",
"Other Liabilities": "9.36",
"Other Revenues": "-11.9",
"Revenues": "-3.15",
"Net Income": "6.61",
"Lease Income": "8.72",
"General and Administrative Expense": "2.63",
"Expenses": "9.00",
"Cost of Revenue": "3.94",
"Other Expenses": "2.70",
"Other Assets": "-11.9",
"Comprehensive Net Income": "6.77",
"Economic Capital Ratio": "-4.53"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001060224_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "117,081",
"General and Administrative Expense": "43,103",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "1,387,525",
"Liabilities, Long-term": "0",
"Other Assets": "150,380",
"Other Compr. Net Income": "-6,758",
"Other Expenses": "237,093",
"Other Liabilities": "363,874",
"Other Net Income": "19,625",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "462,608",
"Real Estate Investment Property, Accumulated Depreciation": "-535,704",
"Real Estate Investment Property, at Cost": "4,243,308"
},
"output_variables": {
"Real Estate Investments, Net": "3,707,604",
"Liabilities": "1,751,399",
"Assets": "3,857,984",
"Revenues": "462,608",
"Expenses": "397,277",
"Stockholders Equity": "2,106,585",
"Net Income": "84,956",
"Comprehensive Net Income": "81,104",
"BaseVar": "3,389,628",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "74%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "127,485",
"General and Administrative Expense": "50,031",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "1,609,089",
"Liabilities, Long-term": "0",
"Other Assets": "179,678",
"Other Compr. Net Income": "13,380",
"Other Expenses": "255,243",
"Other Liabilities": "219,989",
"Other Net Income": "-182",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "529,750",
"Real Estate Investment Property, Accumulated Depreciation": "-624,314",
"Real Estate Investment Property, at Cost": "4,321,410"
},
"output_variables": {
"Real Estate Investments, Net": "3,697,096",
"Liabilities": "1,829,078",
"Assets": "3,876,774",
"Revenues": "529,750",
"Expenses": "432,759",
"Stockholders Equity": "2,047,696",
"Net Income": "96,809",
"Comprehensive Net Income": "104,436",
"BaseVar": "3,497,133",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "73%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "102,530",
"General and Administrative Expense": "48,322",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "1,610,820",
"Liabilities, Long-term": "0",
"Other Assets": "197,954",
"Other Compr. Net Income": "-259",
"Other Expenses": "253,691",
"Other Liabilities": "199,939",
"Other Net Income": "61,251",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "550,850",
"Real Estate Investment Property, Accumulated Depreciation": "-704,681",
"Real Estate Investment Property, at Cost": "4,398,939"
},
"output_variables": {
"Real Estate Investments, Net": "3,694,258",
"Liabilities": "1,810,759",
"Assets": "3,892,212",
"Revenues": "550,850",
"Expenses": "404,543",
"Stockholders Equity": "2,081,453",
"Net Income": "207,558",
"Comprehensive Net Income": "207,410",
"BaseVar": "3,522,641",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "77%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "107,130",
"General and Administrative Expense": "46,622",
"Goodwill and Intangible Assets": "0",
"Lease Income": "510,774",
"Liabilities, Current": "1,858,271",
"Liabilities, Long-term": "0",
"Other Assets": "239,824",
"Other Compr. Net Income": "-466",
"Other Expenses": "271,952",
"Other Liabilities": "215,492",
"Other Net Income": "111,042",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "63,965",
"Real Estate Investment Property, Accumulated Depreciation": "-756,333",
"Real Estate Investment Property, at Cost": "4,749,473"
},
"output_variables": {
"Real Estate Investments, Net": "3,993,140",
"Liabilities": "2,073,763",
"Assets": "4,232,964",
"Revenues": "574,739",
"Expenses": "425,704",
"Stockholders Equity": "2,159,201",
"Net Income": "260,077",
"Comprehensive Net Income": "259,811",
"BaseVar": "3,887,251",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "76%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.758921153305326,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001060224.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001060224.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001060224.svg"
},
{
"company_id": "0001462047",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001462047.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001462047.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001462047_main_keyfigs.svg",
"name": "Prime Global Capital Group Inc",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001462047.svg",
"report_text": "The relative strengths and weaknesses of Prime Global Capital 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 Prime Global Capital Group Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 40% points.The greatest weakness of Prime Global Capital Group Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 76%, being 4.5% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001462047_2020_Prime_Global_Capital_Group_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Real Estate Investments, Net": "5.31",
"Assets": "3.09",
"Real Estate Investment Property, at Cost": "4.08",
"Liabilities, Long-term": "14.6",
"Liabilities": "47.9",
"Stockholders Equity": "3.98",
"ECR before LimitedLiability": "77.9",
"Other Liabilities": "39.3",
"Other Assets": "-5.25",
"Lease Income": "-15.7",
"Revenues": "38.9",
"Net Income": "61.8",
"Other Revenues": "51.7",
"Other Expenses": "32.7",
"Expenses": "5.98",
"General and Administrative Expense": "-10.6",
"Cost of Revenue": "-20.9",
"Other Compr. Net Income": "-17.3",
"Comprehensive Net Income": "48.8",
"Other Net Income": "22.2",
"Economic Capital Ratio": "60.0"
},
"2012": {
"Other Liabilities": "23.0",
"Liabilities": "29.6",
"Assets": "1.01",
"Stockholders Equity": "49.9",
"ECR before LimitedLiability": "53.5",
"Liabilities, Current": "0.448",
"Liabilities, Long-term": "8.84",
"Other Assets": "2.83",
"Other Revenues": "-5.41",
"Revenues": "-14.8",
"Net Income": "12.3",
"Lease Income": "-9.28",
"Depreciation and Amortization": "1.91",
"Expenses": "20.3",
"Other Expenses": "16.4",
"Cost of Revenue": "2.86",
"General and Administrative Expense": "-0.517",
"Other Net Income": "5.75",
"Comprehensive Net Income": "11.8",
"Other Compr. Net Income": "-0.446",
"Economic Capital Ratio": "30.0"
},
"2013": {
"Real Estate Investment Property, at Cost": "-7.75",
"Real Estate Investments, Net": "-10.1",
"Assets": "9.79",
"Other Assets": "38.5",
"Other Real Estate Investments, Net": "-4.98",
"Real Estate Investment Property, Accumulated Depreciation": "2.21",
"Other Liabilities": "-17.0",
"Liabilities": "-6.38",
"Stockholders Equity": "8.50",
"ECR before LimitedLiability": "-8.30",
"Liabilities, Long-term": "2.31",
"Liabilities, Current": "6.24",
"Other Revenues": "-9.87",
"Revenues": "-15.9",
"Net Income": "-6.86",
"Lease Income": "-5.91",
"Expenses": "9.92",
"Other Expenses": "8.43",
"Depreciation and Amortization": "1.31",
"Comprehensive Net Income": "-7.37",
"Economic Capital Ratio": "-18.7"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "5.30",
"Real Estate Investments, Net": "-17.5",
"Assets": "4.73",
"Other Real Estate Investments, Net": "-7.56",
"Real Estate Investment Property, at Cost": "-15.4",
"Liabilities, Long-term": "8.75",
"Liabilities": "6.33",
"Stockholders Equity": "11.6",
"ECR before LimitedLiability": "-6.98",
"Liabilities, Current": "-2.34",
"Other Assets": "29.4",
"Other Revenues": "-9.50",
"Revenues": "-10.8",
"Net Income": "-4.39",
"Expenses": "12.8",
"Other Expenses": "8.69",
"General and Administrative Expense": "2.44",
"Other Net Income": "-4.71",
"Comprehensive Net Income": "-20.3",
"Other Compr. Net Income": "-16.4",
"Economic Capital Ratio": "-15.8"
},
"2016": {
"Other Real Estate Investments, Net": "-3.20",
"Real Estate Investments, Net": "-10.6",
"Assets": "7.40",
"Other Assets": "37.7",
"Real Estate Investment Property, at Cost": "-10.3",
"Real Estate Investment Property, Accumulated Depreciation": "3.24",
"Liabilities, Current": "-2.59",
"Liabilities": "-2.29",
"Stockholders Equity": "9.92",
"ECR before LimitedLiability": "8.51",
"Other Liabilities": "-8.41",
"Liabilities, Long-term": "7.64",
"Revenues": "-5.95",
"Comprehensive Net Income": "1.36",
"Other Revenues": "-5.02",
"Expenses": "8.58",
"General and Administrative Expense": "1.07",
"Depreciation and Amortization": "1.94",
"Other Expenses": "6.20",
"Other Compr. Net Income": "1.41",
"Other Net Income": "-2.65",
"Economic Capital Ratio": "0.950"
},
"2017": {
"Real Estate Investment Property, at Cost": "-10.1",
"Real Estate Investments, Net": "-10.5",
"Assets": "9.35",
"Other Assets": "42.2",
"Other Real Estate Investments, Net": "-3.40",
"Real Estate Investment Property, Accumulated Depreciation": "3.22",
"Liabilities, Current": "-5.66",
"Liabilities": "-9.26",
"Stockholders Equity": "7.12",
"ECR before LimitedLiability": "-5.29",
"Liabilities, Long-term": "6.50",
"Other Liabilities": "-10.9",
"Lease Income": "-2.25",
"Revenues": "-9.38",
"Expenses": "11.0",
"Comprehensive Net Income": "-2.67",
"Other Revenues": "-7.10",
"Other Expenses": "6.77",
"General and Administrative Expense": "2.32",
"Other Net Income": "-3.43",
"Economic Capital Ratio": "-16.3"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "3.49",
"Real Estate Investments, Net": "-10.5",
"Assets": "9.17",
"Other Assets": "43.0",
"Other Real Estate Investments, Net": "-3.31",
"Real Estate Investment Property, at Cost": "-10.3",
"Liabilities, Long-term": "7.26",
"Liabilities": "-9.23",
"Stockholders Equity": "7.23",
"ECR before LimitedLiability": "43.8",
"Liabilities, Current": "2.77",
"Other Liabilities": "-23.4",
"Other Revenues": "-4.33",
"Revenues": "-8.77",
"Net Income": "5.51",
"Lease Income": "-4.40",
"Expenses": "14.6",
"Other Expenses": "11.9",
"Depreciation and Amortization": "2.08",
"General and Administrative Expense": "1.20",
"Comprehensive Net Income": "6.07",
"Economic Capital Ratio": "-0.305"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "3.39",
"Real Estate Investments, Net": "-10.6",
"Assets": "8.12",
"Real Estate Investment Property, at Cost": "-11.8",
"Liabilities, Current": "4.03",
"Liabilities": "-8.81",
"Expenses": "12.3",
"Stockholders Equity": "6.34",
"ECR before LimitedLiability": "-2.11",
"Liabilities, Long-term": "5.92",
"Other Liabilities": "-22.7",
"Other Assets": "40.4",
"Other Revenues": "-6.53",
"Revenues": "-11.5",
"Lease Income": "-4.83",
"General and Administrative Expense": "1.59",
"Depreciation and Amortization": "2.29",
"Cost of Revenue": "1.66",
"Other Expenses": "6.53",
"Economic Capital Ratio": "-4.53",
"Other Net Income": "-1.98"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001462047_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Cost of Revenue": "827",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "870",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "973",
"Liabilities, Long-term": "0",
"Other Assets": "7,438",
"Other Compr. Net Income": "-1,024",
"Other Expenses": "2.0",
"Other Liabilities": "41",
"Other Net Income": "892",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "3,008",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "1,013",
"Assets": "7,438",
"Revenues": "3,008",
"Expenses": "1,700",
"Stockholders Equity": "6,425",
"Net Income": "2,201",
"Comprehensive Net Income": "1,617",
"BaseVar": "8,597",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "152%"
}
},
"2012": {
"input_variables": {
"Cost of Revenue": "-337",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "1,528",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "2,920",
"Liabilities, Long-term": "0",
"Other Assets": "41,585",
"Other Compr. Net Income": "-175",
"Other Expenses": "0",
"Other Liabilities": "31",
"Other Net Income": "2,352",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "1,506",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "2,951",
"Assets": "41,585",
"Revenues": "1,506",
"Expenses": "1,191",
"Stockholders Equity": "38,634",
"Net Income": "2,666",
"Comprehensive Net Income": "2,567",
"BaseVar": "25,716",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "132%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "154",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "1,990",
"Goodwill and Intangible Assets": "0",
"Lease Income": "133",
"Liabilities, Current": "3,059",
"Liabilities, Long-term": "0",
"Other Assets": "61,743",
"Other Compr. Net Income": "-486",
"Other Expenses": "1,428",
"Other Liabilities": "22,463",
"Other Net Income": "1,493",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "20",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "25,522",
"Assets": "61,743",
"Revenues": "153",
"Expenses": "3,573",
"Stockholders Equity": "36,221",
"Net Income": "-1,927",
"Comprehensive Net Income": "-2,204",
"BaseVar": "47,398",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "71%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "740",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "1,046",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,763",
"Liabilities, Current": "6,065",
"Liabilities, Long-term": "0",
"Other Assets": "47,087",
"Other Compr. Net Income": "-10,403",
"Other Expenses": "1,855",
"Other Liabilities": "12,384",
"Other Net Income": "215",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "70",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "18,450",
"Assets": "47,087",
"Revenues": "1,833",
"Expenses": "3,641",
"Stockholders Equity": "28,637",
"Net Income": "-1,593",
"Comprehensive Net Income": "-7,523",
"BaseVar": "43,389",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "56%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "630",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "626",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,538",
"Liabilities, Current": "6,281",
"Liabilities, Long-term": "0",
"Other Assets": "45,812",
"Other Compr. Net Income": "842",
"Other Expenses": "1,366",
"Other Liabilities": "11,011",
"Other Net Income": "109",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "65",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "17,292",
"Assets": "45,812",
"Revenues": "1,603",
"Expenses": "2,623",
"Stockholders Equity": "28,520",
"Net Income": "-912",
"Comprehensive Net Income": "-432",
"BaseVar": "34,968",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "77%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "628",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "595",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,103",
"Liabilities, Current": "6,028",
"Liabilities, Long-term": "0",
"Other Assets": "44,520",
"Other Compr. Net Income": "-207",
"Other Expenses": "1,031",
"Other Liabilities": "11,202",
"Other Net Income": "190",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0.92",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "17,230",
"Assets": "44,520",
"Revenues": "1,104",
"Expenses": "2,254",
"Stockholders Equity": "27,290",
"Net Income": "-960",
"Comprehensive Net Income": "-1,078",
"BaseVar": "33,354",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "74%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "695",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "352",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "2,036",
"Liabilities, Long-term": "0",
"Other Assets": "44,973",
"Other Compr. Net Income": "333",
"Other Expenses": "1,044",
"Other Liabilities": "15,891",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "1,537",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "17,927",
"Assets": "44,973",
"Revenues": "1,537",
"Expenses": "2,091",
"Stockholders Equity": "27,046",
"Net Income": "-554",
"Comprehensive Net Income": "-364",
"BaseVar": "34,065",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "75%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "649",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "668",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "2,035",
"Liabilities, Long-term": "0",
"Other Assets": "44,473",
"Other Compr. Net Income": "63",
"Other Expenses": "901",
"Other Liabilities": "15,596",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "1,951",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "17,632",
"Assets": "44,473",
"Revenues": "1,951",
"Expenses": "2,218",
"Stockholders Equity": "26,842",
"Net Income": "-267",
"Comprehensive Net Income": "-231",
"BaseVar": "33,845",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "76%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.7589113435492884,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001462047.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001462047.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001462047.svg"
},
{
"company_id": "0001406587",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001406587.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001406587.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001406587.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001406587_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001406587_main_keyfigs.svg",
"name": "Forestar Group Inc",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001406587.svg",
"report_text": "The relative strengths and weaknesses of Forestar 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 Forestar Group Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 20% points.The greatest weakness of Forestar Group Inc is the variable Liabilities, Long-term, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 75%, being 5.0% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001406587_2020_Forestar_Group_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Real Estate Investments, Net": "-9.37",
"Assets": "3.26",
"Other Assets": "22.9",
"Other Real Estate Investments, Net": "-4.84",
"Real Estate Investment Property, at Cost": "-6.94",
"Liabilities, Long-term": "-29.3",
"Liabilities": "-5.81",
"Stockholders Equity": "2.31",
"ECR before LimitedLiability": "7.78",
"Liabilities, Current": "8.45",
"Other Liabilities": "7.12",
"Lease Income": "-6.73",
"Revenues": "-22.0",
"Expenses": "8.32",
"Net Income": "3.47",
"Other Revenues": "-14.5",
"Other Expenses": "2.64",
"General and Administrative Expense": "2.81",
"Comprehensive Net Income": "3.63",
"Other Net Income": "15.7",
"Economic Capital Ratio": "-10.2"
},
"2016": {
"Other Real Estate Investments, Net": "-2.70",
"Real Estate Investments, Net": "-8.22",
"Assets": "-3.97",
"Other Assets": "9.40",
"Real Estate Investment Property, at Cost": "-8.05",
"Real Estate Investment Property, Accumulated Depreciation": "2.93",
"Liabilities, Current": "19.7",
"Liabilities": "31.2",
"Stockholders Equity": "5.79",
"ECR before LimitedLiability": "37.8",
"Other Liabilities": "18.1",
"Lease Income": "-10.6",
"Revenues": "-21.5",
"Net Income": "17.5",
"Other Revenues": "-10.3",
"Expenses": "-30.7",
"Depreciation and Amortization": "3.80",
"Other Expenses": "-38.5",
"Comprehensive Net Income": "17.5",
"Other Net Income": "61.1",
"Economic Capital Ratio": "30.3"
},
"2017": {
"Real Estate Investment Property, at Cost": "-6.95",
"Real Estate Investments, Net": "-7.20",
"Stockholders Equity": "6.91",
"ECR before LimitedLiability": "28.9",
"Liabilities, Current": "14.3",
"Liabilities": "25.0",
"Liabilities, Long-term": "-5.30",
"Other Liabilities": "17.6",
"Lease Income": "-11.0",
"Revenues": "-25.7",
"Net Income": "12.8",
"Other Revenues": "-13.8",
"Other Expenses": "-25.3",
"Expenses": "-23.0",
"Cost of Revenue": "3.29",
"Depreciation and Amortization": "3.65",
"General and Administrative Expense": "-5.13",
"Other Assets": "10.9",
"Other Net Income": "51.8",
"Comprehensive Net Income": "12.2",
"Economic Capital Ratio": "17.9"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "4.94",
"Real Estate Investments, Net": "-13.8",
"Assets": "-5.26",
"Real Estate Investment Property, at Cost": "-15.3",
"Stockholders Equity": "-10.4",
"ECR before LimitedLiability": "-2.59",
"Other Assets": "18.9",
"Other Revenues": "20.2",
"Revenues": "12.7",
"Comprehensive Net Income": "2.46",
"Lease Income": "-6.77",
"General and Administrative Expense": "2.46",
"Expenses": "-7.64",
"Depreciation and Amortization": "3.21",
"Cost of Revenue": "4.89",
"Other Expenses": "-18.7",
"Liabilities, Current": "10.7",
"Liabilities, Long-term": "-22.5",
"Other Liabilities": "6.32",
"Other Net Income": "-2.48",
"Economic Capital Ratio": "-5.01"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001406587_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "23,326",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "221,587",
"Other Assets": "794,857",
"Other Compr. Net Income": "0",
"Other Expenses": "74,165",
"Other Liabilities": "62,058",
"Other Net Income": "106,364",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "368",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "283,645",
"Assets": "794,857",
"Revenues": "368",
"Expenses": "97,491",
"Stockholders Equity": "511,212",
"Net Income": "9,241",
"Comprehensive Net Income": "9,241",
"BaseVar": "674,038",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "82%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "21,597",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "110,358",
"Other Assets": "733,208",
"Other Compr. Net Income": "-1,531",
"Other Expenses": "237,397",
"Other Liabilities": "60,732",
"Other Net Income": "317,455",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "1,718",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "171,090",
"Assets": "733,208",
"Revenues": "1,718",
"Expenses": "258,994",
"Stockholders Equity": "562,118",
"Net Income": "60,179",
"Comprehensive Net Income": "59,306",
"BaseVar": "834,750",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "106%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "56,531",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "108,429",
"Other Assets": "761,912",
"Other Compr. Net Income": "0",
"Other Expenses": "185,789",
"Other Liabilities": "47,851",
"Other Net Income": "291,052",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "3,600",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "156,280",
"Assets": "761,912",
"Revenues": "3,600",
"Expenses": "242,320",
"Stockholders Equity": "605,632",
"Net Income": "52,332",
"Comprehensive Net Income": "52,332",
"BaseVar": "813,498",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "109%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "28,900",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "460,500",
"Other Assets": "1,455,700",
"Other Compr. Net Income": "0",
"Other Expenses": "372,100",
"Other Liabilities": "186,300",
"Other Net Income": "3,500",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "433,800",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "646,800",
"Assets": "1,455,700",
"Revenues": "433,800",
"Expenses": "401,000",
"Stockholders Equity": "808,900",
"Net Income": "36,300",
"Comprehensive Net Income": "36,300",
"BaseVar": "1,604,528",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "75%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.754149578614203,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001406587.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001406587.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001406587.svg"
},
{
"company_id": "0001052752",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001052752.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001052752.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001052752.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001052752_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001052752_main_keyfigs.svg",
"name": "Getty Realty CORP MD",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001052752.svg",
"report_text": "The relative strengths and weaknesses of Getty Realty CORP MD are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Getty Realty CORP MD compared to the market average is the variable Other Real Estate Investments, Net, increasing the Economic Capital Ratio by 55% points.The greatest weakness of Getty Realty CORP MD is the variable Other Liabilities, reducing the Economic Capital Ratio by 38% points.
The company's Economic Capital Ratio, given in the ranking table, is 72%, being 8.8% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001052752_2020_Getty_Realty_CORP_MD.pdf",
"shrinked_graph_json": {
"2011": {
"Real Estate Investment Property, Accumulated Depreciation": "-4.71",
"Real Estate Investments, Net": "17.6",
"Liabilities": "-8.07",
"Stockholders Equity": "-5.01",
"ECR before LimitedLiability": "3.64",
"Other Real Estate Investments, Net": "-5.47",
"Real Estate Investment Property, at Cost": "46.3",
"Liabilities, Long-term": "4.55",
"Liabilities, Current": "8.63",
"Other Liabilities": "-27.7",
"Other Expenses": "5.56",
"Expenses": "5.73",
"Net Income": "4.49",
"General and Administrative Expense": "2.34",
"Cost of Revenue": "-1.40",
"Other Assets": "-9.81",
"Lease Income": "-6.98",
"Comprehensive Net Income": "4.78",
"Other Revenues": "7.24",
"Other Net Income": "-1.52",
"Economic Capital Ratio": "-14.3"
},
"2014": {
"Other Real Estate Investments, Net": "-2.75",
"Real Estate Investments, Net": "16.7",
"Assets": "4.97",
"Other Assets": "-6.54",
"Real Estate Investment Property, Accumulated Depreciation": "-2.16",
"Real Estate Investment Property, at Cost": "29.4",
"Stockholders Equity": "8.78",
"ECR before LimitedLiability": "21.0",
"Lease Income": "-7.47",
"Revenues": "1.60",
"Net Income": "4.97",
"Other Revenues": "8.96",
"Cost of Revenue": "-3.28",
"Expenses": "7.29",
"General and Administrative Expense": "1.35",
"Other Expenses": "9.51",
"Liabilities, Current": "11.5",
"Liabilities, Long-term": "5.54",
"Other Liabilities": "-22.1",
"Comprehensive Net Income": "4.81",
"Other Net Income": "-3.94",
"Economic Capital Ratio": "-1.32"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "-1.22",
"Real Estate Investments, Net": "15.2",
"Assets": "2.47",
"Other Assets": "-7.67",
"Other Real Estate Investments, Net": "40.6",
"Real Estate Investment Property, at Cost": "-11.2",
"Liabilities, Long-term": "7.74",
"Liabilities": "-6.03",
"ECR before LimitedLiability": "5.98",
"Liabilities, Current": "7.70",
"Other Liabilities": "-26.9",
"Expenses": "7.14",
"Net Income": "5.16",
"Cost of Revenue": "-1.98",
"Other Expenses": "7.18",
"General and Administrative Expense": "2.39",
"Other Net Income": "-2.18",
"Comprehensive Net Income": "5.47",
"Lease Income": "-5.49",
"Other Revenues": "5.98",
"Economic Capital Ratio": "-2.84"
},
"2016": {
"Other Real Estate Investments, Net": "45.9",
"Real Estate Investments, Net": "14.5",
"Liabilities": "-7.65",
"Stockholders Equity": "-3.63",
"ECR before LimitedLiability": "3.75",
"Real Estate Investment Property, at Cost": "-12.0",
"Real Estate Investment Property, Accumulated Depreciation": "-1.24",
"Liabilities, Current": "9.84",
"Other Liabilities": "-35.3",
"Liabilities, Long-term": "8.10",
"Lease Income": "-5.58",
"Revenues": "3.99",
"Expenses": "6.48",
"Net Income": "7.92",
"Other Revenues": "9.84",
"Cost of Revenue": "-1.83",
"Other Expenses": "7.60",
"Other Assets": "-8.39",
"Comprehensive Net Income": "8.02",
"Other Net Income": "-2.58",
"Economic Capital Ratio": "-3.81"
},
"2017": {
"Real Estate Investment Property, at Cost": "-10.9",
"Real Estate Investments, Net": "17.8",
"Assets": "2.82",
"Other Assets": "-8.25",
"Other Real Estate Investments, Net": "47.9",
"Real Estate Investment Property, Accumulated Depreciation": "-1.00",
"Liabilities, Current": "6.82",
"Liabilities": "-13.4",
"Stockholders Equity": "-4.03",
"ECR before LimitedLiability": "-5.28",
"Liabilities, Long-term": "7.07",
"Other Liabilities": "-36.7",
"Other Expenses": "7.36",
"Expenses": "9.63",
"Net Income": "5.97",
"General and Administrative Expense": "2.84",
"Lease Income": "-5.85",
"Comprehensive Net Income": "5.60",
"Other Net Income": "-3.05",
"Other Revenues": "5.42",
"Economic Capital Ratio": "-16.3"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "-0.868",
"Real Estate Investments, Net": "16.9",
"Assets": "3.05",
"Other Assets": "-7.73",
"Other Real Estate Investments, Net": "46.9",
"Real Estate Investment Property, at Cost": "-11.5",
"Liabilities, Long-term": "7.81",
"Liabilities": "-13.2",
"Stockholders Equity": "-3.83",
"ECR before LimitedLiability": "41.2",
"Liabilities, Current": "7.00",
"Other Liabilities": "-37.9",
"Cost of Revenue": "-1.06",
"Expenses": "12.8",
"Net Income": "12.9",
"Other Expenses": "13.1",
"General and Administrative Expense": "0.903",
"Other Revenues": "-7.37",
"Comprehensive Net Income": "13.0",
"Lease Income": "6.99",
"Economic Capital Ratio": "-2.82"
},
"2019": {
"Real Estate Investments, Net": "17.5",
"Assets": "2.05",
"Other Assets": "-8.58",
"Other Real Estate Investments, Net": "54.6",
"Real Estate Investment Property, at Cost": "-13.5",
"Liabilities, Current": "8.27",
"Liabilities": "-13.9",
"Stockholders Equity": "-5.89",
"ECR before LimitedLiability": "-6.39",
"Liabilities, Long-term": "6.28",
"Other Liabilities": "-38.2",
"Other Revenues": "-12.7",
"Revenues": "-4.85",
"Net Income": "4.21",
"Lease Income": "8.09",
"General and Administrative Expense": "2.34",
"Expenses": "10.7",
"Cost of Revenue": "3.83",
"Other Expenses": "4.21",
"Comprehensive Net Income": "4.37",
"Economic Capital Ratio": "-8.81"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001052752_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Cost of Revenue": "16,723",
"Depreciation and Amortization": "10,287",
"General and Administrative Expense": "23,585",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "156,352",
"Other Compr. Net Income": "1,153",
"Other Expenses": "50,687",
"Other Liabilities": "262,920",
"Other Net Income": "862",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "112,876",
"Real Estate Investment Property, Accumulated Depreciation": "-137,117",
"Real Estate Investment Property, at Cost": "615,854"
},
"output_variables": {
"Real Estate Investments, Net": "478,737",
"Liabilities": "262,920",
"Assets": "635,089",
"Revenues": "112,876",
"Expenses": "101,282",
"Stockholders Equity": "372,169",
"Net Income": "12,456",
"Comprehensive Net Income": "13,113",
"BaseVar": "591,679",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "78%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "23,752",
"Depreciation and Amortization": "10,549",
"General and Administrative Expense": "15,777",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "192,232",
"Other Compr. Net Income": "0",
"Other Expenses": "30,630",
"Other Liabilities": "280,477",
"Other Net Income": "4,259",
"Other Real Estate Investments, Net": "4,343",
"Other Revenues": "99,867",
"Real Estate Investment Property, Accumulated Depreciation": "-99,510",
"Real Estate Investment Property, at Cost": "590,436"
},
"output_variables": {
"Real Estate Investments, Net": "495,269",
"Liabilities": "280,477",
"Assets": "687,501",
"Revenues": "99,867",
"Expenses": "80,708",
"Stockholders Equity": "407,024",
"Net Income": "23,418",
"Comprehensive Net Income": "23,418",
"BaseVar": "605,979",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "80%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "23,649",
"Depreciation and Amortization": "16,974",
"General and Administrative Expense": "16,930",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "223,266",
"Other Compr. Net Income": "0",
"Other Expenses": "33,383",
"Other Liabilities": "492,568",
"Other Net Income": "17,613",
"Other Real Estate Investments, Net": "782,972",
"Other Revenues": "110,733",
"Real Estate Investment Property, Accumulated Depreciation": "-107,109",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "675,863",
"Liabilities": "492,568",
"Assets": "899,129",
"Revenues": "110,733",
"Expenses": "90,936",
"Stockholders Equity": "406,561",
"Net Income": "37,410",
"Comprehensive Net Income": "37,410",
"BaseVar": "840,575",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "69%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "22,725",
"Depreciation and Amortization": "19,170",
"General and Administrative Expense": "14,154",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "215,716",
"Other Compr. Net Income": "0",
"Other Expenses": "25,579",
"Other Liabilities": "446,388",
"Other Net Income": "4,773",
"Other Real Estate Investments, Net": "782,166",
"Other Revenues": "115,266",
"Real Estate Investment Property, Accumulated Depreciation": "-120,576",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "661,590",
"Liabilities": "446,388",
"Assets": "877,306",
"Revenues": "115,266",
"Expenses": "81,628",
"Stockholders Equity": "430,918",
"Net Income": "38,411",
"Comprehensive Net Income": "38,411",
"BaseVar": "794,947",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "72%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "22,345",
"Depreciation and Amortization": "19,089",
"General and Administrative Expense": "13,879",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "235,143",
"Other Compr. Net Income": "0",
"Other Expenses": "29,351",
"Other Liabilities": "519,059",
"Other Net Income": "11,697",
"Other Real Estate Investments, Net": "970,964",
"Other Revenues": "120,153",
"Real Estate Investment Property, Accumulated Depreciation": "-133,353",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "837,611",
"Liabilities": "519,059",
"Assets": "1,072,754",
"Revenues": "120,153",
"Expenses": "84,664",
"Stockholders Equity": "553,695",
"Net Income": "47,186",
"Comprehensive Net Income": "47,186",
"BaseVar": "938,806",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "74%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "23,649",
"Depreciation and Amortization": "23,636",
"General and Administrative Expense": "14,661",
"Goodwill and Intangible Assets": "0",
"Lease Income": "116,328",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "266,760",
"Other Compr. Net Income": "0",
"Other Expenses": "32,428",
"Other Liabilities": "578,011",
"Other Net Income": "5,974",
"Other Real Estate Investments, Net": "1,043,106",
"Other Revenues": "19,778",
"Real Estate Investment Property, Accumulated Depreciation": "-150,691",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "892,415",
"Liabilities": "578,011",
"Assets": "1,159,175",
"Revenues": "136,106",
"Expenses": "94,374",
"Stockholders Equity": "581,164",
"Net Income": "47,706",
"Comprehensive Net Income": "47,706",
"BaseVar": "1,024,653",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "73%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "25,161",
"General and Administrative Expense": "15,183",
"Goodwill and Intangible Assets": "0",
"Lease Income": "137,736",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "264,018",
"Other Compr. Net Income": "0",
"Other Expenses": "59,244",
"Other Liabilities": "622,338",
"Other Net Income": "8,656",
"Other Real Estate Investments, Net": "1,113,651",
"Other Revenues": "2,919",
"Real Estate Investment Property, Accumulated Depreciation": "-165,892",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "947,759",
"Liabilities": "622,338",
"Assets": "1,211,777",
"Revenues": "140,655",
"Expenses": "99,588",
"Stockholders Equity": "589,439",
"Net Income": "49,723",
"Comprehensive Net Income": "49,723",
"BaseVar": "1,081,331",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "72%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.7160870104104619,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001052752.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001052752.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001052752.svg"
},
{
"company_id": "0001482512",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001482512.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001482512.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001482512.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001482512_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001482512_main_keyfigs.svg",
"name": "Hudson Pacific Properties Inc",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001482512.svg",
"report_text": "The relative strengths and weaknesses of Hudson Pacific Properties 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 Hudson Pacific Properties Inc compared to the market average is the variable Real Estate Investment Property, at Cost, increasing the Economic Capital Ratio by 32% points.The greatest weakness of Hudson Pacific Properties Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 70%, being 11% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001482512_2020_Hudson_Pacific_Properties_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Real Estate Investment Property, at Cost": "41.3",
"Real Estate Investments, Net": "32.3",
"Assets": "10.9",
"Other Assets": "-15.7",
"Other Real Estate Investments, Net": "-6.36",
"Other Liabilities": "9.34",
"Liabilities": "-9.98",
"Stockholders Equity": "4.34",
"ECR before LimitedLiability": "-18.4",
"Liabilities, Current": "-27.6",
"Liabilities, Long-term": "4.48",
"Other Revenues": "-9.88",
"Revenues": "-16.3",
"Expenses": "8.59",
"Net Income": "-15.2",
"Lease Income": "-6.80",
"Other Expenses": "6.57",
"General and Administrative Expense": "4.59",
"Other Net Income": "-6.70",
"Comprehensive Net Income": "-15.7",
"Economic Capital Ratio": "-41.9"
},
"2013": {
"Real Estate Investment Property, at Cost": "41.1",
"Real Estate Investments, Net": "30.6",
"Goodwill and Intangible Assets": "2.99",
"Assets": "10.3",
"Other Real Estate Investments, Net": "-6.74",
"Other Liabilities": "12.5",
"Liabilities": "-9.99",
"Stockholders Equity": "3.09",
"ECR before LimitedLiability": "-22.0",
"Liabilities, Long-term": "2.35",
"Liabilities, Current": "-28.4",
"Other Assets": "-17.0",
"Other Revenues": "-10.7",
"Revenues": "-17.0",
"Net Income": "-15.3",
"Lease Income": "-6.79",
"Expenses": "8.24",
"General and Administrative Expense": "4.29",
"Comprehensive Net Income": "-15.7",
"Other Net Income": "-5.81",
"Economic Capital Ratio": "-32.4"
},
"2014": {
"Other Real Estate Investments, Net": "-4.01",
"Real Estate Investments, Net": "31.2",
"Assets": "14.5",
"Goodwill and Intangible Assets": "2.35",
"Real Estate Investment Property, at Cost": "35.6",
"Liabilities, Current": "-25.0",
"Liabilities": "-6.63",
"Stockholders Equity": "10.1",
"Economic Capital Ratio": "-22.0",
"Liabilities, Long-term": "4.69",
"Other Liabilities": "10.6",
"Other Assets": "-14.2",
"Lease Income": "-6.91",
"Revenues": "-14.9",
"Expenses": "10.1",
"Net Income": "-11.7",
"Other Revenues": "-8.40",
"General and Administrative Expense": "4.17",
"Other Expenses": "2.97",
"Comprehensive Net Income": "-12.3",
"Other Net Income": "-5.80"
},
"2015": {
"Real Estate Investments, Net": "34.0",
"Goodwill and Intangible Assets": "2.34",
"Assets": "14.1",
"Other Real Estate Investments, Net": "-5.14",
"Real Estate Investment Property, at Cost": "37.8",
"Liabilities, Long-term": "6.97",
"Liabilities": "-1.63",
"Stockholders Equity": "15.6",
"ECR before LimitedLiability": "2.23",
"Liabilities, Current": "-28.6",
"Other Liabilities": "14.1",
"Other Assets": "-11.6",
"Other Revenues": "-7.41",
"Revenues": "-12.3",
"Net Income": "-10.6",
"Lease Income": "-5.01",
"Expenses": "7.46",
"General and Administrative Expense": "4.24",
"Other Net Income": "-5.30",
"Comprehensive Net Income": "-10.3",
"Economic Capital Ratio": "-6.59"
},
"2016": {
"Other Real Estate Investments, Net": "-4.39",
"Real Estate Investments, Net": "31.1",
"Assets": "9.23",
"Other Assets": "-13.3",
"Real Estate Investment Property, at Cost": "34.3",
"Liabilities, Current": "9.00",
"Liabilities": "-7.04",
"Stockholders Equity": "5.25",
"ECR before LimitedLiability": "-7.34",
"Other Liabilities": "9.36",
"Liabilities, Long-term": "-30.9",
"Lease Income": "-5.33",
"Revenues": "-10.5",
"Expenses": "6.14",
"Net Income": "-8.72",
"Other Revenues": "-5.37",
"Depreciation and Amortization": "-3.17",
"Other Expenses": "6.29",
"Comprehensive Net Income": "-8.70",
"Other Net Income": "-3.95",
"Economic Capital Ratio": "-14.9"
},
"2017": {
"Real Estate Investment Property, at Cost": "37.5",
"Real Estate Investments, Net": "32.9",
"Assets": "10.9",
"Other Assets": "-12.1",
"Other Real Estate Investments, Net": "-4.35",
"Liabilities, Current": "6.29",
"Liabilities": "-9.77",
"Stockholders Equity": "5.28",
"ECR before LimitedLiability": "-16.4",
"Liabilities, Long-term": "-29.2",
"Other Liabilities": "8.23",
"Lease Income": "-5.65",
"Revenues": "-12.9",
"Expenses": "6.94",
"Net Income": "-11.4",
"Other Revenues": "-7.43",
"Other Expenses": "5.45",
"Depreciation and Amortization": "-3.57",
"Other Net Income": "-5.01",
"Comprehensive Net Income": "-11.9",
"Economic Capital Ratio": "-27.5"
},
"2018": {
"Real Estate Investments, Net": "29.9",
"Assets": "4.66",
"Other Real Estate Investments, Net": "-3.63",
"Real Estate Investment Property, at Cost": "42.4",
"Liabilities, Long-term": "-30.6",
"Liabilities": "-9.53",
"ECR before LimitedLiability": "42.9",
"Liabilities, Current": "7.02",
"Other Liabilities": "6.83",
"Other Assets": "-10.4",
"Other Revenues": "3.13",
"Revenues": "-1.66",
"Net Income": "9.71",
"Lease Income": "-4.78",
"Cost of Revenue": "1.31",
"Expenses": "12.1",
"Other Expenses": "11.4",
"Depreciation and Amortization": "-2.02",
"General and Administrative Expense": "1.32",
"Comprehensive Net Income": "9.63",
"Economic Capital Ratio": "-1.13"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "-0.662",
"Real Estate Investments, Net": "25.7",
"Assets": "2.52",
"Other Real Estate Investments, Net": "-1.50",
"Real Estate Investment Property, at Cost": "31.9",
"Liabilities, Current": "8.34",
"Liabilities": "-11.5",
"Expenses": "10.2",
"Stockholders Equity": "-4.08",
"ECR before LimitedLiability": "-8.33",
"Liabilities, Long-term": "6.33",
"Other Liabilities": "-34.0",
"Other Assets": "-10.8",
"Revenues": "-5.57",
"Lease Income": "-5.31",
"General and Administrative Expense": "2.73",
"Depreciation and Amortization": "-1.94",
"Cost of Revenue": "3.91",
"Other Expenses": "5.30",
"Economic Capital Ratio": "-10.8",
"Other Net Income": "-3.87"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001482512_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "57,024",
"General and Administrative Expense": "16,497",
"Goodwill and Intangible Assets": "92,252",
"Lease Income": "0",
"Liabilities, Current": "582,085",
"Liabilities, Long-term": "0",
"Other Assets": "76,667",
"Other Compr. Net Income": "-12,588",
"Other Expenses": "77,917",
"Other Liabilities": "67,908",
"Other Net Income": "-19,724",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-85,184",
"Real Estate Investment Property, at Cost": "1,475,955"
},
"output_variables": {
"Real Estate Investments, Net": "1,390,771",
"Liabilities": "649,993",
"Assets": "1,559,690",
"Revenues": "0",
"Expenses": "151,438",
"Stockholders Equity": "909,697",
"Net Income": "-171,162",
"Comprehensive Net Income": "-178,337",
"BaseVar": "1,226,116",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "60%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "120,958",
"Lease Income": "0",
"Liabilities, Current": "931,308",
"Liabilities, Long-term": "0",
"Other Assets": "91,328",
"Other Compr. Net Income": "-11,949",
"Other Expenses": "177,598",
"Other Liabilities": "86,625",
"Other Net Income": "-30,554",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-116,342",
"Real Estate Investment Property, at Cost": "2,035,330"
},
"output_variables": {
"Real Estate Investments, Net": "1,918,988",
"Liabilities": "1,017,933",
"Assets": "2,131,274",
"Revenues": "0",
"Expenses": "177,598",
"Stockholders Equity": "1,113,341",
"Net Income": "-208,152",
"Comprehensive Net Income": "-214,963",
"BaseVar": "1,719,870",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "57%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "110,777",
"Lease Income": "0",
"Liabilities, Current": "918,059",
"Liabilities, Long-term": "0",
"Other Assets": "193,470",
"Other Compr. Net Income": "-15,013",
"Other Expenses": "204,738",
"Other Liabilities": "137,634",
"Other Net Income": "-25,155",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-134,657",
"Real Estate Investment Property, at Cost": "2,171,295"
},
"output_variables": {
"Real Estate Investments, Net": "2,036,638",
"Liabilities": "1,055,693",
"Assets": "2,340,885",
"Revenues": "0",
"Expenses": "204,738",
"Stockholders Equity": "1,285,192",
"Net Income": "-229,893",
"Comprehensive Net Income": "-238,450",
"BaseVar": "1,859,927",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "59%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "326,785",
"Lease Income": "0",
"Liabilities, Current": "2,260,716",
"Liabilities, Long-term": "0",
"Other Assets": "426,788",
"Other Compr. Net Income": "1,047",
"Other Expenses": "473,462",
"Other Liabilities": "254,105",
"Other Net Income": "-63,470",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-269,074",
"Real Estate Investment Property, at Cost": "5,769,536"
},
"output_variables": {
"Real Estate Investments, Net": "5,500,462",
"Liabilities": "2,514,821",
"Assets": "6,254,035",
"Revenues": "0",
"Expenses": "473,462",
"Stockholders Equity": "3,739,214",
"Net Income": "-536,932",
"Comprehensive Net Income": "-536,335",
"BaseVar": "4,739,494",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "65%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "269,087",
"General and Administrative Expense": "52,400",
"Goodwill and Intangible Assets": "8,754",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "2,688,010",
"Other Assets": "619,311",
"Other Compr. Net Income": "-5,963",
"Other Expenses": "228,745",
"Other Liabilities": "278,061",
"Other Net Income": "-45,649",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-419,368",
"Real Estate Investment Property, at Cost": "6,470,301"
},
"output_variables": {
"Real Estate Investments, Net": "6,050,933",
"Liabilities": "2,966,071",
"Assets": "6,678,998",
"Revenues": "0",
"Expenses": "550,232",
"Stockholders Equity": "3,712,927",
"Net Income": "-595,881",
"Comprehensive Net Income": "-599,280",
"BaseVar": "5,219,752",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "61%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "283,570",
"General and Administrative Expense": "54,459",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "2,421,380",
"Other Assets": "732,127",
"Other Compr. Net Income": "-19,621",
"Other Expenses": "253,507",
"Other Liabilities": "279,549",
"Other Net Income": "-42,042",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-533,498",
"Real Estate Investment Property, at Cost": "6,423,441"
},
"output_variables": {
"Real Estate Investments, Net": "5,889,943",
"Liabilities": "2,700,929",
"Assets": "6,622,070",
"Revenues": "0",
"Expenses": "591,536",
"Stockholders Equity": "3,921,141",
"Net Income": "-633,578",
"Comprehensive Net Income": "-644,762",
"BaseVar": "5,092,611",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "63%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "251,003",
"General and Administrative Expense": "61,027",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "2,623,835",
"Other Assets": "706,973",
"Other Compr. Net Income": "-9,644",
"Other Expenses": "267,710",
"Other Liabilities": "493,958",
"Other Net Income": "-36,897",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "728,418",
"Real Estate Investment Property, Accumulated Depreciation": "-695,631",
"Real Estate Investment Property, at Cost": "7,059,537"
},
"output_variables": {
"Real Estate Investments, Net": "6,363,906",
"Liabilities": "3,117,793",
"Assets": "7,070,879",
"Revenues": "728,418",
"Expenses": "579,740",
"Stockholders Equity": "3,953,086",
"Net Income": "111,781",
"Comprehensive Net Income": "106,284",
"BaseVar": "5,988,437",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "75%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "282,088",
"General and Administrative Expense": "71,947",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "1,095,719",
"Other Compr. Net Income": "-31,183",
"Other Expenses": "301,522",
"Other Liabilities": "3,622,131",
"Other Net Income": "-106,779",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "818,182",
"Real Estate Investment Property, Accumulated Depreciation": "-898,279",
"Real Estate Investment Property, at Cost": "7,269,128"
},
"output_variables": {
"Real Estate Investments, Net": "6,370,849",
"Liabilities": "3,622,131",
"Assets": "7,466,568",
"Revenues": "818,182",
"Expenses": "655,557",
"Stockholders Equity": "3,844,437",
"Net Income": "55,846",
"Comprehensive Net Income": "38,072",
"BaseVar": "6,608,072",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "70%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.6967038695895773,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001482512.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001482512.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001482512.svg"
},
{
"company_id": "0001138118",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001138118.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001138118.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001138118.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001138118_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001138118_main_keyfigs.svg",
"name": "CBRE Group INC",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001138118.svg",
"report_text": "The relative strengths and weaknesses of CBRE 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 CBRE Group INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 67% points.The greatest weakness of CBRE Group INC is the variable Cost of Revenue, reducing the Economic Capital Ratio by 149% points.
The company's Economic Capital Ratio, given in the ranking table, is 68%, being 12% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001138118_2020_CBRE_Group_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Other Real Estate Investments, Net": "-33.0",
"Real Estate Investments, Net": "-29.1",
"Assets": "-22.9",
"Other Assets": "10.6",
"Real Estate Investment Property, Accumulated Depreciation": "17.2",
"Liabilities, Current": "-13.6",
"Liabilities": "16.1",
"Stockholders Equity": "-25.5",
"ECR before LimitedLiability": "-9.97",
"Other Liabilities": "20.1",
"Liabilities, Long-term": "-10.4",
"Goodwill and Intangible Assets": "9.41",
"Lease Income": "-13.9",
"Revenues": "24.0",
"Net Income": "-2.58",
"Other Revenues": "30.0",
"Expenses": "-38.4",
"Depreciation and Amortization": "3.84",
"Cost of Revenue": "4.61",
"Other Expenses": "-47.1",
"Economic Capital Ratio": "-9.52"
},
"2011": {
"Real Estate Investment Property, Accumulated Depreciation": "8.05",
"Real Estate Investments, Net": "-25.5",
"Goodwill and Intangible Assets": "17.4",
"Assets": "-30.9",
"Other Real Estate Investments, Net": "-15.0",
"Real Estate Investment Property, at Cost": "-20.2",
"Stockholders Equity": "-65.0",
"ECR before LimitedLiability": "-24.6",
"Other Assets": "-21.8",
"Lease Income": "-13.4",
"Revenues": "26.0",
"Net Income": "9.68",
"Other Revenues": "32.0",
"Other Expenses": "-53.5",
"Expenses": "-37.0",
"General and Administrative Expense": "15.9",
"Liabilities, Long-term": "-17.9",
"Liabilities, Current": "-10.5",
"Other Liabilities": "17.1",
"Comprehensive Net Income": "8.84",
"Economic Capital Ratio": "-42.6"
},
"2017": {
"Real Estate Investment Property, at Cost": "-24.8",
"Real Estate Investments, Net": "-25.5",
"Assets": "-30.6",
"Goodwill and Intangible Assets": "21.4",
"Other Real Estate Investments, Net": "-10.1",
"Real Estate Investment Property, Accumulated Depreciation": "13.1",
"Liabilities, Current": "-12.2",
"Liabilities": "20.7",
"Stockholders Equity": "-79.6",
"ECR before LimitedLiability": "-14.4",
"Other Liabilities": "28.9",
"Other Assets": "-20.2",
"Lease Income": "-15.0",
"Revenues": "59.5",
"Net Income": "9.13",
"Other Revenues": "62.7",
"Other Expenses": "-121",
"Expenses": "-95.9",
"General and Administrative Expense": "12.3",
"Comprehensive Net Income": "9.48",
"Economic Capital Ratio": "-25.5"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "18.2",
"Real Estate Investments, Net": "-28.0",
"Goodwill and Intangible Assets": "18.1",
"Assets": "-34.2",
"Other Real Estate Investments, Net": "-11.3",
"Real Estate Investment Property, at Cost": "-27.7",
"Liabilities, Long-term": "11.0",
"Liabilities": "34.3",
"Stockholders Equity": "-97.1",
"ECR before LimitedLiability": "34.9",
"Liabilities, Current": "-10.4",
"Other Liabilities": "33.7",
"Other Assets": "-22.5",
"Other Revenues": "66.1",
"Revenues": "65.4",
"Net Income": "34.5",
"Lease Income": "-14.6",
"Expenses": "-125",
"Other Expenses": "-147",
"Comprehensive Net Income": "34.4",
"Economic Capital Ratio": "-9.21"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "15.3",
"Real Estate Investments, Net": "-26.4",
"Assets": "-32.0",
"Real Estate Investment Property, at Cost": "-28.5",
"Liabilities": "31.6",
"Stockholders Equity": "-91.9",
"ECR before LimitedLiability": "-9.51",
"Other Liabilities": "32.8",
"Goodwill and Intangible Assets": "13.3",
"Other Assets": "-19.9",
"Other Revenues": "67.0",
"Revenues": "64.7",
"Net Income": "7.31",
"Lease Income": "-15.0",
"General and Administrative Expense": "-12.2",
"Expenses": "-121",
"Cost of Revenue": "-149",
"Other Expenses": "32.1",
"Other Net Income": "-5.34",
"Comprehensive Net Income": "7.92",
"Economic Capital Ratio": "-11.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001138118_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "108,381",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "1,656,656",
"Lease Income": "0",
"Liabilities, Current": "1,956,768",
"Liabilities, Long-term": "1,519,027",
"Other Assets": "3,464,912",
"Other Compr. Net Income": "64,811",
"Other Expenses": "4,907,519",
"Other Liabilities": "579,978",
"Other Net Income": "56,593",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "5,115,316",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "4,055,773",
"Assets": "5,121,568",
"Revenues": "5,115,316",
"Expenses": "5,015,900",
"Stockholders Equity": "1,065,795",
"Net Income": "156,009",
"Comprehensive Net Income": "192,951",
"BaseVar": "11,355,400",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "51%"
}
},
"2011": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "115,719",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "2,622,732",
"Lease Income": "0",
"Liabilities, Current": "2,680,648",
"Liabilities, Long-term": "2,625,237",
"Other Assets": "4,596,411",
"Other Compr. Net Income": "-115,000",
"Other Expenses": "5,679,148",
"Other Liabilities": "496,095",
"Other Net Income": "174,369",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "5,905,411",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "5,801,980",
"Assets": "7,219,143",
"Revenues": "5,905,411",
"Expenses": "5,794,867",
"Stockholders Equity": "1,417,163",
"Net Income": "284,913",
"Comprehensive Net Income": "219,363",
"BaseVar": "14,423,729",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "49%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "406,114",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "4,653,852",
"Lease Income": "0",
"Liabilities, Current": "4,606,645",
"Liabilities, Long-term": "2,542,828",
"Other Assets": "6,829,978",
"Other Compr. Net Income": "231,693",
"Other Expenses": "13,354,841",
"Other Liabilities": "254,809",
"Other Net Income": "249,293",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "14,209,608",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "7,404,282",
"Assets": "11,483,830",
"Revenues": "14,209,608",
"Expenses": "13,760,955",
"Stockholders Equity": "4,079,548",
"Net Income": "697,946",
"Comprehensive Net Income": "830,011",
"BaseVar": "28,222,078",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "65%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "451,988",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "5,093,617",
"Lease Income": "0",
"Liabilities, Current": "5,803,380",
"Liabilities, Long-term": "2,363,460",
"Other Assets": "8,363,176",
"Other Compr. Net Income": "-168,584",
"Other Expenses": "20,263,295",
"Other Liabilities": "280,051",
"Other Net Income": "441,143",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "21,340,088",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "8,446,891",
"Assets": "13,456,793",
"Revenues": "21,340,088",
"Expenses": "20,715,283",
"Stockholders Equity": "5,009,902",
"Net Income": "1,065,948",
"Comprehensive Net Income": "969,855",
"BaseVar": "39,110,807",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "66%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "18,689,013",
"Depreciation and Amortization": "439,224",
"General and Administrative Expense": "3,436,009",
"Goodwill and Intangible Assets": "5,133,039",
"Lease Income": "0",
"Liabilities, Current": "6,436,451",
"Liabilities, Long-term": "3,273,427",
"Other Assets": "11,064,157",
"Other Compr. Net Income": "29,428",
"Other Expenses": "162,290",
"Other Liabilities": "214,206",
"Other Net Income": "123,895",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "23,894,091",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "9,924,084",
"Assets": "16,197,196",
"Revenues": "23,894,091",
"Expenses": "22,726,536",
"Stockholders Equity": "6,273,112",
"Net Income": "1,291,450",
"Comprehensive Net Income": "1,308,224",
"BaseVar": "43,931,447",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "68%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.6849573830515624,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001138118.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001138118.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001138118.svg"
},
{
"company_id": "0001494877",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001494877.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001494877.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001494877.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001494877_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001494877_main_keyfigs.svg",
"name": "Digital Realty Trust L P",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001494877.svg",
"report_text": "The relative strengths and weaknesses of Digital Realty Trust 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 Digital Realty Trust L P compared to the market average is the variable Real Estate Investments, Net, increasing the Economic Capital Ratio by 9.7% points.The greatest weakness of Digital Realty Trust L P is the variable Other Liabilities, reducing the Economic Capital Ratio by 37% points.
The company's Economic Capital Ratio, given in the ranking table, is 68%, being 12% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001494877_2020_Digital_Realty_Trust_L_P.pdf",
"shrinked_graph_json": {
"2011": {
"Real Estate Investment Property, Accumulated Depreciation": "-2.99",
"Real Estate Investments, Net": "28.9",
"Liabilities": "-18.8",
"Stockholders Equity": "-16.4",
"ECR before LimitedLiability": "-8.84",
"Other Real Estate Investments, Net": "-6.79",
"Real Estate Investment Property, at Cost": "38.8",
"Liabilities, Long-term": "4.24",
"Liabilities, Current": "8.17",
"Other Liabilities": "-39.2",
"Other Expenses": "11.8",
"Expenses": "8.79",
"Lease Income": "8.93",
"Net Income": "5.31",
"Depreciation and Amortization": "-4.58",
"General and Administrative Expense": "6.15",
"Cost of Revenue": "-3.93",
"Other Assets": "-14.8",
"Comprehensive Net Income": "5.48",
"Other Revenues": "-9.92",
"Economic Capital Ratio": "-26.8"
},
"2012": {
"Real Estate Investment Property, at Cost": "35.0",
"Real Estate Investments, Net": "28.8",
"Liabilities": "-18.5",
"Stockholders Equity": "-14.0",
"ECR before LimitedLiability": "-15.5",
"Other Real Estate Investments, Net": "-6.51",
"Real Estate Investment Property, Accumulated Depreciation": "-2.06",
"Other Liabilities": "-39.7",
"Liabilities, Current": "8.28",
"Liabilities, Long-term": "4.90",
"Depreciation and Amortization": "-3.39",
"Expenses": "9.14",
"Other Revenues": "-7.08",
"Comprehensive Net Income": "1.81",
"Other Expenses": "11.4",
"Cost of Revenue": "-4.04",
"General and Administrative Expense": "5.74",
"Other Assets": "-14.1",
"Lease Income": "5.63",
"Other Net Income": "-5.34",
"Economic Capital Ratio": "-39.0"
},
"2013": {
"Real Estate Investment Property, at Cost": "37.2",
"Real Estate Investments, Net": "30.3",
"Liabilities": "-13.6",
"Expenses": "5.25",
"Stockholders Equity": "-12.2",
"ECR before LimitedLiability": "-16.5",
"Other Real Estate Investments, Net": "-6.46",
"Real Estate Investment Property, Accumulated Depreciation": "-3.55",
"Other Liabilities": "-34.4",
"Liabilities, Long-term": "2.63",
"Liabilities, Current": "11.7",
"Other Revenues": "-8.02",
"Revenues": "-2.13",
"Lease Income": "6.35",
"Cost of Revenue": "-4.44",
"General and Administrative Expense": "3.79",
"Other Expenses": "10.6",
"Depreciation and Amortization": "-3.98",
"Other Assets": "-15.0",
"Economic Capital Ratio": "-26.9",
"Other Net Income": "-2.81"
},
"2014": {
"Other Real Estate Investments, Net": "-3.90",
"Real Estate Investments, Net": "31.0",
"Liabilities": "-8.33",
"Stockholders Equity": "-6.49",
"ECR before LimitedLiability": "4.38",
"Real Estate Investment Property, Accumulated Depreciation": "-4.17",
"Real Estate Investment Property, at Cost": "35.2",
"Liabilities, Current": "11.6",
"Liabilities, Long-term": "5.47",
"Other Liabilities": "-31.4",
"Cost of Revenue": "-4.95",
"Expenses": "5.11",
"Net Income": "3.40",
"Lease Income": "7.58",
"General and Administrative Expense": "3.54",
"Other Expenses": "12.2",
"Depreciation and Amortization": "-4.74",
"Other Assets": "-14.2",
"Other Net Income": "-3.37",
"Other Revenues": "-5.38",
"Economic Capital Ratio": "-17.9"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "-4.05",
"Real Estate Investments, Net": "16.1",
"Liabilities": "-7.40",
"Stockholders Equity": "-5.81",
"Economic Capital Ratio": "-9.15",
"Other Real Estate Investments, Net": "-5.90",
"Real Estate Investment Property, at Cost": "31.4",
"Liabilities, Long-term": "8.08",
"Liabilities, Current": "8.04",
"Other Liabilities": "-28.2",
"Depreciation and Amortization": "-3.83",
"Expenses": "4.35",
"Other Net Income": "-3.68",
"Net Income": "3.44",
"Cost of Revenue": "-4.37",
"Other Expenses": "9.19",
"General and Administrative Expense": "3.93",
"Other Assets": "-10.7",
"Comprehensive Net Income": "3.44",
"Lease Income": "8.04",
"Other Revenues": "-4.74"
},
"2016": {
"Other Real Estate Investments, Net": "-4.38",
"Real Estate Investments, Net": "11.7",
"Assets": "-3.52",
"Goodwill and Intangible Assets": "2.51",
"Real Estate Investment Property, at Cost": "30.4",
"Real Estate Investment Property, Accumulated Depreciation": "-3.84",
"Liabilities, Current": "10.6",
"Liabilities": "-8.48",
"Stockholders Equity": "-11.3",
"ECR before LimitedLiability": "-2.89",
"Other Liabilities": "-36.7",
"Liabilities, Long-term": "8.68",
"Other Assets": "-12.1",
"Lease Income": "8.62",
"Revenues": "7.90",
"Net Income": "7.31",
"Cost of Revenue": "-4.84",
"Comprehensive Net Income": "7.17",
"Depreciation and Amortization": "-4.17",
"Other Expenses": "8.89",
"Economic Capital Ratio": "-10.5"
},
"2017": {
"Real Estate Investment Property, at Cost": "21.7",
"Real Estate Investments, Net": "10.4",
"Assets": "2.43",
"Other Real Estate Investments, Net": "-3.78",
"Liabilities, Current": "6.87",
"Liabilities": "-12.2",
"Stockholders Equity": "-4.46",
"ECR before LimitedLiability": "-8.78",
"Liabilities, Long-term": "7.13",
"Other Liabilities": "-34.1",
"Goodwill and Intangible Assets": "6.37",
"Other Assets": "-9.65",
"Other Expenses": "8.16",
"Expenses": "6.77",
"Cost of Revenue": "-2.32",
"Depreciation and Amortization": "-2.56",
"General and Administrative Expense": "3.62",
"Lease Income": "3.85",
"Economic Capital Ratio": "-19.8",
"Other Net Income": "-4.03",
"Other Revenues": "-4.16"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "-2.08",
"Real Estate Investments, Net": "8.78",
"Liabilities": "-14.2",
"Stockholders Equity": "-8.26",
"ECR before LimitedLiability": "34.6",
"Other Real Estate Investments, Net": "-4.20",
"Real Estate Investment Property, at Cost": "20.4",
"Liabilities, Long-term": "8.01",
"Liabilities, Current": "7.17",
"Other Liabilities": "-38.1",
"Cost of Revenue": "-3.28",
"Expenses": "9.82",
"Net Income": "10.4",
"Other Expenses": "15.5",
"Depreciation and Amortization": "-3.38",
"Goodwill and Intangible Assets": "8.07",
"Other Assets": "-10.7",
"Other Revenues": "-6.75",
"Comprehensive Net Income": "10.3",
"Lease Income": "6.97",
"Economic Capital Ratio": "-9.45"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "-3.10",
"Real Estate Investments, Net": "9.68",
"Liabilities": "-13.1",
"Stockholders Equity": "-9.67",
"ECR before LimitedLiability": "-10.1",
"Other Real Estate Investments, Net": "3.91",
"Real Estate Investment Property, at Cost": "9.22",
"Liabilities, Current": "8.69",
"Liabilities, Long-term": "6.59",
"Other Liabilities": "-37.3",
"Revenues": "-3.51",
"Comprehensive Net Income": "2.61",
"Lease Income": "-5.57",
"General and Administrative Expense": "3.03",
"Expenses": "6.56",
"Depreciation and Amortization": "-3.15",
"Cost of Revenue": "4.14",
"Other Expenses": "2.51",
"Goodwill and Intangible Assets": "5.82",
"Other Assets": "-11.0",
"Economic Capital Ratio": "-12.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001494877_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Cost of Revenue": "307,922",
"Depreciation and Amortization": "310,425",
"General and Administrative Expense": "53,624",
"Goodwill and Intangible Assets": "0",
"Lease Income": "820,711",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "880,027",
"Other Compr. Net Income": "0",
"Other Expenses": "235,737",
"Other Liabilities": "3,518,155",
"Other Net Income": "7,124",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "241,999",
"Real Estate Investment Property, Accumulated Depreciation": "-900,044",
"Real Estate Investment Property, at Cost": "6,118,583"
},
"output_variables": {
"Real Estate Investments, Net": "5,218,539",
"Liabilities": "3,518,155",
"Assets": "6,098,566",
"Revenues": "1,062,710",
"Expenses": "907,708",
"Stockholders Equity": "2,580,411",
"Net Income": "162,126",
"Comprehensive Net Income": "162,126",
"BaseVar": "6,113,538",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "65%"
}
},
"2012": {
"input_variables": {
"Cost of Revenue": "380,176",
"Depreciation and Amortization": "382,553",
"General and Administrative Expense": "57,209",
"Goodwill and Intangible Assets": "0",
"Lease Income": "990,715",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "1,282,712",
"Other Compr. Net Income": "37,976",
"Other Expenses": "252,806",
"Other Liabilities": "5,320,830",
"Other Net Income": "9,724",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "288,352",
"Real Estate Investment Property, Accumulated Depreciation": "-1,206,017",
"Real Estate Investment Property, at Cost": "8,742,519"
},
"output_variables": {
"Real Estate Investments, Net": "7,536,502",
"Liabilities": "5,320,830",
"Assets": "8,819,214",
"Revenues": "1,279,067",
"Expenses": "1,072,744",
"Stockholders Equity": "3,498,384",
"Net Income": "216,047",
"Comprehensive Net Income": "237,693",
"BaseVar": "8,653,699",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "63%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "454,834",
"Depreciation and Amortization": "475,464",
"General and Administrative Expense": "65,653",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,155,051",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "1,301,659",
"Other Compr. Net Income": "16,921",
"Other Expenses": "295,187",
"Other Liabilities": "6,039,233",
"Other Net Income": "129,328",
"Other Real Estate Investments, Net": "70,504",
"Other Revenues": "327,208",
"Real Estate Investment Property, Accumulated Depreciation": "-1,565,996",
"Real Estate Investment Property, at Cost": "9,879,578"
},
"output_variables": {
"Real Estate Investments, Net": "8,384,086",
"Liabilities": "6,039,233",
"Assets": "9,685,745",
"Revenues": "1,482,259",
"Expenses": "1,291,138",
"Stockholders Equity": "3,646,512",
"Net Income": "320,449",
"Comprehensive Net Income": "330,094",
"BaseVar": "9,789,455",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "62%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "503,140",
"Depreciation and Amortization": "538,513",
"General and Administrative Expense": "93,188",
"Goodwill and Intangible Assets": "0",
"Lease Income": "1,256,086",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "1,323,497",
"Other Compr. Net Income": "-58,969",
"Other Expenses": "419,254",
"Other Liabilities": "5,612,546",
"Other Net Income": "141,072",
"Other Real Estate Investments, Net": "94,729",
"Other Revenues": "360,352",
"Real Estate Investment Property, Accumulated Depreciation": "-1,874,054",
"Real Estate Investment Property, at Cost": "9,982,612"
},
"output_variables": {
"Real Estate Investments, Net": "8,203,287",
"Liabilities": "5,612,546",
"Assets": "9,526,784",
"Revenues": "1,616,438",
"Expenses": "1,554,095",
"Stockholders Equity": "3,914,238",
"Net Income": "203,415",
"Comprehensive Net Income": "169,803",
"BaseVar": "9,794,244",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "63%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "549,885",
"Depreciation and Amortization": "570,527",
"General and Administrative Expense": "105,549",
"Goodwill and Intangible Assets": "330,664",
"Lease Income": "1,354,986",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "2,350,391",
"Other Compr. Net Income": "-56,446",
"Other Expenses": "343,350",
"Other Liabilities": "6,914,765",
"Other Net Income": "107,566",
"Other Real Estate Investments, Net": "106,107",
"Other Revenues": "408,350",
"Real Estate Investment Property, Accumulated Depreciation": "-2,251,268",
"Real Estate Investment Property, at Cost": "10,915,373"
},
"output_variables": {
"Real Estate Investments, Net": "8,770,212",
"Liabilities": "6,914,765",
"Assets": "11,451,267",
"Revenues": "1,763,336",
"Expenses": "1,569,311",
"Stockholders Equity": "4,536,502",
"Net Income": "301,591",
"Comprehensive Net Income": "269,417",
"BaseVar": "11,490,811",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "63%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "660,177",
"Depreciation and Amortization": "699,324",
"General and Administrative Expense": "152,733",
"Goodwill and Intangible Assets": "752,970",
"Lease Income": "1,542,511",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "2,443,253",
"Other Compr. Net Income": "-44,680",
"Other Expenses": "379,558",
"Other Liabilities": "7,060,288",
"Other Net Income": "181,431",
"Other Real Estate Investments, Net": "106,402",
"Other Revenues": "599,702",
"Real Estate Investment Property, Accumulated Depreciation": "-2,668,509",
"Real Estate Investment Property, at Cost": "11,558,469"
},
"output_variables": {
"Real Estate Investments, Net": "8,996,362",
"Liabilities": "7,060,288",
"Assets": "12,192,585",
"Revenues": "2,142,213",
"Expenses": "1,891,792",
"Stockholders Equity": "5,132,297",
"Net Income": "431,852",
"Comprehensive Net Income": "406,384",
"BaseVar": "12,438,113",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "66%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "759,616",
"Depreciation and Amortization": "842,464",
"General and Administrative Expense": "161,441",
"Goodwill and Intangible Assets": "3,389,595",
"Lease Income": "1,774,649",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "4,173,564",
"Other Compr. Net Income": "19,165",
"Other Expenses": "509,655",
"Other Liabilities": "10,300,993",
"Other Net Income": "71,515",
"Other Real Estate Investments, Net": "163,477",
"Other Revenues": "683,279",
"Real Estate Investment Property, Accumulated Depreciation": "-3,238,227",
"Real Estate Investment Property, at Cost": "16,915,936"
},
"output_variables": {
"Real Estate Investments, Net": "13,841,186",
"Liabilities": "10,300,993",
"Assets": "21,404,345",
"Revenues": "2,457,928",
"Expenses": "2,273,176",
"Stockholders Equity": "11,103,352",
"Net Income": "256,267",
"Comprehensive Net Income": "267,191",
"BaseVar": "19,035,046",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "71%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "957,065",
"Depreciation and Amortization": "1,186,896",
"General and Administrative Expense": "163,667",
"Goodwill and Intangible Assets": "4,348,007",
"Lease Income": "2,412,076",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "4,338,962",
"Other Compr. Net Income": "-17,084",
"Other Expenses": "512,676",
"Other Liabilities": "12,892,653",
"Other Net Income": "114,941",
"Other Real Estate Investments, Net": "175,108",
"Other Revenues": "634,402",
"Real Estate Investment Property, Accumulated Depreciation": "-3,935,267",
"Real Estate Investment Property, at Cost": "18,839,885"
},
"output_variables": {
"Real Estate Investments, Net": "15,079,726",
"Liabilities": "12,892,653",
"Assets": "23,766,695",
"Revenues": "3,046,478",
"Expenses": "2,820,304",
"Stockholders Equity": "10,874,042",
"Net Income": "341,115",
"Comprehensive Net Income": "331,377",
"BaseVar": "22,288,887",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "66%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "1,163,774",
"General and Administrative Expense": "211,097",
"Goodwill and Intangible Assets": "3,363,070",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "4,187,377",
"Other Compr. Net Income": "8,265",
"Other Expenses": "1,605,207",
"Other Liabilities": "12,418,566",
"Other Net Income": "370,058",
"Other Real Estate Investments, Net": "3,167,261",
"Other Revenues": "3,209,241",
"Real Estate Investment Property, Accumulated Depreciation": "-4,536,169",
"Real Estate Investment Property, at Cost": "16,886,592"
},
"output_variables": {
"Real Estate Investments, Net": "15,517,684",
"Liabilities": "12,418,566",
"Assets": "23,068,131",
"Revenues": "3,209,241",
"Expenses": "2,980,078",
"Stockholders Equity": "10,649,565",
"Net Income": "599,221",
"Comprehensive Net Income": "603,932",
"BaseVar": "22,077,992",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "68%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.6794480594592281,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001494877.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001494877.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001494877.svg"
},
{
"company_id": "0001158420",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001158420.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001158420.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001158420_main_keyfigs.svg",
"name": "Green Giant Inc",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001158420.svg",
"report_text": "The relative strengths and weaknesses of Green Giant 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 Green Giant Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 32% points.The greatest weakness of Green Giant Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 64%, being 16% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001158420_2020_Green_Giant_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Real Estate Investment Property, at Cost": "-6.61",
"Real Estate Investments, Net": "-8.16",
"Assets": "7.71",
"Other Assets": "27.6",
"Other Real Estate Investments, Net": "-3.82",
"Real Estate Investment Property, Accumulated Depreciation": "2.07",
"Liabilities": "-8.62",
"Stockholders Equity": "8.77",
"ECR before LimitedLiability": "6.63",
"Liabilities, Current": "-14.3",
"Liabilities, Long-term": "4.88",
"Other Revenues": "-9.79",
"Revenues": "-16.9",
"Net Income": "4.39",
"Lease Income": "-6.59",
"Expenses": "16.2",
"Other Expenses": "11.0",
"General and Administrative Expense": "3.17",
"Other Net Income": "3.89",
"Comprehensive Net Income": "4.97",
"Economic Capital Ratio": "-16.9"
},
"2013": {
"Real Estate Investment Property, at Cost": "-6.08",
"Real Estate Investments, Net": "-7.95",
"Assets": "3.61",
"Other Assets": "18.9",
"Other Real Estate Investments, Net": "-3.88",
"Real Estate Investment Property, Accumulated Depreciation": "1.69",
"Other Liabilities": "5.48",
"Liabilities": "-6.83",
"Stockholders Equity": "3.48",
"ECR before LimitedLiability": "8.88",
"Liabilities, Long-term": "2.89",
"Liabilities, Current": "-18.1",
"Other Revenues": "-11.6",
"Revenues": "-19.3",
"Net Income": "11.0",
"Lease Income": "-7.10",
"Expenses": "14.5",
"General and Administrative Expense": "1.93",
"Other Expenses": "10.4",
"Comprehensive Net Income": "12.0",
"Other Net Income": "14.0",
"Economic Capital Ratio": "-1.54"
},
"2016": {
"Other Real Estate Investments, Net": "-4.10",
"Real Estate Investments, Net": "-13.2",
"Assets": "5.48",
"Other Assets": "31.4",
"Real Estate Investment Property, at Cost": "-12.9",
"Real Estate Investment Property, Accumulated Depreciation": "4.29",
"Liabilities, Current": "-9.45",
"Liabilities": "-15.2",
"Stockholders Equity": "-4.02",
"ECR before LimitedLiability": "-5.51",
"Other Liabilities": "-13.1",
"Liabilities, Long-term": "7.14",
"Lease Income": "-5.11",
"Revenues": "-10.1",
"Net Income": "4.26",
"Other Revenues": "-5.15",
"Expenses": "15.7",
"General and Administrative Expense": "2.03",
"Other Expenses": "9.81",
"Comprehensive Net Income": "2.86",
"Economic Capital Ratio": "-13.1"
},
"2017": {
"Real Estate Investment Property, at Cost": "-11.9",
"Real Estate Investments, Net": "-12.3",
"Assets": "6.38",
"Other Assets": "32.5",
"Other Real Estate Investments, Net": "-4.06",
"Real Estate Investment Property, Accumulated Depreciation": "3.95",
"Liabilities, Current": "-17.4",
"Liabilities": "-22.3",
"Stockholders Equity": "-6.85",
"ECR before LimitedLiability": "-15.4",
"Liabilities, Long-term": "6.20",
"Other Liabilities": "-10.5",
"Lease Income": "-5.34",
"Revenues": "-12.2",
"Net Income": "2.68",
"Other Revenues": "-7.03",
"Other Expenses": "9.47",
"Expenses": "17.2",
"General and Administrative Expense": "3.12",
"Comprehensive Net Income": "2.44",
"Economic Capital Ratio": "-26.5"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "4.54",
"Real Estate Investments, Net": "-12.8",
"Assets": "6.40",
"Other Assets": "32.4",
"Other Real Estate Investments, Net": "-4.16",
"Real Estate Investment Property, at Cost": "-12.6",
"Liabilities, Long-term": "7.07",
"Liabilities": "-19.6",
"Stockholders Equity": "-5.49",
"ECR before LimitedLiability": "32.2",
"Liabilities, Current": "-23.5",
"Other Liabilities": "-4.51",
"Other Revenues": "-8.68",
"Revenues": "-13.0",
"Net Income": "9.45",
"Lease Income": "-4.51",
"Expenses": "20.0",
"Other Expenses": "14.1",
"Comprehensive Net Income": "8.36",
"Other Net Income": "4.70",
"Economic Capital Ratio": "-11.8"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "4.97",
"Real Estate Investments, Net": "-14.0",
"Liabilities": "-14.4",
"Expenses": "9.52",
"Stockholders Equity": "-8.99",
"ECR before LimitedLiability": "-13.6",
"Other Real Estate Investments, Net": "-1.71",
"Real Estate Investment Property, at Cost": "-15.6",
"Liabilities, Current": "-29.8",
"Liabilities, Long-term": "6.39",
"Other Liabilities": "4.43",
"Revenues": "-5.89",
"Lease Income": "-5.49",
"General and Administrative Expense": "3.17",
"Depreciation and Amortization": "2.69",
"Cost of Revenue": "4.12",
"Other Expenses": "-0.749",
"Other Assets": "32.3",
"Economic Capital Ratio": "-16.0",
"Other Compr. Net Income": "-1.13",
"Other Net Income": "-2.39"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001158420_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "2,049",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "25,393",
"Liabilities, Long-term": "0",
"Other Assets": "119,715",
"Other Compr. Net Income": "863",
"Other Expenses": "800",
"Other Liabilities": "18,608",
"Other Net Income": "8,026",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "44,001",
"Assets": "119,715",
"Revenues": "0",
"Expenses": "2,849",
"Stockholders Equity": "75,714",
"Net Income": "5,176",
"Comprehensive Net Income": "5,668",
"BaseVar": "89,605",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "85%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3,087",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "52,197",
"Liabilities, Long-term": "0",
"Other Assets": "177,828",
"Other Compr. Net Income": "2,635",
"Other Expenses": "2,313",
"Other Liabilities": "26,481",
"Other Net Income": "26,192",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "78,679",
"Assets": "177,828",
"Revenues": "0",
"Expenses": "5,401",
"Stockholders Equity": "99,149",
"Net Income": "20,792",
"Comprehensive Net Income": "22,293",
"BaseVar": "150,844",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "88%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "2,467",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "84,472",
"Liabilities, Long-term": "0",
"Other Assets": "356,389",
"Other Compr. Net Income": "-7,605",
"Other Expenses": "2,318",
"Other Liabilities": "116,968",
"Other Net Income": "9,804",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "201,440",
"Assets": "356,389",
"Revenues": "0",
"Expenses": "4,785",
"Stockholders Equity": "154,949",
"Net Income": "5,019",
"Comprehensive Net Income": "684",
"BaseVar": "293,562",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "63%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3,178",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "110,040",
"Liabilities, Long-term": "0",
"Other Assets": "379,653",
"Other Compr. Net Income": "552",
"Other Expenses": "2,361",
"Other Liabilities": "107,723",
"Other Net Income": "11,867",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "217,763",
"Assets": "379,653",
"Revenues": "0",
"Expenses": "5,538",
"Stockholders Equity": "161,889",
"Net Income": "6,329",
"Comprehensive Net Income": "6,644",
"BaseVar": "310,560",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "64%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "2,530",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "129,612",
"Liabilities, Long-term": "0",
"Other Assets": "368,397",
"Other Compr. Net Income": "-5,509",
"Other Expenses": "6,416",
"Other Liabilities": "77,107",
"Other Net Income": "14,190",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "206,719",
"Assets": "368,397",
"Revenues": "0",
"Expenses": "8,947",
"Stockholders Equity": "161,678",
"Net Income": "5,243",
"Comprehensive Net Income": "2,103",
"BaseVar": "306,464",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "64%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "2,662",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "149,450",
"Liabilities, Long-term": "0",
"Other Assets": "347,893",
"Other Compr. Net Income": "-6,680",
"Other Expenses": "32,901",
"Other Liabilities": "39,744",
"Other Net Income": "-310",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "39,575",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "189,193",
"Assets": "347,893",
"Revenues": "39,575",
"Expenses": "35,563",
"Stockholders Equity": "158,700",
"Net Income": "3,702",
"Comprehensive Net Income": "-105",
"BaseVar": "322,748",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "64%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.6441410636490046,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001158420.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001158420.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001158420.svg"
},
{
"company_id": "0000352991",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000352991.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000352991.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000352991.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000352991_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000352991_main_keyfigs.svg",
"name": "Advanced Oxygen Technologies INC",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000352991.svg",
"report_text": "The relative strengths and weaknesses of Advanced Oxygen 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 Advanced Oxygen Technologies INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 33% points.The greatest weakness of Advanced Oxygen Technologies INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 64%, being 16% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000352991_2020_Advanced_Oxygen_Technologies_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Real Estate Investment Property, Accumulated Depreciation": "5.01",
"Real Estate Investments, Net": "-20.0",
"Assets": "-4.34",
"Other Assets": "10.5",
"Other Real Estate Investments, Net": "-11.0",
"Real Estate Investment Property, at Cost": "-15.4",
"Liabilities, Long-term": "4.34",
"Liabilities": "-26.8",
"Stockholders Equity": "-24.8",
"ECR before LimitedLiability": "-34.3",
"Liabilities, Current": "-26.6",
"Other Liabilities": "-4.59",
"Lease Income": "-8.34",
"Revenues": "-16.3",
"Net Income": "-12.3",
"Other Revenues": "-8.75",
"Other Expenses": "-4.94",
"Expenses": "7.09",
"General and Administrative Expense": "7.40",
"Comprehensive Net Income": "-12.2",
"Economic Capital Ratio": "-52.3"
},
"2012": {
"Real Estate Investment Property, at Cost": "-8.50",
"Real Estate Investments, Net": "-10.5",
"Assets": "3.86",
"Other Assets": "26.9",
"Other Real Estate Investments, Net": "-4.96",
"Real Estate Investment Property, Accumulated Depreciation": "2.76",
"Liabilities": "-22.1",
"Stockholders Equity": "-7.75",
"ECR before LimitedLiability": "-7.49",
"Liabilities, Current": "-29.6",
"Liabilities, Long-term": "4.38",
"Revenues": "-5.27",
"Net Income": "7.60",
"Lease Income": "-6.30",
"Depreciation and Amortization": "1.34",
"Expenses": "18.8",
"Other Expenses": "12.5",
"General and Administrative Expense": "3.46",
"Other Net Income": "-4.69",
"Comprehensive Net Income": "7.67",
"Economic Capital Ratio": "-31.0"
},
"2014": {
"Other Real Estate Investments, Net": "-6.73",
"Real Estate Investments, Net": "-19.7",
"Liabilities": "-16.8",
"Stockholders Equity": "-15.6",
"ECR before LimitedLiability": "-18.4",
"Real Estate Investment Property, Accumulated Depreciation": "6.55",
"Real Estate Investment Property, at Cost": "-19.0",
"Liabilities, Current": "-12.5",
"Liabilities, Long-term": "-24.2",
"Other Liabilities": "8.62",
"Lease Income": "-9.48",
"Revenues": "-12.4",
"Net Income": "-11.2",
"Other Revenues": "-3.24",
"Expenses": "2.35",
"General and Administrative Expense": "4.70",
"Other Expenses": "-5.48",
"Depreciation and Amortization": "2.21",
"Other Assets": "12.0",
"Comprehensive Net Income": "-11.4",
"Economic Capital Ratio": "-40.7"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "3.83",
"Real Estate Investments, Net": "-13.9",
"Assets": "5.64",
"Other Assets": "29.6",
"Other Real Estate Investments, Net": "-5.77",
"Real Estate Investment Property, at Cost": "-12.2",
"Liabilities, Long-term": "-9.48",
"Liabilities": "-13.1",
"Stockholders Equity": "-3.02",
"ECR before LimitedLiability": "-2.46",
"Liabilities, Current": "-55.5",
"Other Liabilities": "28.5",
"Revenues": "-6.47",
"Net Income": "3.53",
"Lease Income": "-5.26",
"Expenses": "15.8",
"Other Expenses": "8.49",
"General and Administrative Expense": "3.74",
"Other Net Income": "-4.22",
"Comprehensive Net Income": "1.93",
"Economic Capital Ratio": "-11.3"
},
"2016": {
"Other Real Estate Investments, Net": "-4.31",
"Real Estate Investments, Net": "-13.7",
"Assets": "3.23",
"Other Assets": "30.4",
"Real Estate Investment Property, at Cost": "-13.4",
"Real Estate Investment Property, Accumulated Depreciation": "4.54",
"Liabilities, Current": "-48.9",
"Liabilities": "-15.3",
"Stockholders Equity": "-6.76",
"ECR before LimitedLiability": "-6.30",
"Other Liabilities": "25.7",
"Liabilities, Long-term": "-6.91",
"Lease Income": "-5.32",
"Revenues": "-4.22",
"Net Income": "4.74",
"Expenses": "12.9",
"General and Administrative Expense": "2.15",
"Other Expenses": "6.98",
"Comprehensive Net Income": "3.99",
"Other Net Income": "-3.08",
"Economic Capital Ratio": "-13.9"
},
"2017": {
"Real Estate Investment Property, at Cost": "-12.4",
"Real Estate Investments, Net": "-12.9",
"Assets": "3.07",
"Other Real Estate Investments, Net": "-4.27",
"Real Estate Investment Property, Accumulated Depreciation": "4.18",
"Liabilities, Current": "-90.6",
"Liabilities": "-19.4",
"Stockholders Equity": "-8.81",
"ECR before LimitedLiability": "-14.4",
"Liabilities, Long-term": "-4.40",
"Other Liabilities": "31.8",
"Other Assets": "33.1",
"Lease Income": "-5.72",
"Revenues": "-7.17",
"Comprehensive Net Income": "3.00",
"Other Expenses": "5.28",
"Expenses": "13.3",
"General and Administrative Expense": "3.46",
"Other Compr. Net Income": "2.23",
"Other Net Income": "-4.25",
"Economic Capital Ratio": "-25.5"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "4.44",
"Real Estate Investments, Net": "-12.6",
"Assets": "4.87",
"Other Assets": "34.0",
"Other Real Estate Investments, Net": "-4.08",
"Real Estate Investment Property, at Cost": "-12.4",
"Liabilities, Long-term": "-1.82",
"Liabilities": "-18.2",
"Stockholders Equity": "-5.80",
"ECR before LimitedLiability": "34.5",
"Liabilities, Current": "-53.5",
"Other Liabilities": "19.9",
"Other Revenues": "-2.32",
"Revenues": "-6.86",
"Net Income": "9.06",
"Lease Income": "-4.59",
"Expenses": "17.0",
"Other Expenses": "11.0",
"Depreciation and Amortization": "2.22",
"Comprehensive Net Income": "10.2",
"Economic Capital Ratio": "-9.61"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "4.55",
"Real Estate Investments, Net": "-13.2",
"Assets": "4.25",
"Other Real Estate Investments, Net": "-1.58",
"Real Estate Investment Property, at Cost": "-14.6",
"Liabilities, Current": "-48.1",
"Liabilities": "-17.1",
"Expenses": "15.3",
"Stockholders Equity": "-6.29",
"ECR before LimitedLiability": "-13.6",
"Other Liabilities": "18.5",
"Other Assets": "32.6",
"Other Revenues": "-5.80",
"Revenues": "-10.7",
"Lease Income": "-5.08",
"General and Administrative Expense": "3.11",
"Depreciation and Amortization": "2.48",
"Cost of Revenue": "3.80",
"Other Expenses": "4.98",
"Economic Capital Ratio": "-16.0",
"Other Net Income": "-2.11"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000352991_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3.1",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "287",
"Liabilities, Long-term": "0",
"Other Assets": "655",
"Other Compr. Net Income": "0",
"Other Expenses": "111",
"Other Liabilities": "160",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "42",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "447",
"Assets": "655",
"Revenues": "42",
"Expenses": "114",
"Stockholders Equity": "208",
"Net Income": "-72",
"Comprehensive Net Income": "-72",
"BaseVar": "653",
"ECR before LimitedLiability": "7.7%",
"Economic Capital Ratio": "40%"
}
},
"2012": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "9.5",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "226",
"Liabilities, Long-term": "0",
"Other Assets": "559",
"Other Compr. Net Income": "0",
"Other Expenses": "-0.72",
"Other Liabilities": "95",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "52",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "320",
"Assets": "559",
"Revenues": "52",
"Expenses": "8.8",
"Stockholders Equity": "239",
"Net Income": "43",
"Comprehensive Net Income": "43",
"BaseVar": "480",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "71%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "0.87",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "5.7",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "230",
"Liabilities, Long-term": "270",
"Other Assets": "708",
"Other Compr. Net Income": "0",
"Other Expenses": "130",
"Other Liabilities": "0",
"Other Net Income": "27",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "45",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "500",
"Assets": "708",
"Revenues": "45",
"Expenses": "137",
"Stockholders Equity": "208",
"Net Income": "-65",
"Comprehensive Net Income": "-65",
"BaseVar": "742",
"ECR before LimitedLiability": "8.5%",
"Economic Capital Ratio": "40%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "4.2",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "414",
"Liabilities, Long-term": "150",
"Other Assets": "675",
"Other Compr. Net Income": "-18",
"Other Expenses": "16",
"Other Liabilities": "-150",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "39",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "414",
"Assets": "675",
"Revenues": "39",
"Expenses": "20",
"Stockholders Equity": "261",
"Net Income": "18",
"Comprehensive Net Income": "7.6",
"BaseVar": "596",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "61%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "4.5",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "378",
"Liabilities, Long-term": "123",
"Other Assets": "643",
"Other Compr. Net Income": "-7.7",
"Other Expenses": "21",
"Other Liabilities": "-123",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "36",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "378",
"Assets": "643",
"Revenues": "36",
"Expenses": "25",
"Stockholders Equity": "264",
"Net Income": "11",
"Comprehensive Net Income": "6.6",
"BaseVar": "556",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "62%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "5.4",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "480",
"Liabilities, Long-term": "99",
"Other Assets": "671",
"Other Compr. Net Income": "26",
"Other Expenses": "31",
"Other Liabilities": "-198",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "36",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "381",
"Assets": "671",
"Revenues": "36",
"Expenses": "36",
"Stockholders Equity": "290",
"Net Income": "0.0090",
"Comprehensive Net Income": "15",
"BaseVar": "591",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "65%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3.5",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "380",
"Liabilities, Long-term": "83",
"Other Assets": "688",
"Other Compr. Net Income": "10",
"Other Expenses": "29",
"Other Liabilities": "-83",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "40",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "380",
"Assets": "688",
"Revenues": "40",
"Expenses": "32",
"Stockholders Equity": "308",
"Net Income": "7.5",
"Comprehensive Net Income": "13",
"BaseVar": "588",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "66%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3.6",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "359",
"Liabilities, Long-term": "62",
"Other Assets": "660",
"Other Compr. Net Income": "-15",
"Other Expenses": "27",
"Other Liabilities": "-62",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "38",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "359",
"Assets": "660",
"Revenues": "38",
"Expenses": "30",
"Stockholders Equity": "301",
"Net Income": "8.1",
"Comprehensive Net Income": "-0.41",
"BaseVar": "564",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "64%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.6438469768062072,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000352991.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000352991.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000352991.svg"
},
{
"company_id": "0001611547",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001611547.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001611547.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001611547.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001611547_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001611547_main_keyfigs.svg",
"name": "Urban Edge Properties",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001611547.svg",
"report_text": "The relative strengths and weaknesses of Urban Edge Properties 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 Urban Edge Properties compared to the market average is the variable Real Estate Investment Property, at Cost, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Urban Edge Properties is the variable Liabilities, Long-term, reducing the Economic Capital Ratio by 44% points.
The company's Economic Capital Ratio, given in the ranking table, is 62%, being 19% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001611547_2020_Urban_Edge_Properties.pdf",
"shrinked_graph_json": {
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "-7.28",
"Real Estate Investments, Net": "19.5",
"Assets": "-4.10",
"Other Assets": "-14.7",
"Other Real Estate Investments, Net": "-7.86",
"Real Estate Investment Property, at Cost": "27.5",
"Liabilities, Long-term": "-45.3",
"Liabilities": "-15.0",
"Stockholders Equity": "-16.1",
"ECR before LimitedLiability": "-11.4",
"Liabilities, Current": "8.29",
"Other Liabilities": "13.4",
"Other Revenues": "-4.24",
"Revenues": "3.49",
"Expenses": "5.09",
"Comprehensive Net Income": "3.39",
"Lease Income": "8.17",
"Other Expenses": "4.96",
"General and Administrative Expense": "3.59",
"Other Net Income": "-5.23",
"Economic Capital Ratio": "-20.2"
},
"2016": {
"Other Real Estate Investments, Net": "-5.56",
"Real Estate Investments, Net": "19.3",
"Assets": "-6.17",
"Other Assets": "-15.4",
"Real Estate Investment Property, at Cost": "27.9",
"Real Estate Investment Property, Accumulated Depreciation": "-6.56",
"Liabilities, Current": "10.4",
"Liabilities": "-18.1",
"Stockholders Equity": "-20.7",
"ECR before LimitedLiability": "-12.4",
"Other Liabilities": "7.28",
"Liabilities, Long-term": "-45.0",
"Lease Income": "8.09",
"Revenues": "6.71",
"Net Income": "9.52",
"Expenses": "5.53",
"General and Administrative Expense": "1.94",
"Other Expenses": "5.90",
"Comprehensive Net Income": "9.65",
"Other Net Income": "-2.75",
"Economic Capital Ratio": "-20.0"
},
"2017": {
"Real Estate Investment Property, at Cost": "28.1",
"Real Estate Investments, Net": "15.4",
"Assets": "-2.23",
"Other Assets": "-10.9",
"Other Real Estate Investments, Net": "-5.18",
"Real Estate Investment Property, Accumulated Depreciation": "-4.07",
"Liabilities, Current": "7.03",
"Liabilities": "-21.1",
"Stockholders Equity": "-17.2",
"ECR before LimitedLiability": "-20.0",
"Liabilities, Long-term": "-42.8",
"Other Liabilities": "6.45",
"Other Expenses": "6.42",
"Expenses": "9.23",
"Net Income": "3.96",
"General and Administrative Expense": "3.75",
"Lease Income": "4.46",
"Comprehensive Net Income": "3.53",
"Other Net Income": "-6.08",
"Other Revenues": "-2.92",
"Economic Capital Ratio": "-31.0"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "-4.20",
"Real Estate Investments, Net": "14.7",
"Assets": "-2.34",
"Other Assets": "-10.6",
"Other Real Estate Investments, Net": "-4.97",
"Real Estate Investment Property, at Cost": "30.3",
"Liabilities, Long-term": "-42.2",
"Liabilities": "-18.8",
"Stockholders Equity": "-15.9",
"ECR before LimitedLiability": "30.5",
"Liabilities, Current": "7.38",
"Other Liabilities": "6.98",
"Cost of Revenue": "-1.53",
"Expenses": "10.5",
"Net Income": "14.6",
"Other Expenses": "12.5",
"Other Revenues": "-10.1",
"Comprehensive Net Income": "14.6",
"Lease Income": "12.1",
"Other Net Income": "2.68",
"Economic Capital Ratio": "-13.6"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "-4.54",
"Real Estate Investments, Net": "12.6",
"Assets": "-2.86",
"Other Assets": "-10.2",
"Other Real Estate Investments, Net": "-1.86",
"Real Estate Investment Property, at Cost": "25.9",
"Liabilities, Current": "8.71",
"Liabilities": "-19.1",
"Stockholders Equity": "-16.8",
"ECR before LimitedLiability": "-16.2",
"Liabilities, Long-term": "-43.8",
"Other Liabilities": "6.27",
"Other Revenues": "-13.8",
"Revenues": "-4.83",
"Net Income": "4.11",
"Lease Income": "10.1",
"General and Administrative Expense": "2.73",
"Expenses": "8.53",
"Other Expenses": "4.89",
"Comprehensive Net Income": "4.29",
"Economic Capital Ratio": "-18.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001611547_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Cost of Revenue": "50,595",
"Depreciation and Amortization": "57,253",
"General and Administrative Expense": "32,044",
"Goodwill and Intangible Assets": "0",
"Lease Income": "231,867",
"Liabilities, Current": "0",
"Liabilities, Long-term": "1,233,983",
"Other Assets": "343,401",
"Other Compr. Net Income": "0",
"Other Expenses": "141,855",
"Other Liabilities": "213,494",
"Other Net Income": "150",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "91,078",
"Real Estate Investment Property, Accumulated Depreciation": "-509,112",
"Real Estate Investment Property, at Cost": "2,084,642"
},
"output_variables": {
"Real Estate Investments, Net": "1,575,530",
"Liabilities": "1,447,477",
"Assets": "1,918,931",
"Revenues": "322,945",
"Expenses": "281,747",
"Stockholders Equity": "471,454",
"Net Income": "41,348",
"Comprehensive Net Income": "41,348",
"BaseVar": "2,082,400",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "52%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "45,280",
"Depreciation and Amortization": "56,145",
"General and Administrative Expense": "27,438",
"Goodwill and Intangible Assets": "0",
"Lease Income": "236,798",
"Liabilities, Current": "0",
"Liabilities, Long-term": "1,197,513",
"Other Assets": "306,715",
"Other Compr. Net Income": "0",
"Other Expenses": "116,780",
"Other Liabilities": "210,508",
"Other Net Income": "16,297",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "89,178",
"Real Estate Investment Property, Accumulated Depreciation": "-541,077",
"Real Estate Investment Property, at Cost": "2,138,500"
},
"output_variables": {
"Real Estate Investments, Net": "1,597,423",
"Liabilities": "1,408,021",
"Assets": "1,904,138",
"Revenues": "325,976",
"Expenses": "245,643",
"Stockholders Equity": "496,117",
"Net Income": "96,630",
"Comprehensive Net Income": "96,630",
"BaseVar": "2,044,104",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "56%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "50,894",
"Depreciation and Amortization": "82,281",
"General and Administrative Expense": "30,413",
"Goodwill and Intangible Assets": "0",
"Lease Income": "265,984",
"Liabilities, Current": "0",
"Liabilities, Long-term": "1,564,542",
"Other Assets": "736,081",
"Other Compr. Net Income": "0",
"Other Expenses": "137,630",
"Other Liabilities": "265,725",
"Other Net Income": "-32,886",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "141,058",
"Real Estate Investment Property, Accumulated Depreciation": "-587,127",
"Real Estate Investment Property, at Cost": "2,671,854"
},
"output_variables": {
"Real Estate Investments, Net": "2,084,727",
"Liabilities": "1,830,267",
"Assets": "2,820,808",
"Revenues": "407,042",
"Expenses": "301,218",
"Stockholders Equity": "990,541",
"Net Income": "72,938",
"Comprehensive Net Income": "72,938",
"BaseVar": "2,814,694",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "60%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "74,222",
"Depreciation and Amortization": "99,422",
"General and Administrative Expense": "34,984",
"Goodwill and Intangible Assets": "0",
"Lease Income": "411,298",
"Liabilities, Current": "0",
"Liabilities, Long-term": "1,550,242",
"Other Assets": "675,874",
"Other Compr. Net Income": "0",
"Other Expenses": "152,054",
"Other Liabilities": "242,775",
"Other Net Income": "63,485",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "2,862",
"Real Estate Investment Property, Accumulated Depreciation": "-645,872",
"Real Estate Investment Property, at Cost": "2,768,992"
},
"output_variables": {
"Real Estate Investments, Net": "2,123,120",
"Liabilities": "1,793,017",
"Assets": "2,798,994",
"Revenues": "414,160",
"Expenses": "360,682",
"Stockholders Equity": "1,005,977",
"Net Income": "116,963",
"Comprehensive Net Income": "116,963",
"BaseVar": "2,849,301",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "62%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "64,062",
"Depreciation and Amortization": "94,116",
"General and Administrative Expense": "38,220",
"Goodwill and Intangible Assets": "0",
"Lease Income": "384,405",
"Liabilities, Current": "0",
"Liabilities, Long-term": "1,546,195",
"Other Assets": "769,519",
"Other Compr. Net Income": "0",
"Other Expenses": "155,309",
"Other Liabilities": "285,387",
"Other Net Income": "80,255",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "3,244",
"Real Estate Investment Property, Accumulated Depreciation": "-671,946",
"Real Estate Investment Property, at Cost": "2,748,785"
},
"output_variables": {
"Real Estate Investments, Net": "2,076,839",
"Liabilities": "1,831,582",
"Assets": "2,846,358",
"Revenues": "387,649",
"Expenses": "351,707",
"Stockholders Equity": "1,014,776",
"Net Income": "116,197",
"Comprehensive Net Income": "116,197",
"BaseVar": "2,879,913",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "62%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.6177029564161387,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001611547.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001611547.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001611547.svg"
},
{
"company_id": "0001456772",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001456772.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001456772.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001456772.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001456772_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001456772_main_keyfigs.svg",
"name": "Office Properties Income Trust",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001456772.svg",
"report_text": "The relative strengths and weaknesses of Office Properties Income Trust 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 Office Properties Income Trust compared to the market average is the variable Real Estate Investment Property, at Cost, increasing the Economic Capital Ratio by 15% points.The greatest weakness of Office Properties Income Trust is the variable Liabilities, Current, reducing the Economic Capital Ratio by 33% points.
The company's Economic Capital Ratio, given in the ranking table, is 62%, being 19% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001456772_2020_Office_Properties_Income_Trust.pdf",
"shrinked_graph_json": {
"2011": {
"Real Estate Investments, Net": "27.4",
"Assets": "3.94",
"Other Assets": "-9.95",
"Other Real Estate Investments, Net": "-4.44",
"Real Estate Investment Property, at Cost": "53.5",
"Liabilities, Long-term": "4.56",
"Liabilities": "-6.12",
"Stockholders Equity": "3.98",
"ECR before LimitedLiability": "11.5",
"Liabilities, Current": "8.58",
"Other Liabilities": "-25.3",
"Lease Income": "-6.73",
"Revenues": "-22.1",
"Expenses": "11.0",
"Net Income": "6.33",
"Other Revenues": "-14.6",
"Other Expenses": "6.60",
"General and Administrative Expense": "5.46",
"Comprehensive Net Income": "6.49",
"Other Net Income": "15.4",
"Economic Capital Ratio": "-6.51"
},
"2012": {
"Real Estate Investment Property, at Cost": "49.9",
"Real Estate Investments, Net": "25.3",
"Assets": "4.47",
"Other Real Estate Investments, Net": "-4.22",
"Stockholders Equity": "7.15",
"ECR before LimitedLiability": "7.16",
"Other Assets": "-9.31",
"Other Revenues": "-11.1",
"Revenues": "-19.3",
"Net Income": "2.88",
"Lease Income": "-7.48",
"Depreciation and Amortization": "-2.84",
"Expenses": "8.24",
"Other Expenses": "5.19",
"General and Administrative Expense": "5.02",
"Other Liabilities": "-22.5",
"Liabilities, Current": "9.07",
"Liabilities, Long-term": "5.50",
"Other Net Income": "12.3",
"Comprehensive Net Income": "2.95",
"Economic Capital Ratio": "-16.3"
},
"2013": {
"Real Estate Investment Property, at Cost": "49.0",
"Real Estate Investments, Net": "25.6",
"Assets": "3.88",
"Other Real Estate Investments, Net": "-4.59",
"Real Estate Investment Property, Accumulated Depreciation": "-1.72",
"Other Liabilities": "-20.8",
"Liabilities": "-1.12",
"Revenues": "-19.3",
"Expenses": "5.71",
"Stockholders Equity": "6.16",
"ECR before LimitedLiability": "2.05",
"Liabilities, Long-term": "2.79",
"Liabilities, Current": "11.8",
"Other Assets": "-9.89",
"Other Revenues": "-11.6",
"Lease Income": "-7.13",
"General and Administrative Expense": "3.18",
"Other Expenses": "4.53",
"Depreciation and Amortization": "-2.82",
"Economic Capital Ratio": "-8.37",
"Other Net Income": "13.4"
},
"2014": {
"Other Real Estate Investments, Net": "-3.12",
"Real Estate Investments, Net": "11.7",
"Assets": "6.39",
"Real Estate Investment Property, at Cost": "18.8",
"Liabilities": "-5.36",
"Stockholders Equity": "5.69",
"ECR before LimitedLiability": "14.6",
"Liabilities, Long-term": "5.01",
"Other Liabilities": "-10.5",
"Other Assets": "-3.32",
"Lease Income": "-6.90",
"Revenues": "-15.5",
"Net Income": "3.34",
"Other Revenues": "-8.45",
"Expenses": "10.6",
"General and Administrative Expense": "3.18",
"Other Expenses": "8.10",
"Depreciation and Amortization": "-1.75",
"Comprehensive Net Income": "3.28",
"Other Net Income": "8.54",
"Economic Capital Ratio": "-7.69"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "-2.23",
"Real Estate Investments, Net": "18.3",
"Assets": "10.2",
"Other Real Estate Investments, Net": "-7.21",
"Real Estate Investment Property, at Cost": "20.9",
"Liabilities, Long-term": "7.38",
"Liabilities": "-10.7",
"ECR before LimitedLiability": "-12.6",
"Liabilities, Current": "-5.30",
"Other Liabilities": "-13.0",
"Other Assets": "-5.53",
"Other Revenues": "-8.53",
"Revenues": "-13.8",
"Net Income": "-12.0",
"Lease Income": "-5.83",
"Expenses": "18.4",
"Other Expenses": "13.2",
"General and Administrative Expense": "5.08",
"Other Net Income": "-16.4",
"Comprehensive Net Income": "-12.2",
"Economic Capital Ratio": "-21.4"
},
"2016": {
"Other Real Estate Investments, Net": "-4.55",
"Real Estate Investments, Net": "9.49",
"Assets": "-1.33",
"Other Assets": "-7.88",
"Real Estate Investment Property, at Cost": "19.0",
"Liabilities, Current": "-10.4",
"Liabilities": "-12.9",
"Stockholders Equity": "-10.9",
"ECR before LimitedLiability": "-4.93",
"Other Liabilities": "-11.1",
"Liabilities, Long-term": "8.09",
"Lease Income": "-5.77",
"Revenues": "-11.4",
"Expenses": "6.91",
"Net Income": "5.80",
"Other Revenues": "-5.77",
"General and Administrative Expense": "3.26",
"Depreciation and Amortization": "2.25",
"Comprehensive Net Income": "7.12",
"Other Net Income": "11.4",
"Economic Capital Ratio": "-12.5"
},
"2017": {
"Real Estate Investment Property, at Cost": "26.1",
"Real Estate Investments, Net": "15.9",
"Stockholders Equity": "-14.8",
"ECR before LimitedLiability": "-21.1",
"Other Real Estate Investments, Net": "-5.08",
"Liabilities, Current": "-12.4",
"Liabilities": "-21.9",
"Liabilities, Long-term": "6.98",
"Other Liabilities": "-16.1",
"Lease Income": "-6.20",
"Revenues": "-13.9",
"Net Income": "1.22",
"Other Revenues": "-8.09",
"Expenses": "10.5",
"Cost of Revenue": "2.03",
"Depreciation and Amortization": "2.25",
"General and Administrative Expense": "4.89",
"Other Assets": "-9.46",
"Other Net Income": "6.37",
"Comprehensive Net Income": "1.45",
"Economic Capital Ratio": "-32.1"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "2.06",
"Real Estate Investments, Net": "14.0",
"Liabilities": "-22.6",
"Stockholders Equity": "-15.0",
"ECR before LimitedLiability": "23.7",
"Other Real Estate Investments, Net": "-5.38",
"Real Estate Investment Property, at Cost": "21.0",
"Liabilities, Long-term": "7.76",
"Liabilities, Current": "-29.3",
"Other Liabilities": "-2.84",
"Other Revenues": "-9.89",
"Revenues": "-5.72",
"Net Income": "8.48",
"Lease Income": "4.66",
"Cost of Revenue": "1.48",
"Expenses": "14.8",
"Other Expenses": "12.1",
"General and Administrative Expense": "2.10",
"Other Assets": "-8.31",
"Comprehensive Net Income": "8.51",
"Economic Capital Ratio": "-20.4"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "1.19",
"Real Estate Investments, Net": "13.5",
"Assets": "-3.49",
"Other Real Estate Investments, Net": "-1.95",
"Real Estate Investment Property, at Cost": "14.9",
"Liabilities, Current": "-32.6",
"Liabilities": "-14.7",
"Revenues": "-2.27",
"Expenses": "3.37",
"Stockholders Equity": "-15.1",
"ECR before LimitedLiability": "-16.4",
"Liabilities, Long-term": "6.88",
"Other Liabilities": "5.79",
"Other Assets": "-11.0",
"Other Revenues": "3.95",
"Lease Income": "-6.00",
"General and Administrative Expense": "3.57",
"Depreciation and Amortization": "-5.13",
"Cost of Revenue": "4.56",
"Economic Capital Ratio": "-18.9",
"Other Net Income": "-0.833"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001456772_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "40,089",
"General and Administrative Expense": "10,898",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "170,525",
"Other Compr. Net Income": "0",
"Other Expenses": "82,209",
"Other Liabilities": "476,907",
"Other Net Income": "179,193",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-156,618",
"Real Estate Investment Property, at Cost": "1,354,668"
},
"output_variables": {
"Real Estate Investments, Net": "1,198,050",
"Liabilities": "476,907",
"Assets": "1,368,575",
"Revenues": "0",
"Expenses": "133,196",
"Stockholders Equity": "891,668",
"Net Income": "45,997",
"Comprehensive Net Income": "45,997",
"BaseVar": "1,128,918",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "85%"
}
},
"2012": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "51,166",
"General and Administrative Expense": "12,355",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "204,148",
"Other Compr. Net Income": "22",
"Other Expenses": "97,940",
"Other Liabilities": "534,683",
"Other Net Income": "211,421",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-175,482",
"Real Estate Investment Property, at Cost": "1,533,468"
},
"output_variables": {
"Real Estate Investments, Net": "1,357,986",
"Liabilities": "534,683",
"Assets": "1,562,134",
"Revenues": "0",
"Expenses": "161,461",
"Stockholders Equity": "1,027,451",
"Net Income": "49,960",
"Comprehensive Net Income": "49,973",
"BaseVar": "1,294,525",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "86%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "55,699",
"General and Administrative Expense": "12,710",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "251,525",
"Other Compr. Net Income": "-939",
"Other Expenses": "103,363",
"Other Liabilities": "642,777",
"Other Net Income": "227,281",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-187,635",
"Real Estate Investment Property, at Cost": "1,568,562"
},
"output_variables": {
"Real Estate Investments, Net": "1,380,927",
"Liabilities": "642,777",
"Assets": "1,632,452",
"Revenues": "0",
"Expenses": "171,772",
"Stockholders Equity": "989,675",
"Net Income": "55,509",
"Comprehensive Net Income": "54,974",
"BaseVar": "1,401,609",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "81%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "66,593",
"General and Administrative Expense": "15,809",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "347,423",
"Liabilities, Long-term": "0",
"Other Assets": "964,926",
"Other Compr. Net Income": "3,486",
"Other Expenses": "125,265",
"Other Liabilities": "782,743",
"Other Net Income": "260,703",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-219,791",
"Real Estate Investment Property, at Cost": "1,682,480"
},
"output_variables": {
"Real Estate Investments, Net": "1,462,689",
"Liabilities": "1,130,166",
"Assets": "2,427,615",
"Revenues": "0",
"Expenses": "207,667",
"Stockholders Equity": "1,297,449",
"Net Income": "53,036",
"Comprehensive Net Income": "55,023",
"BaseVar": "2,090,315",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "73%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "347,981",
"Liabilities, Long-term": "0",
"Other Assets": "734,283",
"Other Compr. Net Income": "-15,429",
"Other Expenses": "86",
"Other Liabilities": "869,904",
"Other Net Income": "-209,350",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-255,879",
"Real Estate Investment Property, at Cost": "1,696,132"
},
"output_variables": {
"Real Estate Investments, Net": "1,440,253",
"Liabilities": "1,217,885",
"Assets": "2,174,536",
"Revenues": "0",
"Expenses": "86",
"Stockholders Equity": "956,651",
"Net Income": "-209,436",
"Comprehensive Net Income": "-218,231",
"BaseVar": "1,844,621",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "50%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "646,844",
"Liabilities, Long-term": "0",
"Other Assets": "793,110",
"Other Compr. Net Income": "41,314",
"Other Expenses": "236,664",
"Other Liabilities": "803,218",
"Other Net Income": "294,046",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "971",
"Real Estate Investment Property, Accumulated Depreciation": "-296,804",
"Real Estate Investment Property, at Cost": "1,888,760"
},
"output_variables": {
"Real Estate Investments, Net": "1,591,956",
"Liabilities": "1,450,062",
"Assets": "2,385,066",
"Revenues": "971",
"Expenses": "236,664",
"Stockholders Equity": "935,004",
"Net Income": "58,353",
"Comprehensive Net Income": "81,902",
"BaseVar": "2,295,741",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "64%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "944,140",
"Liabilities, Long-term": "0",
"Other Assets": "1,069,692",
"Other Compr. Net Income": "33,470",
"Other Expenses": "327,721",
"Other Liabilities": "1,408,886",
"Other Net Income": "338,595",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "1,216",
"Real Estate Investment Property, Accumulated Depreciation": "-341,848",
"Real Estate Investment Property, at Cost": "2,975,721"
},
"output_variables": {
"Real Estate Investments, Net": "2,633,873",
"Liabilities": "2,353,026",
"Assets": "3,703,565",
"Revenues": "1,216",
"Expenses": "327,721",
"Stockholders Equity": "1,350,539",
"Net Income": "12,090",
"Comprehensive Net Income": "31,168",
"BaseVar": "3,490,957",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "59%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "162,488",
"General and Administrative Expense": "24,922",
"Goodwill and Intangible Assets": "0",
"Lease Income": "426,560",
"Liabilities, Current": "2,357,497",
"Liabilities, Long-term": "0",
"Other Assets": "1,669,094",
"Other Compr. Net Income": "-40",
"Other Expenses": "278,863",
"Other Liabilities": "1,102,118",
"Other Net Income": "16,492",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "1,337",
"Real Estate Investment Property, Accumulated Depreciation": "-375,147",
"Real Estate Investment Property, at Cost": "3,944,636"
},
"output_variables": {
"Real Estate Investments, Net": "3,569,489",
"Liabilities": "3,459,615",
"Assets": "5,238,583",
"Revenues": "427,897",
"Expenses": "466,273",
"Stockholders Equity": "1,778,968",
"Net Income": "-21,884",
"Comprehensive Net Income": "-21,907",
"BaseVar": "4,950,162",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "55%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "289,885",
"General and Administrative Expense": "32,728",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "2,017,379",
"Liabilities, Long-term": "0",
"Other Assets": "1,087,561",
"Other Compr. Net Income": "-306",
"Other Expenses": "387,557",
"Other Liabilities": "470,003",
"Other Net Income": "60,141",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "680,364",
"Real Estate Investment Property, Accumulated Depreciation": "-387,656",
"Real Estate Investment Property, at Cost": "3,493,231"
},
"output_variables": {
"Real Estate Investments, Net": "3,105,575",
"Liabilities": "2,487,382",
"Assets": "4,193,136",
"Revenues": "680,364",
"Expenses": "710,170",
"Stockholders Equity": "1,705,754",
"Net Income": "30,335",
"Comprehensive Net Income": "30,161",
"BaseVar": "4,297,906",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "62%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 0.6155907665540417,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001456772.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001456772.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001456772.svg"
},
{
"company_id": "0001569187",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001569187.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001569187.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001569187.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001569187_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001569187_main_keyfigs.svg",
"name": "AH Realty Trust Inc",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001569187.svg",
"report_text": "The relative strengths and weaknesses of AH Realty Trust 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 AH Realty Trust Inc compared to the market average is the variable Real Estate Investment Property, at Cost, increasing the Economic Capital Ratio by 20% points.The greatest weakness of AH Realty Trust Inc is the variable Liabilities, Long-term, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 59%, being 21% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001569187_2020_AH_Realty_Trust_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "6.04",
"Real Estate Investments, Net": "-18.9",
"Assets": "-11.8",
"Other Assets": "18.1",
"Other Real Estate Investments, Net": "-8.31",
"Real Estate Investment Property, at Cost": "-16.7",
"Stockholders Equity": "-18.1",
"ECR before LimitedLiability": "-3.99",
"Other Revenues": "18.8",
"Revenues": "26.1",
"Net Income": "5.85",
"Lease Income": "5.80",
"Expenses": "-12.6",
"Other Expenses": "-14.4",
"General and Administrative Expense": "5.28",
"Liabilities, Long-term": "-34.8",
"Liabilities, Current": "10.3",
"Other Liabilities": "17.5",
"Other Net Income": "-3.34",
"Comprehensive Net Income": "5.07",
"Economic Capital Ratio": "-12.8"
},
"2016": {
"Other Real Estate Investments, Net": "-5.76",
"Real Estate Investments, Net": "-17.4",
"Assets": "-9.87",
"Other Assets": "17.8",
"Real Estate Investment Property, at Cost": "-17.0",
"Real Estate Investment Property, Accumulated Depreciation": "6.46",
"Liabilities, Current": "12.0",
"Liabilities": "-6.90",
"Stockholders Equity": "-20.3",
"ECR before LimitedLiability": "-7.55",
"Other Liabilities": "9.07",
"Liabilities, Long-term": "-35.4",
"Lease Income": "4.40",
"Revenues": "17.1",
"Net Income": "8.97",
"Other Revenues": "12.0",
"Expenses": "-6.44",
"General and Administrative Expense": "2.92",
"Other Expenses": "-6.88",
"Comprehensive Net Income": "8.03",
"Economic Capital Ratio": "-15.1"
},
"2017": {
"Real Estate Investment Property, at Cost": "27.4",
"Real Estate Investments, Net": "12.2",
"Assets": "-8.85",
"Other Assets": "-14.6",
"Other Real Estate Investments, Net": "-5.76",
"Liabilities, Current": "8.52",
"Liabilities": "-10.8",
"Stockholders Equity": "-21.7",
"ECR before LimitedLiability": "-16.4",
"Liabilities, Long-term": "-35.3",
"Other Liabilities": "8.61",
"Lease Income": "4.31",
"Revenues": "16.9",
"Expenses": "-6.84",
"Net Income": "4.45",
"Other Revenues": "11.9",
"Other Expenses": "-9.60",
"General and Administrative Expense": "4.81",
"Other Net Income": "-3.94",
"Comprehensive Net Income": "3.36",
"Economic Capital Ratio": "-27.5"
},
"2018": {
"Real Estate Investments, Net": "17.3",
"Assets": "-2.96",
"Other Assets": "-12.1",
"Other Real Estate Investments, Net": "-5.38",
"Real Estate Investment Property, at Cost": "27.1",
"Liabilities, Long-term": "-40.0",
"Liabilities": "-18.2",
"Stockholders Equity": "-16.5",
"ECR before LimitedLiability": "27.5",
"Liabilities, Current": "7.53",
"Other Liabilities": "6.88",
"Other Revenues": "-3.86",
"Revenues": "1.30",
"Expenses": "8.95",
"Net Income": "12.0",
"Lease Income": "5.39",
"Other Expenses": "9.28",
"General and Administrative Expense": "1.75",
"Comprehensive Net Income": "11.6",
"Other Net Income": "1.44",
"Economic Capital Ratio": "-16.6"
},
"2019": {
"Real Estate Investments, Net": "16.0",
"Assets": "-3.15",
"Other Assets": "-11.8",
"Other Real Estate Investments, Net": "-1.98",
"Real Estate Investment Property, at Cost": "20.4",
"Liabilities, Current": "8.84",
"Liabilities": "-18.3",
"Stockholders Equity": "-16.8",
"ECR before LimitedLiability": "-18.6",
"Liabilities, Long-term": "-40.6",
"Other Liabilities": "5.67",
"Other Revenues": "-7.87",
"Revenues": "-4.30",
"Expenses": "6.95",
"Net Income": "1.44",
"Lease Income": "3.87",
"General and Administrative Expense": "3.63",
"Cost of Revenue": "4.49",
"Other Net Income": "-0.849",
"Comprehensive Net Income": "1.48",
"Economic Capital Ratio": "-21.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001569187_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Cost of Revenue": "19,204",
"Depreciation and Amortization": "23,153",
"General and Administrative Expense": "8,397",
"Goodwill and Intangible Assets": "0",
"Lease Income": "81,172",
"Liabilities, Current": "0",
"Liabilities, Long-term": "377,593",
"Other Assets": "689,547",
"Other Compr. Net Income": "-12,189",
"Other Expenses": "188,401",
"Other Liabilities": "86,234",
"Other Net Income": "17,898",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "171,268",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "463,827",
"Assets": "689,547",
"Revenues": "252,440",
"Expenses": "239,155",
"Stockholders Equity": "225,720",
"Net Income": "31,183",
"Comprehensive Net Income": "24,235",
"BaseVar": "920,997",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "59%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "21,904",
"Depreciation and Amortization": "35,328",
"General and Administrative Expense": "9,552",
"Goodwill and Intangible Assets": "0",
"Lease Income": "99,355",
"Liabilities, Current": "0",
"Liabilities, Long-term": "522,180",
"Other Assets": "982,468",
"Other Compr. Net Income": "-14,681",
"Other Expenses": "181,731",
"Other Liabilities": "111,310",
"Other Net Income": "32,885",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "159,030",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "633,490",
"Assets": "982,468",
"Revenues": "258,385",
"Expenses": "248,515",
"Stockholders Equity": "348,978",
"Net Income": "42,755",
"Comprehensive Net Income": "34,387",
"BaseVar": "1,173,927",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "61%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "25,422",
"Depreciation and Amortization": "37,321",
"General and Administrative Expense": "10,435",
"Goodwill and Intangible Assets": "0",
"Lease Income": "108,737",
"Liabilities, Current": "0",
"Liabilities, Long-term": "517,272",
"Other Assets": "213,207",
"Other Compr. Net Income": "-8,878",
"Other Expenses": "216,040",
"Other Liabilities": "105,568",
"Other Net Income": "16,372",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "194,034",
"Real Estate Investment Property, Accumulated Depreciation": "-164,521",
"Real Estate Investment Property, at Cost": "994,437"
},
"output_variables": {
"Real Estate Investments, Net": "829,916",
"Liabilities": "622,840",
"Assets": "1,043,123",
"Revenues": "302,771",
"Expenses": "289,218",
"Stockholders Equity": "420,283",
"Net Income": "29,925",
"Comprehensive Net Income": "24,865",
"BaseVar": "1,240,359",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "63%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "27,222",
"Depreciation and Amortization": "39,913",
"General and Administrative Expense": "11,431",
"Goodwill and Intangible Assets": "0",
"Lease Income": "116,958",
"Liabilities, Current": "0",
"Liabilities, Long-term": "694,239",
"Other Assets": "277,571",
"Other Compr. Net Income": "-7,578",
"Other Expenses": "106,040",
"Other Liabilities": "115,253",
"Other Net Income": "14,781",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "76,359",
"Real Estate Investment Property, Accumulated Depreciation": "-188,775",
"Real Estate Investment Property, at Cost": "1,176,586"
},
"output_variables": {
"Real Estate Investments, Net": "987,811",
"Liabilities": "809,492",
"Assets": "1,265,382",
"Revenues": "193,317",
"Expenses": "184,606",
"Stockholders Equity": "455,890",
"Net Income": "23,492",
"Comprehensive Net Income": "19,173",
"BaseVar": "1,301,623",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "59%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "54,564",
"General and Administrative Expense": "12,392",
"Goodwill and Intangible Assets": "0",
"Lease Income": "151,339",
"Liabilities, Current": "0",
"Liabilities, Long-term": "950,537",
"Other Assets": "423,311",
"Other Compr. Net Income": "-4,003",
"Other Expenses": "183,157",
"Other Liabilities": "198,913",
"Other Net Income": "25,173",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "105,859",
"Real Estate Investment Property, Accumulated Depreciation": "-224,738",
"Real Estate Investment Property, at Cost": "1,606,324"
},
"output_variables": {
"Real Estate Investments, Net": "1,381,586",
"Liabilities": "1,149,450",
"Assets": "1,804,897",
"Revenues": "257,198",
"Expenses": "250,113",
"Stockholders Equity": "655,447",
"Net Income": "32,258",
"Comprehensive Net Income": "29,976",
"BaseVar": "1,831,255",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "59%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.594438695368386,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001569187.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001569187.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001569187.svg"
},
{
"company_id": "0001446687",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001446687.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001446687.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001446687.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001446687_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001446687_main_keyfigs.svg",
"name": "Silver STAR Properties REIT INC",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001446687.svg",
"report_text": "The relative strengths and weaknesses of Silver STAR Properties REIT 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 Silver STAR Properties REIT INC compared to the market average is the variable Real Estate Investment Property, at Cost, increasing the Economic Capital Ratio by 28% points.The greatest weakness of Silver STAR Properties REIT INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 40% points.
The company's Economic Capital Ratio, given in the ranking table, is 59%, being 21% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001446687_2020_Silver_STAR_Properties_REIT_INC.pdf",
"shrinked_graph_json": {
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "-3.99",
"Real Estate Investments, Net": "25.3",
"Assets": "-3.07",
"Other Real Estate Investments, Net": "-2.03",
"Real Estate Investment Property, at Cost": "28.1",
"Liabilities, Current": "-40.3",
"Liabilities": "-15.3",
"Revenues": "-2.79",
"Expenses": "3.46",
"Stockholders Equity": "-14.9",
"ECR before LimitedLiability": "-18.8",
"Liabilities, Long-term": "6.83",
"Other Liabilities": "10.0",
"Other Assets": "-14.5",
"Other Revenues": "-11.6",
"Lease Income": "10.00",
"General and Administrative Expense": "3.25",
"Depreciation and Amortization": "-3.04",
"Cost of Revenue": "4.61",
"Economic Capital Ratio": "-21.2",
"Other Net Income": "-2.52"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001446687_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "27,812",
"General and Administrative Expense": "5,901",
"Goodwill and Intangible Assets": "250",
"Lease Income": "72,045",
"Liabilities, Current": "303,039",
"Liabilities, Long-term": "0",
"Other Assets": "79,608",
"Other Compr. Net Income": "0",
"Other Expenses": "59,006",
"Other Liabilities": "28,730",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "14,679",
"Real Estate Investment Property, Accumulated Depreciation": "-117,652",
"Real Estate Investment Property, at Cost": "594,569"
},
"output_variables": {
"Real Estate Investments, Net": "476,917",
"Liabilities": "331,769",
"Assets": "556,775",
"Revenues": "86,724",
"Expenses": "92,719",
"Stockholders Equity": "225,006",
"Net Income": "-5,995",
"Comprehensive Net Income": "-5,995",
"BaseVar": "562,704",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "59%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.5921092852108708,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001446687.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001446687.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001446687.svg"
},
{
"company_id": "0001037390",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001037390.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001037390.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001037390.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001037390_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001037390_main_keyfigs.svg",
"name": "Indus Realty Trust INC",
"rank": 29,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001037390.svg",
"report_text": "The relative strengths and weaknesses of Indus Realty Trust 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 Indus Realty Trust INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 24% points.The greatest weakness of Indus Realty Trust INC is the variable Liabilities, Long-term, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 56%, being 25% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001037390_2020_Indus_Realty_Trust_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Real Estate Investment Property, Accumulated Depreciation": "2.74",
"Real Estate Investments, Net": "11.4",
"Assets": "-2.59",
"Other Real Estate Investments, Net": "29.4",
"Real Estate Investment Property, at Cost": "-9.05",
"Liabilities, Long-term": "-37.8",
"Liabilities": "-5.43",
"Revenues": "2.70",
"Expenses": "-1.25",
"Stockholders Equity": "-8.19",
"ECR before LimitedLiability": "-1.09",
"Liabilities, Current": "5.98",
"Other Liabilities": "14.7",
"Other Assets": "-9.41",
"Lease Income": "-7.46",
"Other Revenues": "10.5",
"Other Expenses": "15.2",
"Depreciation and Amortization": "1.32",
"Cost of Revenue": "-17.6",
"Economic Capital Ratio": "-19.1",
"Other Net Income": "-1.28"
},
"2012": {
"Real Estate Investment Property, at Cost": "-9.80",
"Real Estate Investments, Net": "11.8",
"Assets": "-1.40",
"Other Real Estate Investments, Net": "32.2",
"Real Estate Investment Property, Accumulated Depreciation": "3.32",
"Other Liabilities": "-11.6",
"Liabilities": "-3.48",
"Stockholders Equity": "-4.83",
"ECR before LimitedLiability": "-4.03",
"Liabilities, Current": "4.81",
"Liabilities, Long-term": "2.12",
"Other Assets": "-8.86",
"Other Revenues": "13.4",
"Revenues": "4.99",
"Net Income": "-1.95",
"Lease Income": "-8.07",
"Cost of Revenue": "-16.0",
"Depreciation and Amortization": "1.70",
"Other Expenses": "13.0",
"Other Net Income": "-5.56",
"Economic Capital Ratio": "-27.5"
},
"2013": {
"Real Estate Investment Property, at Cost": "-9.44",
"Real Estate Investments, Net": "16.9",
"Liabilities": "-3.19",
"Stockholders Equity": "-2.45",
"ECR before LimitedLiability": "-10.1",
"Other Real Estate Investments, Net": "36.8",
"Real Estate Investment Property, Accumulated Depreciation": "2.83",
"Other Liabilities": "-9.77",
"Liabilities, Current": "6.32",
"Other Revenues": "4.53",
"Revenues": "-3.14",
"Expenses": "2.30",
"Net Income": "-2.45",
"Lease Income": "-7.51",
"Other Expenses": "4.83",
"Depreciation and Amortization": "-2.75",
"Other Assets": "-10.0",
"Comprehensive Net Income": "-5.14",
"Other Net Income": "-1.58",
"Other Compr. Net Income": "-2.72",
"Economic Capital Ratio": "-20.5"
},
"2014": {
"Other Real Estate Investments, Net": "37.7",
"Real Estate Investments, Net": "20.3",
"Assets": "4.12",
"Real Estate Investment Property, Accumulated Depreciation": "3.39",
"Real Estate Investment Property, at Cost": "-11.0",
"Liabilities, Current": "11.1",
"Liabilities": "-4.33",
"Revenues": "-1.04",
"Expenses": "5.53",
"Stockholders Equity": "2.59",
"ECR before LimitedLiability": "9.40",
"Liabilities, Long-term": "5.23",
"Other Liabilities": "-25.7",
"Other Assets": "-8.49",
"Lease Income": "-7.36",
"Other Revenues": "6.60",
"Cost of Revenue": "1.04",
"Other Expenses": "7.61",
"Depreciation and Amortization": "-2.68",
"Economic Capital Ratio": "-12.9",
"Other Net Income": "-4.34"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "3.94",
"Real Estate Investments, Net": "20.5",
"Assets": "2.03",
"Other Real Estate Investments, Net": "35.4",
"Real Estate Investment Property, at Cost": "-12.4",
"Liabilities, Long-term": "7.91",
"Liabilities": "-5.21",
"Revenues": "1.38",
"Expenses": "3.83",
"Stockholders Equity": "-1.17",
"ECR before LimitedLiability": "1.36",
"Liabilities, Current": "7.87",
"Other Liabilities": "-25.0",
"Other Assets": "-9.94",
"Other Revenues": "7.49",
"Lease Income": "-5.72",
"Depreciation and Amortization": "-2.48",
"Cost of Revenue": "1.09",
"Other Expenses": "4.51",
"Economic Capital Ratio": "-7.47",
"Other Net Income": "-4.50"
},
"2016": {
"Other Real Estate Investments, Net": "-4.83",
"Real Estate Investments, Net": "-15.1",
"Liabilities": "-12.1",
"Stockholders Equity": "-10.0",
"ECR before LimitedLiability": "-7.59",
"Real Estate Investment Property, at Cost": "-14.8",
"Real Estate Investment Property, Accumulated Depreciation": "5.20",
"Liabilities, Current": "9.92",
"Other Liabilities": "6.54",
"Liabilities, Long-term": "-35.3",
"Cost of Revenue": "-3.08",
"Expenses": "4.83",
"Net Income": "3.26",
"Depreciation and Amortization": "-2.37",
"Other Expenses": "11.6",
"Other Assets": "28.9",
"Comprehensive Net Income": "3.38",
"Lease Income": "8.42",
"Other Revenues": "-5.93",
"Other Net Income": "-3.38",
"Economic Capital Ratio": "-15.1"
},
"2017": {
"Real Estate Investment Property, at Cost": "-14.6",
"Real Estate Investments, Net": "-15.1",
"Assets": "-2.60",
"Other Assets": "28.5",
"Other Real Estate Investments, Net": "-5.17",
"Real Estate Investment Property, Accumulated Depreciation": "5.25",
"Liabilities, Current": "7.17",
"Liabilities": "-19.1",
"Stockholders Equity": "-16.5",
"ECR before LimitedLiability": "-19.0",
"Liabilities, Long-term": "-38.9",
"Other Liabilities": "5.70",
"Other Expenses": "9.49",
"Expenses": "5.71",
"Net Income": "3.09",
"Cost of Revenue": "-2.04",
"Depreciation and Amortization": "-2.36",
"Lease Income": "7.65",
"Comprehensive Net Income": "2.88",
"Other Revenues": "-8.56",
"Economic Capital Ratio": "-30.0"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "6.23",
"Real Estate Investments, Net": "-16.1",
"Liabilities": "-19.3",
"Stockholders Equity": "-15.6",
"ECR before LimitedLiability": "25.6",
"Other Real Estate Investments, Net": "-5.45",
"Real Estate Investment Property, at Cost": "-15.9",
"Liabilities, Long-term": "-40.1",
"Liabilities, Current": "7.34",
"Other Liabilities": "6.61",
"Cost of Revenue": "-2.78",
"Expenses": "13.0",
"Net Income": "8.60",
"Other Expenses": "20.5",
"Depreciation and Amortization": "-2.53",
"Other Assets": "25.6",
"Other Revenues": "-10.4",
"Comprehensive Net Income": "9.42",
"Lease Income": "9.96",
"Other Net Income": "-2.25",
"Economic Capital Ratio": "-18.5"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "6.59",
"Real Estate Investments, Net": "-17.2",
"Assets": "-5.00",
"Other Real Estate Investments, Net": "-2.20",
"Real Estate Investment Property, at Cost": "-19.0",
"Liabilities, Current": "9.15",
"Liabilities": "-18.8",
"Stockholders Equity": "-19.6",
"ECR before LimitedLiability": "-22.1",
"Liabilities, Long-term": "-38.6",
"Other Liabilities": "4.69",
"Other Assets": "23.9",
"Other Revenues": "-11.0",
"Revenues": "-2.67",
"Lease Income": "9.44",
"Expenses": "9.54",
"Depreciation and Amortization": "-2.21",
"Other Expenses": "10.5",
"Economic Capital Ratio": "-24.6",
"Other Compr. Net Income": "-1.21",
"Other Net Income": "-5.20"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001037390_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Cost of Revenue": "27,706",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "10,283",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "6,950",
"Liabilities, Long-term": "66,420",
"Other Assets": "60,380",
"Other Compr. Net Income": "0",
"Other Expenses": "2,982",
"Other Liabilities": "0",
"Other Net Income": "781",
"Other Real Estate Investments, Net": "116,295",
"Other Revenues": "37,193",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "116,295",
"Liabilities": "73,370",
"Assets": "176,675",
"Revenues": "37,193",
"Expenses": "40,971",
"Stockholders Equity": "103,305",
"Net Income": "-2,997",
"Comprehensive Net Income": "-2,997",
"BaseVar": "177,126",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "73%"
}
},
"2012": {
"input_variables": {
"Cost of Revenue": "24,527",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "9,938",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "10,515",
"Liabilities, Long-term": "7,761",
"Other Assets": "56,187",
"Other Compr. Net Income": "1,904",
"Other Expenses": "3,420",
"Other Liabilities": "57,692",
"Other Net Income": "613",
"Other Real Estate Investments, Net": "123,927",
"Other Revenues": "36,591",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "123,927",
"Liabilities": "75,968",
"Assets": "180,114",
"Revenues": "36,591",
"Expenses": "37,885",
"Stockholders Equity": "104,146",
"Net Income": "-681",
"Comprehensive Net Income": "404",
"BaseVar": "178,856",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "75%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "6,673",
"General and Administrative Expense": "7,790",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "14,410",
"Liabilities, Long-term": "7,510",
"Other Assets": "53,537",
"Other Compr. Net Income": "-7,459",
"Other Expenses": "13,467",
"Other Liabilities": "64,692",
"Other Net Income": "4,314",
"Other Real Estate Investments, Net": "131,190",
"Other Revenues": "25,526",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "131,190",
"Liabilities": "86,612",
"Assets": "184,727",
"Revenues": "25,526",
"Expenses": "27,930",
"Stockholders Equity": "98,115",
"Net Income": "1,910",
"Comprehensive Net Income": "-2,342",
"BaseVar": "178,721",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "69%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "6,729",
"General and Administrative Expense": "7,077",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "51,855",
"Other Compr. Net Income": "-242",
"Other Expenses": "12,229",
"Other Liabilities": "90,498",
"Other Net Income": "568",
"Other Real Estate Investments, Net": "134,522",
"Other Revenues": "24,219",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "134,522",
"Liabilities": "90,498",
"Assets": "186,377",
"Revenues": "24,219",
"Expenses": "26,035",
"Stockholders Equity": "95,879",
"Net Income": "-1,248",
"Comprehensive Net Income": "-1,386",
"BaseVar": "172,140",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "68%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "7,668",
"General and Administrative Expense": "7,057",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "42,846",
"Other Compr. Net Income": "-250",
"Other Expenses": "13,099",
"Other Liabilities": "114,492",
"Other Net Income": "161",
"Other Real Estate Investments, Net": "166,455",
"Other Revenues": "28,088",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "166,455",
"Liabilities": "114,492",
"Assets": "209,301",
"Revenues": "28,088",
"Expenses": "27,824",
"Stockholders Equity": "94,809",
"Net Income": "425",
"Comprehensive Net Income": "282",
"BaseVar": "199,070",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "64%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "8,250",
"Depreciation and Amortization": "8,797",
"General and Administrative Expense": "7,367",
"Goodwill and Intangible Assets": "0",
"Lease Income": "26,487",
"Liabilities, Current": "0",
"Liabilities, Long-term": "109,697",
"Other Assets": "223,623",
"Other Compr. Net Income": "36",
"Other Expenses": "1,545",
"Other Liabilities": "23,123",
"Other Net Income": "48",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "132,820",
"Assets": "223,623",
"Revenues": "26,487",
"Expenses": "25,959",
"Stockholders Equity": "90,803",
"Net Income": "576",
"Comprehensive Net Income": "597",
"BaseVar": "212,891",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "61%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "8,866",
"Depreciation and Amortization": "10,064",
"General and Administrative Expense": "8,552",
"Goodwill and Intangible Assets": "0",
"Lease Income": "29,939",
"Liabilities, Current": "0",
"Liabilities, Long-term": "129,203",
"Other Assets": "249,037",
"Other Compr. Net Income": "765",
"Other Expenses": "6,453",
"Other Liabilities": "26,781",
"Other Net Income": "8,623",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "155,984",
"Assets": "249,037",
"Revenues": "29,939",
"Expenses": "33,935",
"Stockholders Equity": "93,053",
"Net Income": "4,627",
"Comprehensive Net Income": "5,063",
"BaseVar": "250,863",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "61%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "9,532",
"Depreciation and Amortization": "11,404",
"General and Administrative Expense": "7,749",
"Goodwill and Intangible Assets": "0",
"Lease Income": "32,777",
"Liabilities, Current": "0",
"Liabilities, Long-term": "145,052",
"Other Assets": "263,469",
"Other Compr. Net Income": "2,715",
"Other Expenses": "649",
"Other Liabilities": "23,589",
"Other Net Income": "-5,096",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "168,641",
"Assets": "263,469",
"Revenues": "32,777",
"Expenses": "29,334",
"Stockholders Equity": "94,828",
"Net Income": "-1,653",
"Comprehensive Net Income": "-105",
"BaseVar": "262,204",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "57%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "9,995",
"Depreciation and Amortization": "11,801",
"General and Administrative Expense": "7,677",
"Goodwill and Intangible Assets": "0",
"Lease Income": "34,217",
"Liabilities, Current": "0",
"Liabilities, Long-term": "142,575",
"Other Assets": "268,495",
"Other Compr. Net Income": "-5,536",
"Other Expenses": "4,886",
"Other Liabilities": "35,158",
"Other Net Income": "-6,018",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "9,828",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "177,733",
"Assets": "268,495",
"Revenues": "44,045",
"Expenses": "34,359",
"Stockholders Equity": "90,762",
"Net Income": "3,668",
"Comprehensive Net Income": "512",
"BaseVar": "282,486",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "56%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.5586141389615389,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001037390.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001037390.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001037390.svg"
},
{
"company_id": "0001628063",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001628063.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001628063.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001628063.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001628063_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001628063_main_keyfigs.svg",
"name": "Seritage Growth Properties",
"rank": 30,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001628063.svg",
"report_text": "The relative strengths and weaknesses of Seritage Growth Properties 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 Seritage Growth Properties compared to the market average is the variable Real Estate Investments, Net, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Seritage Growth Properties is the variable Other Liabilities, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 55%, being 25% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001628063_2020_Seritage_Growth_Properties.pdf",
"shrinked_graph_json": {
"2016": {
"Other Real Estate Investments, Net": "-2.35",
"Real Estate Investments, Net": "8.61",
"Assets": "2.34",
"Other Assets": "-4.57",
"Real Estate Investment Property, at Cost": "8.16",
"Real Estate Investment Property, Accumulated Depreciation": "2.96",
"Liabilities, Current": "9.81",
"Liabilities": "-5.57",
"ECR before LimitedLiability": "-2.73",
"Other Liabilities": "10.4",
"Liabilities, Long-term": "-33.7",
"Expenses": "2.20",
"Net Income": "-1.35",
"General and Administrative Expense": "2.38",
"Depreciation and Amortization": "-5.74",
"Other Expenses": "4.55",
"Comprehensive Net Income": "-1.25",
"Lease Income": "2.68",
"Other Revenues": "-2.97",
"Other Net Income": "-3.14",
"Economic Capital Ratio": "-10.3"
},
"2017": {
"Real Estate Investment Property, at Cost": "5.97",
"Real Estate Investments, Net": "9.71",
"Stockholders Equity": "-8.97",
"ECR before LimitedLiability": "-19.0",
"Real Estate Investment Property, Accumulated Depreciation": "2.49",
"Liabilities, Current": "7.11",
"Liabilities": "-13.5",
"Liabilities, Long-term": "-31.8",
"Other Liabilities": "6.32",
"Revenues": "-4.52",
"Net Income": "-4.47",
"Other Revenues": "-5.81",
"Other Expenses": "6.01",
"Expenses": "2.16",
"Cost of Revenue": "2.11",
"Depreciation and Amortization": "-9.08",
"General and Administrative Expense": "3.77",
"Other Assets": "-6.29",
"Other Net Income": "-2.06",
"Comprehensive Net Income": "-4.86",
"Economic Capital Ratio": "-30.0"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "3.62",
"Real Estate Investments, Net": "8.46",
"Stockholders Equity": "-13.0",
"ECR before LimitedLiability": "23.7",
"Real Estate Investment Property, at Cost": "2.83",
"Liabilities, Long-term": "8.24",
"Liabilities": "-17.2",
"Liabilities, Current": "7.38",
"Other Liabilities": "-39.2",
"Other Revenues": "-1.35",
"Revenues": "-6.80",
"Net Income": "4.16",
"Lease Income": "-5.53",
"Cost of Revenue": "1.57",
"Expenses": "7.66",
"Other Expenses": "12.6",
"Depreciation and Amortization": "-6.96",
"Other Assets": "-6.29",
"Comprehensive Net Income": "4.19",
"Other Net Income": "3.91",
"Economic Capital Ratio": "-20.3"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "2.97",
"Real Estate Investments, Net": "17.1",
"Liabilities": "-19.5",
"Stockholders Equity": "-14.1",
"ECR before LimitedLiability": "-23.1",
"Other Real Estate Investments, Net": "7.69",
"Real Estate Investment Property, at Cost": "3.69",
"Liabilities, Current": "8.46",
"Liabilities, Long-term": "6.39",
"Other Liabilities": "-41.2",
"Other Revenues": "-13.5",
"Revenues": "-12.1",
"Net Income": "-4.37",
"General and Administrative Expense": "2.57",
"Expenses": "8.65",
"Depreciation and Amortization": "-1.89",
"Cost of Revenue": "4.45",
"Other Expenses": "3.32",
"Other Assets": "-10.2",
"Comprehensive Net Income": "-4.20",
"Economic Capital Ratio": "-25.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001628063_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "177,119",
"General and Administrative Expense": "17,469",
"Goodwill and Intangible Assets": "0",
"Lease Income": "186,421",
"Liabilities, Current": "0",
"Liabilities, Long-term": "1,166,871",
"Other Assets": "1,067,285",
"Other Compr. Net Income": "0",
"Other Expenses": "148,629",
"Other Liabilities": "121,055",
"Other Net Income": "3,268",
"Other Real Estate Investments, Net": "145,148",
"Other Revenues": "62,519",
"Real Estate Investment Property, Accumulated Depreciation": "-89,940",
"Real Estate Investment Property, at Cost": "1,589,744"
},
"output_variables": {
"Real Estate Investments, Net": "1,644,952",
"Liabilities": "1,287,926",
"Assets": "2,712,237",
"Revenues": "248,940",
"Expenses": "343,217",
"Stockholders Equity": "1,424,311",
"Net Income": "-91,009",
"Comprehensive Net Income": "-91,009",
"BaseVar": "2,393,062",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "66%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "262,171",
"General and Administrative Expense": "27,902",
"Goodwill and Intangible Assets": "0",
"Lease Income": "178,492",
"Liabilities, Current": "0",
"Liabilities, Long-term": "1,202,314",
"Other Assets": "1,061,257",
"Other Compr. Net Income": "0",
"Other Expenses": "135,894",
"Other Liabilities": "252,643",
"Other Net Income": "63,260",
"Other Real Estate Investments, Net": "364,387",
"Other Revenues": "63,402",
"Real Estate Investment Property, Accumulated Depreciation": "-139,483",
"Real Estate Investment Property, at Cost": "1,489,656"
},
"output_variables": {
"Real Estate Investments, Net": "1,714,560",
"Liabilities": "1,454,957",
"Assets": "2,775,817",
"Revenues": "241,894",
"Expenses": "425,967",
"Stockholders Equity": "1,320,860",
"Net Income": "-120,813",
"Comprehensive Net Income": "-120,813",
"BaseVar": "2,597,927",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "61%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "226,675",
"General and Administrative Expense": "34,788",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "1,125,009",
"Other Compr. Net Income": "0",
"Other Expenses": "161,749",
"Other Liabilities": "1,725,618",
"Other Net Income": "85,694",
"Other Real Estate Investments, Net": "429,996",
"Other Revenues": "222,640",
"Real Estate Investment Property, Accumulated Depreciation": "-137,947",
"Real Estate Investment Property, at Cost": "1,459,018"
},
"output_variables": {
"Real Estate Investments, Net": "1,751,067",
"Liabilities": "1,725,618",
"Assets": "2,876,076",
"Revenues": "222,640",
"Expenses": "423,212",
"Stockholders Equity": "1,150,458",
"Net Income": "-114,878",
"Comprehensive Net Income": "-114,878",
"BaseVar": "2,783,667",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "55%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "104,581",
"General and Administrative Expense": "39,156",
"Goodwill and Intangible Assets": "0",
"Lease Income": "167,035",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "779,979",
"Other Compr. Net Income": "0",
"Other Expenses": "175,433",
"Other Liabilities": "1,707,242",
"Other Net Income": "59,831",
"Other Real Estate Investments, Net": "486,368",
"Other Revenues": "8,422",
"Real Estate Investment Property, Accumulated Depreciation": "-147,696",
"Real Estate Investment Property, at Cost": "1,631,961"
},
"output_variables": {
"Real Estate Investments, Net": "1,970,633",
"Liabilities": "1,707,242",
"Assets": "2,750,612",
"Revenues": "175,457",
"Expenses": "319,170",
"Stockholders Equity": "1,043,370",
"Net Income": "-83,882",
"Comprehensive Net Income": "-83,882",
"BaseVar": "2,594,869",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "55%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.5492552239731123,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001628063.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001628063.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001628063.svg"
},
{
"company_id": "0001616736",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001616736.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001616736.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001616736.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001616736_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001616736_main_keyfigs.svg",
"name": "Alpha Investment Inc",
"rank": 31,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001616736.svg",
"report_text": "The relative strengths and weaknesses of Alpha Investment 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 Alpha Investment Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 42% points.The greatest weakness of Alpha Investment Inc is the variable Net Income, reducing the Economic Capital Ratio by 81% points.
The company's Economic Capital Ratio, given in the ranking table, is 47%, being 34% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001616736_2020_Alpha_Investment_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Real Estate Investment Property, at Cost": "-7.80",
"Real Estate Investments, Net": "-8.11",
"Assets": "15.6",
"Other Assets": "58.5",
"Other Real Estate Investments, Net": "-2.63",
"Real Estate Investment Property, Accumulated Depreciation": "2.48",
"Liabilities, Current": "6.88",
"Liabilities": "27.1",
"Stockholders Equity": "52.0",
"ECR before LimitedLiability": "15.5",
"Liabilities, Long-term": "9.13",
"Other Liabilities": "15.4",
"Lease Income": "-7.00",
"Revenues": "-13.9",
"Net Income": "-34.5",
"Other Revenues": "-6.56",
"Expenses": "-13.0",
"General and Administrative Expense": "-15.4",
"Other Net Income": "-5.14",
"Comprehensive Net Income": "-35.0",
"Economic Capital Ratio": "4.40"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "11.5",
"Real Estate Investments, Net": "-25.2",
"Assets": "11.8",
"Other Assets": "41.1",
"Other Real Estate Investments, Net": "-9.38",
"Real Estate Investment Property, at Cost": "-24.9",
"Liabilities, Long-term": "11.4",
"Liabilities": "13.6",
"Stockholders Equity": "20.7",
"ECR before LimitedLiability": "12.1",
"Liabilities, Current": "7.87",
"Other Liabilities": "11.7",
"Other Revenues": "-13.0",
"Revenues": "-20.2",
"Net Income": "-72.3",
"Lease Income": "-8.31",
"Expenses": "-52.1",
"Other Expenses": "-33.7",
"General and Administrative Expense": "-25.9",
"Comprehensive Net Income": "-72.2",
"Economic Capital Ratio": "-32.0"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "10.7",
"Real Estate Investments, Net": "-24.0",
"Assets": "14.6",
"Other Assets": "41.7",
"Real Estate Investment Property, at Cost": "-26.1",
"Liabilities, Current": "7.93",
"Liabilities": "16.0",
"Stockholders Equity": "21.0",
"ECR before LimitedLiability": "-31.3",
"Liabilities, Long-term": "9.02",
"Other Liabilities": "14.6",
"Other Revenues": "-16.1",
"Revenues": "-23.4",
"Expenses": "-37.8",
"Net Income": "-80.7",
"Lease Income": "-8.63",
"General and Administrative Expense": "-61.7",
"Other Expenses": "14.7",
"Other Net Income": "-18.1",
"Comprehensive Net Income": "-80.4",
"Economic Capital Ratio": "-33.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001616736_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "364",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "52",
"Liabilities, Long-term": "0",
"Other Assets": "3,475",
"Other Compr. Net Income": "0",
"Other Expenses": "269",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "49",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "52",
"Assets": "3,475",
"Revenues": "49",
"Expenses": "634",
"Stockholders Equity": "3,423",
"Net Income": "-585",
"Comprehensive Net Income": "-585",
"BaseVar": "2,213",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "95%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "550",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "71",
"Liabilities, Long-term": "0",
"Other Assets": "3,631",
"Other Compr. Net Income": "0",
"Other Expenses": "1,105",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "47",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "71",
"Assets": "3,631",
"Revenues": "47",
"Expenses": "1,655",
"Stockholders Equity": "3,560",
"Net Income": "-1,608",
"Comprehensive Net Income": "-1,608",
"BaseVar": "2,974",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "44%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "1,481",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "137",
"Liabilities, Long-term": "0",
"Other Assets": "4,030",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-306",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "90",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "137",
"Assets": "4,030",
"Revenues": "90",
"Expenses": "1,481",
"Stockholders Equity": "3,893",
"Net Income": "-1,697",
"Comprehensive Net Income": "-1,697",
"BaseVar": "3,323",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "47%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.4674070638087666,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001616736.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001616736.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001616736.svg"
},
{
"company_id": "0001628369",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001628369.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001628369.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001628369.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001628369_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001628369_main_keyfigs.svg",
"name": "Cushman Wakefield Ltd",
"rank": 32,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001628369.svg",
"report_text": "The relative strengths and weaknesses of Cushman Wakefield 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 Cushman Wakefield Ltd compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Cushman Wakefield Ltd is the variable Cost of Revenue, reducing the Economic Capital Ratio by 98% points.
The company's Economic Capital Ratio, given in the ranking table, is 45%, being 35% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001628369_2020_Cushman_Wakefield_Ltd.pdf",
"shrinked_graph_json": {
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "10.8",
"Real Estate Investments, Net": "-36.6",
"Goodwill and Intangible Assets": "13.0",
"Assets": "-42.7",
"Other Real Estate Investments, Net": "-15.6",
"Real Estate Investment Property, at Cost": "-36.1",
"Stockholders Equity": "-78.9",
"ECR before LimitedLiability": "10.3",
"Other Assets": "-29.8",
"Other Revenues": "-26.6",
"Revenues": "-38.3",
"Net Income": "10.7",
"Lease Income": "-14.6",
"Expenses": "-80.7",
"Other Expenses": "-69.7",
"General and Administrative Expense": "-16.2",
"Liabilities, Long-term": "-12.1",
"Other Liabilities": "11.3",
"Comprehensive Net Income": "10.6",
"Other Net Income": "41.6",
"Economic Capital Ratio": "-33.7"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "13.3",
"Real Estate Investments, Net": "-34.4",
"Assets": "-40.5",
"Other Real Estate Investments, Net": "-5.89",
"Real Estate Investment Property, at Cost": "-37.0",
"Liabilities": "12.9",
"Stockholders Equity": "-80.1",
"ECR before LimitedLiability": "-33.0",
"Liabilities, Long-term": "-17.8",
"Other Liabilities": "14.0",
"Goodwill and Intangible Assets": "14.6",
"Revenues": "37.8",
"Expenses": "-75.6",
"Other Assets": "-27.7",
"Other Revenues": "41.1",
"Lease Income": "-14.8",
"General and Administrative Expense": "-10.1",
"Cost of Revenue": "-98.3",
"Other Expenses": "15.0",
"Economic Capital Ratio": "-35.4",
"Other Net Income": "-6.40"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001628369_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "290,000",
"General and Administrative Expense": "1,271,100",
"Goodwill and Intangible Assets": "2,906,700",
"Lease Income": "0",
"Liabilities, Current": "2,038,700",
"Liabilities, Long-term": "3,010,800",
"Other Assets": "3,639,300",
"Other Compr. Net Income": "-67,200",
"Other Expenses": "6,850,000",
"Other Liabilities": "136,400",
"Other Net Income": "8,225,300",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "5,185,900",
"Assets": "6,546,000",
"Revenues": "0",
"Expenses": "8,411,100",
"Stockholders Equity": "1,360,100",
"Net Income": "-185,800",
"Comprehensive Net Income": "-224,104",
"BaseVar": "16,890,326",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "42%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "6,981,700",
"Depreciation and Amortization": "296,700",
"General and Administrative Expense": "1,273,400",
"Goodwill and Intangible Assets": "3,031,700",
"Lease Income": "0",
"Liabilities, Current": "2,322,600",
"Liabilities, Long-term": "3,429,500",
"Other Assets": "4,131,700",
"Other Compr. Net Income": "-275,500",
"Other Expenses": "11,900",
"Other Liabilities": "110,000",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "8,751,000",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "5,862,100",
"Assets": "7,163,400",
"Revenues": "8,751,000",
"Expenses": "8,563,700",
"Stockholders Equity": "1,301,300",
"Net Income": "187,300",
"Comprehensive Net Income": "30,265",
"BaseVar": "18,122,282",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "45%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.450306330761129,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001628369.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001628369.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001628369.svg"
},
{
"company_id": "0001555039",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001555039.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001555039.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001555039_main_keyfigs.svg",
"name": "Front Yard Residential Corp",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001555039.svg",
"report_text": "The relative strengths and weaknesses of Front Yard Residential 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 Front Yard Residential Corp compared to the market average is the variable Real Estate Investment Property, at Cost, increasing the Economic Capital Ratio by 9.6% points.The greatest weakness of Front Yard Residential Corp is the variable Other Liabilities, reducing the Economic Capital Ratio by 53% points.
The company's Economic Capital Ratio, given in the ranking table, is 36%, being 44% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001555039_2020_Front_Yard_Residential_Corp.pdf",
"shrinked_graph_json": {
"2013": {
"Real Estate Investment Property, at Cost": "-6.87",
"Real Estate Investments, Net": "-8.39",
"Assets": "8.24",
"Other Real Estate Investments, Net": "-3.64",
"Real Estate Investment Property, Accumulated Depreciation": "1.92",
"Other Liabilities": "-27.8",
"Liabilities": "-9.01",
"Revenues": "-9.68",
"Expenses": "13.8",
"Stockholders Equity": "6.50",
"ECR before LimitedLiability": "-2.61",
"Liabilities, Long-term": "2.34",
"Liabilities, Current": "10.1",
"Other Assets": "28.6",
"Other Revenues": "-3.54",
"Lease Income": "-6.07",
"General and Administrative Expense": "3.22",
"Other Expenses": "8.47",
"Depreciation and Amortization": "1.27",
"Economic Capital Ratio": "-13.0",
"Other Net Income": "-3.44"
},
"2014": {
"Other Real Estate Investments, Net": "3.50",
"Real Estate Investments, Net": "-5.17",
"Assets": "3.69",
"Real Estate Investment Property, Accumulated Depreciation": "2.82",
"Real Estate Investment Property, at Cost": "-9.55",
"Liabilities, Current": "10.9",
"Liabilities": "-7.18",
"ECR before LimitedLiability": "16.2",
"Liabilities, Long-term": "5.20",
"Other Liabilities": "-31.5",
"Other Assets": "11.7",
"Lease Income": "-7.13",
"Revenues": "2.02",
"Net Income": "8.84",
"Other Revenues": "9.28",
"Expenses": "11.4",
"General and Administrative Expense": "3.77",
"Other Expenses": "6.00",
"Comprehensive Net Income": "8.67",
"Other Net Income": "-4.41",
"Economic Capital Ratio": "-6.16"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "3.93",
"Real Estate Investments, Net": "-5.32",
"Assets": "3.98",
"Other Assets": "12.2",
"Other Real Estate Investments, Net": "7.36",
"Real Estate Investment Property, at Cost": "-12.4",
"Liabilities, Long-term": "7.70",
"Liabilities": "-5.54",
"Economic Capital Ratio": "-8.65",
"Liabilities, Current": "7.66",
"Other Liabilities": "-24.5",
"Other Revenues": "3.77",
"Revenues": "-2.01",
"Net Income": "-1.94",
"Lease Income": "-5.60",
"Depreciation and Amortization": "1.44",
"Expenses": "4.58",
"Cost of Revenue": "-2.18",
"General and Administrative Expense": "4.29",
"Other Net Income": "-4.33",
"Comprehensive Net Income": "-1.64"
},
"2016": {
"Other Real Estate Investments, Net": "-6.45",
"Real Estate Investments, Net": "12.6",
"Liabilities": "-16.2",
"Stockholders Equity": "-11.6",
"ECR before LimitedLiability": "-22.9",
"Real Estate Investment Property, at Cost": "13.5",
"Real Estate Investment Property, Accumulated Depreciation": "6.17",
"Liabilities, Current": "9.92",
"Other Liabilities": "-38.7",
"Liabilities, Long-term": "8.13",
"Lease Income": "-6.54",
"Revenues": "-9.61",
"Expenses": "3.49",
"Net Income": "-10.1",
"Other Revenues": "-3.32",
"Cost of Revenue": "-2.83",
"General and Administrative Expense": "3.11",
"Other Assets": "-7.87",
"Comprehensive Net Income": "-9.97",
"Other Net Income": "-3.86",
"Economic Capital Ratio": "-30.5"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "4.44",
"Real Estate Investments, Net": "9.27",
"Assets": "-5.29",
"Other Assets": "-20.7",
"Other Real Estate Investments, Net": "-7.90",
"Real Estate Investment Property, at Cost": "11.4",
"Liabilities, Long-term": "6.16",
"Liabilities": "-28.9",
"Stockholders Equity": "-27.1",
"ECR before LimitedLiability": "6.72",
"Liabilities, Current": "6.15",
"Other Liabilities": "-51.2",
"Other Revenues": "-12.2",
"Revenues": "-8.35",
"Net Income": "2.83",
"Lease Income": "4.49",
"Expenses": "6.31",
"Other Expenses": "6.39",
"General and Administrative Expense": "2.52",
"Comprehensive Net Income": "2.41",
"Economic Capital Ratio": "-37.3"
},
"2019": {
"Real Estate Investments, Net": "8.80",
"Assets": "-8.98",
"Other Assets": "-24.5",
"Other Real Estate Investments, Net": "-3.16",
"Real Estate Investment Property, at Cost": "9.56",
"Liabilities, Current": "4.25",
"Liabilities": "-30.3",
"Stockholders Equity": "-31.6",
"Liabilities, Long-term": "4.16",
"Other Liabilities": "-52.8",
"Other Revenues": "-17.1",
"Revenues": "-11.9",
"Expenses": "4.20",
"Net Income": "-7.59",
"Lease Income": "4.15",
"General and Administrative Expense": "3.83",
"Other Expenses": "4.14",
"ECR before LimitedLiability": "-41.7",
"Other Net Income": "-2.90",
"Comprehensive Net Income": "-7.64",
"Economic Capital Ratio": "-44.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001555039_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Cost of Revenue": "767",
"Depreciation and Amortization": "25",
"General and Administrative Expense": "4,392",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "1,362,738",
"Other Compr. Net Income": "0",
"Other Expenses": "27,517",
"Other Liabilities": "613,213",
"Other Net Income": "687",
"Other Real Estate Investments, Net": "35,902",
"Other Revenues": "71,610",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "35,902",
"Liabilities": "613,213",
"Assets": "1,398,640",
"Revenues": "71,610",
"Expenses": "32,701",
"Stockholders Equity": "785,427",
"Net Income": "39,596",
"Comprehensive Net Income": "39,596",
"BaseVar": "1,075,225",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "76%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "26,018",
"Depreciation and Amortization": "1,067",
"General and Administrative Expense": "7,047",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "2,193,685",
"Other Compr. Net Income": "0",
"Other Expenses": "202,856",
"Other Liabilities": "1,399,151",
"Other Net Income": "2,543",
"Other Real Estate Investments, Net": "532,377",
"Other Revenues": "423,298",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "532,377",
"Liabilities": "1,399,151",
"Assets": "2,726,062",
"Revenues": "423,298",
"Expenses": "236,988",
"Stockholders Equity": "1,326,911",
"Net Income": "188,853",
"Comprehensive Net Income": "188,853",
"BaseVar": "2,500,074",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "75%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "66,266",
"Depreciation and Amortization": "7,472",
"General and Administrative Expense": "9,539",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "1,722,079",
"Other Compr. Net Income": "0",
"Other Expenses": "214,344",
"Other Liabilities": "1,305,591",
"Other Net Income": "3,518",
"Other Real Estate Investments, Net": "735,869",
"Other Revenues": "248,098",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "735,869",
"Liabilities": "1,305,591",
"Assets": "2,457,948",
"Revenues": "248,098",
"Expenses": "297,621",
"Stockholders Equity": "1,152,357",
"Net Income": "-46,005",
"Comprehensive Net Income": "-46,005",
"BaseVar": "2,244,266",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "63%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "70,167",
"Depreciation and Amortization": "27,027",
"General and Administrative Expense": "10,556",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "876,127",
"Other Compr. Net Income": "0",
"Other Expenses": "176,286",
"Other Liabilities": "1,421,779",
"Other Net Income": "-750",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "56,758",
"Real Estate Investment Property, Accumulated Depreciation": "-27,541",
"Real Estate Investment Property, at Cost": "1,436,261"
},
"output_variables": {
"Real Estate Investments, Net": "1,408,720",
"Liabilities": "1,421,779",
"Assets": "2,284,847",
"Revenues": "56,758",
"Expenses": "284,036",
"Stockholders Equity": "863,068",
"Net Income": "-228,028",
"Comprehensive Net Income": "-228,028",
"BaseVar": "2,078,732",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "46%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "63,987",
"Depreciation and Amortization": "80,961",
"General and Administrative Expense": "13,817",
"Goodwill and Intangible Assets": "13,376",
"Lease Income": "183,013",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "290,789",
"Other Compr. Net Income": "-12,653",
"Other Expenses": "156,451",
"Other Liabilities": "1,798,859",
"Other Net Income": "1,368",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-137,881",
"Real Estate Investment Property, at Cost": "2,103,967"
},
"output_variables": {
"Real Estate Investments, Net": "1,966,086",
"Liabilities": "1,798,859",
"Assets": "2,270,251",
"Revenues": "183,013",
"Expenses": "315,216",
"Stockholders Equity": "471,392",
"Net Income": "-130,835",
"Comprehensive Net Income": "-138,047",
"BaseVar": "2,372,640",
"ECR before LimitedLiability": "6.3%",
"Economic Capital Ratio": "38%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "77,775",
"Depreciation and Amortization": "82,249",
"General and Administrative Expense": "25,829",
"Goodwill and Intangible Assets": "13,376",
"Lease Income": "207,010",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "123,999",
"Other Compr. Net Income": "-7,261",
"Other Expenses": "129,362",
"Other Liabilities": "1,713,863",
"Other Net Income": "2,814",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "-206,464",
"Real Estate Investment Property, at Cost": "2,122,211"
},
"output_variables": {
"Real Estate Investments, Net": "1,915,747",
"Liabilities": "1,713,863",
"Assets": "2,053,122",
"Revenues": "207,010",
"Expenses": "315,215",
"Stockholders Equity": "339,259",
"Net Income": "-105,391",
"Comprehensive Net Income": "-109,530",
"BaseVar": "2,234,810",
"ECR before LimitedLiability": "4.2%",
"Economic Capital Ratio": "36%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.362830715568343,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001555039.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001555039.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001555039.svg"
},
{
"company_id": "0001277998",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0001277998.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0001277998.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0001277998.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0001277998_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001277998_main_keyfigs.svg",
"name": "Manufactured Housing Properties INC",
"rank": 34,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0001277998.svg",
"report_text": "The relative strengths and weaknesses of Manufactured Housing Properties 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 Manufactured Housing Properties INC compared to the market average is the variable Real Estate Investments, Net, increasing the Economic Capital Ratio by 7.4% points.The greatest weakness of Manufactured Housing Properties INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 54% points.
The company's Economic Capital Ratio, given in the ranking table, is 36%, being 44% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0001277998_2020_Manufactured_Housing_Properties_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Real Estate Investment Property, at Cost": "-23.8",
"Real Estate Investments, Net": "-28.1",
"Assets": "-25.3",
"Other Real Estate Investments, Net": "-15.1",
"Real Estate Investment Property, Accumulated Depreciation": "3.06",
"Other Liabilities": "3.25",
"Liabilities": "-15.3",
"Stockholders Equity": "-42.3",
"Liabilities, Current": "-36.6",
"Other Revenues": "-16.8",
"Revenues": "-27.7",
"Net Income": "-15.5",
"Lease Income": "-13.2",
"Depreciation and Amortization": "-5.90",
"Expenses": "-25.0",
"Other Expenses": "-16.1",
"General and Administrative Expense": "-6.69",
"ECR before LimitedLiability": "-43.7",
"Other Net Income": "10.8",
"Comprehensive Net Income": "-15.3",
"Economic Capital Ratio": "-67.1"
},
"2013": {
"Real Estate Investment Property, at Cost": "-8.93",
"Real Estate Investments, Net": "-16.9",
"Assets": "-17.1",
"Other Real Estate Investments, Net": "-3.08",
"Real Estate Investment Property, Accumulated Depreciation": "2.62",
"Other Liabilities": "1.57",
"Liabilities": "-2.15",
"Stockholders Equity": "-31.4",
"ECR before LimitedLiability": "-50.0",
"Liabilities, Current": "-3.20",
"Other Revenues": "-3.14",
"Revenues": "-13.4",
"Net Income": "-16.2",
"Lease Income": "-2.55",
"Expenses": "-21.7",
"General and Administrative Expense": "-2.08",
"Other Expenses": "-8.22",
"Depreciation and Amortization": "-1.28",
"Comprehensive Net Income": "-16.1",
"Other Net Income": "13.7",
"Economic Capital Ratio": "-60.4"
},
"2014": {
"Other Real Estate Investments, Net": "-2.97",
"Real Estate Investments, Net": "-13.8",
"Assets": "-9.65",
"Other Assets": "2.50",
"Real Estate Investment Property, Accumulated Depreciation": "3.80",
"Real Estate Investment Property, at Cost": "-12.3",
"Stockholders Equity": "-19.5",
"ECR before LimitedLiability": "-31.1",
"Lease Income": "-3.20",
"Revenues": "-6.52",
"Net Income": "-11.8",
"Other Revenues": "-3.67",
"Expenses": "-16.3",
"General and Administrative Expense": "-4.25",
"Other Expenses": "-2.93",
"Depreciation and Amortization": "-2.00",
"Liabilities, Current": "-4.49",
"Other Liabilities": "2.73",
"Comprehensive Net Income": "-12.1",
"Other Net Income": "12.4",
"Economic Capital Ratio": "-53.4"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "1.49",
"Real Estate Investments, Net": "7.21",
"Assets": "-6.29",
"Other Real Estate Investments, Net": "-1.29",
"Real Estate Investment Property, at Cost": "9.64",
"Liabilities, Long-term": "1.52",
"Liabilities": "-22.8",
"Revenues": "-0.430",
"Expenses": "0.448",
"Stockholders Equity": "-35.1",
"ECR before LimitedLiability": "-0.884",
"Liabilities, Current": "1.34",
"Other Liabilities": "-47.8",
"Goodwill and Intangible Assets": "-0.172",
"Other Assets": "-18.9",
"Other Revenues": "0.925",
"Lease Income": "-1.01",
"Cost of Revenue": "0.370",
"Depreciation and Amortization": "-0.268",
"General and Administrative Expense": "0.214",
"Economic Capital Ratio": "-45.0"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "3.89",
"Real Estate Investments, Net": "7.38",
"Assets": "-7.36",
"Other Assets": "-22.0",
"Other Real Estate Investments, Net": "-3.09",
"Real Estate Investment Property, at Cost": "6.46",
"Liabilities, Current": "3.98",
"Liabilities": "-31.6",
"Stockholders Equity": "-30.8",
"Liabilities, Long-term": "3.90",
"Other Liabilities": "-53.7",
"Other Revenues": "-16.6",
"Revenues": "-13.8",
"Net Income": "-7.85",
"Lease Income": "3.36",
"General and Administrative Expense": "3.69",
"Expenses": "4.06",
"Cost of Revenue": "3.88",
"ECR before LimitedLiability": "-42.0",
"Comprehensive Net Income": "-7.64",
"Economic Capital Ratio": "-44.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0001277998_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "491",
"General and Administrative Expense": "1,019",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "4,915",
"Liabilities, Long-term": "194",
"Other Assets": "7,858",
"Other Compr. Net Income": "0",
"Other Expenses": "2,378",
"Other Liabilities": "908",
"Other Net Income": "2,990",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "126",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "6,017",
"Assets": "7,858",
"Revenues": "126",
"Expenses": "3,887",
"Stockholders Equity": "1,841",
"Net Income": "-771",
"Comprehensive Net Income": "-771",
"BaseVar": "11,560",
"ECR before LimitedLiability": "2.8%",
"Economic Capital Ratio": "35%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "414",
"General and Administrative Expense": "883",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "3,914",
"Liabilities, Long-term": "0",
"Other Assets": "6,268",
"Other Compr. Net Income": "0",
"Other Expenses": "2,583",
"Other Liabilities": "1,736",
"Other Net Income": "2,342",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "50",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "5,650",
"Assets": "6,268",
"Revenues": "50",
"Expenses": "3,881",
"Stockholders Equity": "618",
"Net Income": "-1,489",
"Comprehensive Net Income": "-1,489",
"BaseVar": "10,099",
"ECR before LimitedLiability": "-26%",
"Economic Capital Ratio": "29%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "573",
"General and Administrative Expense": "1,619",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "4,776",
"Liabilities, Long-term": "0",
"Other Assets": "6,961",
"Other Compr. Net Income": "0",
"Other Expenses": "2,162",
"Other Liabilities": "1,283",
"Other Net Income": "2,362",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0.53",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "6,059",
"Assets": "6,961",
"Revenues": "0.53",
"Expenses": "4,354",
"Stockholders Equity": "902",
"Net Income": "-1,992",
"Comprehensive Net Income": "-1,992",
"BaseVar": "10,943",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "28%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "534",
"General and Administrative Expense": "257",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "571",
"Other Compr. Net Income": "0",
"Other Expenses": "2,460",
"Other Liabilities": "13,546",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "2,000",
"Real Estate Investment Property, Accumulated Depreciation": "-699",
"Real Estate Investment Property, at Cost": "12,722"
},
"output_variables": {
"Real Estate Investments, Net": "12,023",
"Liabilities": "13,546",
"Assets": "12,593",
"Revenues": "2,000",
"Expenses": "3,251",
"Stockholders Equity": "-953",
"Net Income": "-1,251",
"Comprehensive Net Income": "-1,251",
"BaseVar": "16,536",
"ECR before LimitedLiability": "-17%",
"Economic Capital Ratio": "31%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "786",
"General and Administrative Expense": "476",
"Goodwill and Intangible Assets": "0",
"Lease Income": "2,968",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "4,735",
"Other Compr. Net Income": "0",
"Other Expenses": "3,798",
"Other Liabilities": "31,982",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "53",
"Real Estate Investment Property, Accumulated Depreciation": "-1,395",
"Real Estate Investment Property, at Cost": "34,812"
},
"output_variables": {
"Real Estate Investments, Net": "33,417",
"Liabilities": "31,982",
"Assets": "38,152",
"Revenues": "3,022",
"Expenses": "5,060",
"Stockholders Equity": "6,170",
"Net Income": "-2,039",
"Comprehensive Net Income": "-2,039",
"BaseVar": "40,401",
"ECR before LimitedLiability": "3.9%",
"Economic Capital Ratio": "36%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.3602055570703323,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0001277998.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0001277998.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0001277998.svg"
},
{
"company_id": "0000313151",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000313151.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000313151.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000313151.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000313151_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000313151_main_keyfigs.svg",
"name": "Saddlebrook Resorts INC",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000313151.svg",
"report_text": "The relative strengths and weaknesses of Saddlebrook Resorts INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Saddlebrook Resorts INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 32% points.The greatest weakness of Saddlebrook Resorts INC is the variable Other Expenses, reducing the Economic Capital Ratio by 136% points.
The company's Economic Capital Ratio, given in the ranking table, is 32%, being 48% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000313151_2020_Saddlebrook_Resorts_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Real Estate Investment Property, Accumulated Depreciation": "9.04",
"Real Estate Investments, Net": "-32.2",
"Assets": "-39.3",
"Other Assets": "-18.2",
"Other Real Estate Investments, Net": "-19.7",
"Real Estate Investment Property, at Cost": "-26.0",
"Liabilities, Long-term": "-6.16",
"Liabilities": "9.01",
"Stockholders Equity": "-67.6",
"ECR before LimitedLiability": "-32.7",
"Liabilities, Current": "-12.6",
"Other Liabilities": "10.2",
"Lease Income": "-17.0",
"Revenues": "27.8",
"Net Income": "-12.0",
"Other Revenues": "33.4",
"Other Expenses": "-76.5",
"Expenses": "-67.5",
"Comprehensive Net Income": "-11.6",
"Other Net Income": "-5.56",
"Economic Capital Ratio": "-50.7"
},
"2012": {
"Real Estate Investment Property, at Cost": "-31.7",
"Real Estate Investments, Net": "-36.4",
"Assets": "-43.8",
"Other Assets": "-21.3",
"Other Real Estate Investments, Net": "-21.3",
"Real Estate Investment Property, Accumulated Depreciation": "4.53",
"Other Liabilities": "6.16",
"Liabilities": "3.95",
"Stockholders Equity": "-72.0",
"ECR before LimitedLiability": "-42.8",
"Liabilities, Current": "-20.3",
"Other Revenues": "32.5",
"Revenues": "28.5",
"Net Income": "-17.2",
"Lease Income": "-20.0",
"Depreciation and Amortization": "3.71",
"Expenses": "-76.6",
"Other Expenses": "-83.0",
"Other Net Income": "-16.0",
"Comprehensive Net Income": "-17.1",
"Economic Capital Ratio": "-66.2"
},
"2013": {
"Real Estate Investment Property, at Cost": "-24.7",
"Real Estate Investments, Net": "-30.0",
"Assets": "-36.6",
"Other Assets": "-16.8",
"Other Real Estate Investments, Net": "-17.5",
"Real Estate Investment Property, Accumulated Depreciation": "10.7",
"Other Liabilities": "14.1",
"Liabilities": "12.4",
"Stockholders Equity": "-57.8",
"ECR before LimitedLiability": "-34.5",
"Liabilities, Long-term": "5.70",
"Liabilities, Current": "-27.4",
"Other Revenues": "38.2",
"Revenues": "32.8",
"Net Income": "-12.7",
"Lease Income": "-17.2",
"Expenses": "-70.2",
"Other Expenses": "-71.1",
"Comprehensive Net Income": "-12.6",
"Other Net Income": "-11.1",
"Economic Capital Ratio": "-44.9"
},
"2014": {
"Other Real Estate Investments, Net": "-9.98",
"Real Estate Investments, Net": "-33.5",
"Assets": "-41.0",
"Other Assets": "-15.9",
"Real Estate Investment Property, Accumulated Depreciation": "2.45",
"Real Estate Investment Property, at Cost": "-32.3",
"Liabilities, Current": "-13.8",
"Liabilities": "1.97",
"Stockholders Equity": "-54.0",
"Other Liabilities": "5.18",
"Lease Income": "-15.3",
"Revenues": "26.0",
"Net Income": "-6.40",
"Other Revenues": "29.3",
"Expenses": "-66.7",
"Other Expenses": "-69.8",
"Depreciation and Amortization": "0.437",
"ECR before LimitedLiability": "-26.8",
"Comprehensive Net Income": "-6.89",
"Other Net Income": "-8.60",
"Economic Capital Ratio": "-49.1"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "4.63",
"Real Estate Investments, Net": "-38.2",
"Assets": "-43.0",
"Other Assets": "-15.7",
"Other Real Estate Investments, Net": "-19.8",
"Real Estate Investment Property, at Cost": "-34.8",
"Liabilities": "5.28",
"Stockholders Equity": "-58.5",
"ECR before LimitedLiability": "-27.2",
"Liabilities, Current": "-24.6",
"Other Liabilities": "8.38",
"Other Revenues": "33.6",
"Revenues": "31.4",
"Net Income": "-2.14",
"Lease Income": "-15.9",
"Depreciation and Amortization": "3.70",
"Expenses": "-77.4",
"Cost of Revenue": "3.27",
"Other Expenses": "-83.4",
"Other Net Income": "-13.7",
"Economic Capital Ratio": "-36.0"
},
"2016": {
"Other Real Estate Investments, Net": "-14.3",
"Real Estate Investments, Net": "-39.6",
"Assets": "-47.1",
"Real Estate Investment Property, at Cost": "-39.0",
"Real Estate Investment Property, Accumulated Depreciation": "3.67",
"Liabilities, Current": "-18.3",
"Liabilities": "1.67",
"Stockholders Equity": "-74.8",
"Other Liabilities": "4.22",
"Liabilities, Long-term": "0.259",
"Other Assets": "-21.3",
"Lease Income": "-13.6",
"Revenues": "29.7",
"ECR before LimitedLiability": "-36.5",
"Other Revenues": "31.0",
"Expenses": "-81.7",
"General and Administrative Expense": "-2.14",
"Depreciation and Amortization": "0.550",
"Other Expenses": "-85.6",
"Economic Capital Ratio": "-44.1",
"Other Net Income": "-6.98"
},
"2017": {
"Real Estate Investment Property, at Cost": "-33.0",
"Real Estate Investments, Net": "-34.2",
"Assets": "-43.9",
"Other Assets": "-14.6",
"Other Real Estate Investments, Net": "-4.42",
"Real Estate Investment Property, Accumulated Depreciation": "7.04",
"Stockholders Equity": "-78.8",
"Lease Income": "-1.97",
"Revenues": "28.2",
"Net Income": "-1.73",
"Other Revenues": "29.4",
"Other Expenses": "-78.0",
"Expenses": "-69.1",
"Cost of Revenue": "1.35",
"Depreciation and Amortization": "1.52",
"ECR before LimitedLiability": "-49.5",
"Liabilities, Current": "-18.6",
"Other Liabilities": "5.60",
"Other Net Income": "-1.91",
"Comprehensive Net Income": "-1.81",
"Economic Capital Ratio": "-60.5"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "7.96",
"Real Estate Investments, Net": "-32.1",
"Assets": "-41.0",
"Other Assets": "-8.16",
"Other Real Estate Investments, Net": "-2.61",
"Real Estate Investment Property, at Cost": "-31.5",
"Stockholders Equity": "-72.5",
"Other Revenues": "27.9",
"Revenues": "26.4",
"Net Income": "2.98",
"Lease Income": "-2.31",
"Expenses": "-51.0",
"Other Expenses": "-53.6",
"Depreciation and Amortization": "1.76",
"General and Administrative Expense": "-1.42",
"Liabilities, Long-term": "1.02",
"ECR before LimitedLiability": "-2.04",
"Liabilities, Current": "-21.9",
"Other Liabilities": "5.19",
"Comprehensive Net Income": "3.00",
"Economic Capital Ratio": "-46.1"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "5.50",
"Real Estate Investments, Net": "-44.0",
"Assets": "-52.1",
"Other Assets": "-25.8",
"Other Real Estate Investments, Net": "-5.84",
"Real Estate Investment Property, at Cost": "-47.1",
"Liabilities, Current": "-21.9",
"Liabilities": "3.78",
"Stockholders Equity": "-86.6",
"Other Liabilities": "4.44",
"Other Revenues": "31.5",
"Revenues": "30.5",
"Net Income": "-23.5",
"Lease Income": "-16.9",
"General and Administrative Expense": "-5.89",
"Expenses": "-120",
"Other Expenses": "-136",
"ECR before LimitedLiability": "-45.9",
"Other Net Income": "-8.55",
"Comprehensive Net Income": "-23.0",
"Economic Capital Ratio": "-48.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000313151_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3,005",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "10,099",
"Liabilities, Long-term": "5,108",
"Other Assets": "25,743",
"Other Compr. Net Income": "0",
"Other Expenses": "23,817",
"Other Liabilities": "1,043",
"Other Net Income": "-203",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "23,781",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "16,249",
"Assets": "25,743",
"Revenues": "23,781",
"Expenses": "26,822",
"Stockholders Equity": "9,494",
"Net Income": "-3,244",
"Comprehensive Net Income": "-3,244",
"BaseVar": "54,528",
"ECR before LimitedLiability": "9.5%",
"Economic Capital Ratio": "41%"
}
},
"2012": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3,429",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "14,172",
"Liabilities, Long-term": "4,530",
"Other Assets": "26,604",
"Other Compr. Net Income": "0",
"Other Expenses": "27,149",
"Other Liabilities": "1,129",
"Other Net Income": "-159",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "28,015",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "19,832",
"Assets": "26,604",
"Revenues": "28,015",
"Expenses": "30,578",
"Stockholders Equity": "6,772",
"Net Income": "-2,722",
"Comprehensive Net Income": "-2,722",
"BaseVar": "61,994",
"ECR before LimitedLiability": "3.8%",
"Economic Capital Ratio": "36%"
}
},
"2013": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3,110",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "17,707",
"Liabilities, Long-term": "0",
"Other Assets": "24,569",
"Other Compr. Net Income": "0",
"Other Expenses": "22,310",
"Other Liabilities": "912",
"Other Net Income": "-150",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "24,747",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "18,619",
"Assets": "24,569",
"Revenues": "24,747",
"Expenses": "25,420",
"Stockholders Equity": "5,949",
"Net Income": "-823",
"Comprehensive Net Income": "-823",
"BaseVar": "54,803",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "44%"
}
},
"2014": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3,061",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "16,493",
"Liabilities, Long-term": "4,875",
"Other Assets": "25,495",
"Other Compr. Net Income": "0",
"Other Expenses": "26,522",
"Other Liabilities": "943",
"Other Net Income": "-131",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "26,949",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "22,311",
"Assets": "25,495",
"Revenues": "26,949",
"Expenses": "29,583",
"Stockholders Equity": "3,184",
"Net Income": "-2,765",
"Comprehensive Net Income": "-2,765",
"BaseVar": "61,301",
"ECR before LimitedLiability": "-6.5%",
"Economic Capital Ratio": "32%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3,064",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "15,911",
"Liabilities, Long-term": "6,522",
"Other Assets": "25,792",
"Other Compr. Net Income": "0",
"Other Expenses": "27,447",
"Other Liabilities": "771",
"Other Net Income": "-181",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "30,095",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "23,205",
"Assets": "25,792",
"Revenues": "30,095",
"Expenses": "30,511",
"Stockholders Equity": "2,587",
"Net Income": "-597",
"Comprehensive Net Income": "-597",
"BaseVar": "64,618",
"ECR before LimitedLiability": "3.8%",
"Economic Capital Ratio": "36%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3,139",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "17,522",
"Liabilities, Long-term": "6,112",
"Other Assets": "25,544",
"Other Compr. Net Income": "0",
"Other Expenses": "29,002",
"Other Liabilities": "559",
"Other Net Income": "-131",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "30,774",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "24,193",
"Assets": "25,544",
"Revenues": "30,774",
"Expenses": "32,140",
"Stockholders Equity": "1,351",
"Net Income": "-1,497",
"Comprehensive Net Income": "-1,497",
"BaseVar": "66,479",
"ECR before LimitedLiability": "-4.4%",
"Economic Capital Ratio": "32%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3,168",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "19,277",
"Liabilities, Long-term": "5,763",
"Other Assets": "23,935",
"Other Compr. Net Income": "0",
"Other Expenses": "29,644",
"Other Liabilities": "528",
"Other Net Income": "-314",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "30,142",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "25,568",
"Assets": "23,935",
"Revenues": "30,142",
"Expenses": "32,812",
"Stockholders Equity": "-1,633",
"Net Income": "-2,984",
"Comprehensive Net Income": "-2,984",
"BaseVar": "66,509",
"ECR before LimitedLiability": "-20%",
"Economic Capital Ratio": "30%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3,140",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "22,651",
"Liabilities, Long-term": "5,435",
"Other Assets": "24,688",
"Other Compr. Net Income": "0",
"Other Expenses": "28,796",
"Other Liabilities": "880",
"Other Net Income": "-245",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "29,536",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "28,966",
"Assets": "24,688",
"Revenues": "29,536",
"Expenses": "31,936",
"Stockholders Equity": "-4,278",
"Net Income": "-2,645",
"Comprehensive Net Income": "-2,645",
"BaseVar": "67,560",
"ECR before LimitedLiability": "-24%",
"Economic Capital Ratio": "30%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "3,114",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "12,353",
"Liabilities, Long-term": "74",
"Other Assets": "19,355",
"Other Compr. Net Income": "0",
"Other Expenses": "26,232",
"Other Liabilities": "886",
"Other Net Income": "-406",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "26,309",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "13,313",
"Assets": "19,355",
"Revenues": "26,309",
"Expenses": "29,347",
"Stockholders Equity": "6,043",
"Net Income": "-3,443",
"Comprehensive Net Income": "-3,443",
"BaseVar": "53,335",
"ECR before LimitedLiability": "-3.4%",
"Economic Capital Ratio": "32%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 0.32101358794337564,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000313151.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000313151.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000313151.svg"
},
{
"company_id": "0000355573",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000355573.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000355573.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000355573_main_keyfigs.svg",
"name": "REAL Estate Associates LTD IV",
"rank": 36,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000355573.svg",
"report_text": "The relative strengths and weaknesses of REAL Estate Associates LTD IV 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 REAL Estate Associates LTD IV compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 27% points.The greatest weakness of REAL Estate Associates LTD IV is the variable Net Income, reducing the Economic Capital Ratio by 70% points.
The company's Economic Capital Ratio, given in the ranking table, is 31%, being 50% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000355573_2020_REAL_Estate_Associates_LTD_IV.pdf",
"shrinked_graph_json": {
"2016": {
"Other Real Estate Investments, Net": "-4.04",
"Real Estate Investments, Net": "-12.9",
"Assets": "17.2",
"Other Assets": "52.5",
"Real Estate Investment Property, at Cost": "-12.6",
"Real Estate Investment Property, Accumulated Depreciation": "4.24",
"Liabilities, Current": "10.9",
"Liabilities": "28.7",
"Stockholders Equity": "42.9",
"ECR before LimitedLiability": "5.55",
"Other Liabilities": "10.7",
"Liabilities, Long-term": "9.02",
"Lease Income": "-6.22",
"Revenues": "-12.6",
"Net Income": "-46.4",
"Other Revenues": "-6.27",
"Expenses": "-22.7",
"General and Administrative Expense": "-25.2",
"Depreciation and Amortization": "2.35",
"Comprehensive Net Income": "-46.2",
"Other Net Income": "-7.19",
"Economic Capital Ratio": "-2.01"
},
"2017": {
"Real Estate Investment Property, at Cost": "-13.6",
"Real Estate Investments, Net": "-14.1",
"Assets": "18.7",
"Other Assets": "51.4",
"Other Real Estate Investments, Net": "-4.75",
"Real Estate Investment Property, Accumulated Depreciation": "4.77",
"Liabilities, Current": "7.77",
"Liabilities": "23.2",
"Stockholders Equity": "37.1",
"ECR before LimitedLiability": "-11.1",
"Liabilities, Long-term": "8.06",
"Other Liabilities": "8.40",
"Lease Income": "-6.83",
"Revenues": "-15.8",
"Net Income": "-52.1",
"Other Revenues": "-9.02",
"Expenses": "-11.7",
"General and Administrative Expense": "-13.5",
"Other Net Income": "-20.0",
"Comprehensive Net Income": "-52.6",
"Economic Capital Ratio": "-22.2"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "1.22",
"Real Estate Investments, Net": "-28.2",
"Assets": "1.29",
"Other Assets": "28.6",
"Other Real Estate Investments, Net": "-8.93",
"Real Estate Investment Property, at Cost": "-27.8",
"Liabilities, Long-term": "0.796",
"Liabilities": "2.46",
"Stockholders Equity": "6.81",
"Liabilities, Current": "0.672",
"Other Revenues": "-14.4",
"Revenues": "-22.0",
"Net Income": "-64.3",
"Lease Income": "-6.46",
"Expenses": "-45.4",
"Other Expenses": "-35.6",
"Depreciation and Amortization": "0.216",
"General and Administrative Expense": "-17.3",
"ECR before LimitedLiability": "0.550",
"Comprehensive Net Income": "-64.2",
"Economic Capital Ratio": "-43.5"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "3.31",
"Real Estate Investments, Net": "-22.1",
"Assets": "0.772",
"Real Estate Investment Property, at Cost": "-25.3",
"Liabilities, Current": "2.03",
"Liabilities": "3.45",
"Stockholders Equity": "6.04",
"ECR before LimitedLiability": "-47.4",
"Liabilities, Long-term": "1.50",
"Other Assets": "27.4",
"Other Revenues": "-9.24",
"Revenues": "-18.3",
"Net Income": "-70.4",
"Lease Income": "-1.25",
"General and Administrative Expense": "-23.4",
"Expenses": "-42.6",
"Depreciation and Amortization": "0.924",
"Cost of Revenue": "1.48",
"Other Expenses": "-21.2",
"Comprehensive Net Income": "-70.2",
"Economic Capital Ratio": "-49.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000355573_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "76",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "460",
"Other Compr. Net Income": "0",
"Other Expenses": "37",
"Other Liabilities": "20",
"Other Net Income": "-10",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "20",
"Assets": "460",
"Revenues": "0",
"Expenses": "113",
"Stockholders Equity": "440",
"Net Income": "-123",
"Comprehensive Net Income": "-123",
"BaseVar": "321",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "74%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "40",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "356",
"Other Compr. Net Income": "0",
"Other Expenses": "32",
"Other Liabilities": "20",
"Other Net Income": "-32",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "20",
"Assets": "356",
"Revenues": "0",
"Expenses": "72",
"Stockholders Equity": "336",
"Net Income": "-104",
"Comprehensive Net Income": "-104",
"BaseVar": "257",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "69%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "29",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "256",
"Other Compr. Net Income": "0",
"Other Expenses": "85",
"Other Liabilities": "34",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "34",
"Assets": "256",
"Revenues": "0",
"Expenses": "114",
"Stockholders Equity": "222",
"Net Income": "-114",
"Comprehensive Net Income": "-114",
"BaseVar": "220",
"ECR before LimitedLiability": "-2.7%",
"Economic Capital Ratio": "32%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "0",
"General and Administrative Expense": "38",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "170",
"Other Compr. Net Income": "0",
"Other Expenses": "45",
"Other Liabilities": "31",
"Other Net Income": "0",
"Other Real Estate Investments, Net": "0",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "0",
"Liabilities": "31",
"Assets": "170",
"Revenues": "0",
"Expenses": "83",
"Stockholders Equity": "139",
"Net Income": "-83",
"Comprehensive Net Income": "-83",
"BaseVar": "155",
"ECR before LimitedLiability": "-18%",
"Economic Capital Ratio": "31%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.3063987068628504,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000355573.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000355573.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000355573.svg"
},
{
"company_id": "0000086759",
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution_0000086759.svg",
"graph_url": "https://www.realrate-archive.com/us_realestate/2019/graphs/IME_0000086759.svg",
"logo_url": "https://www.realrate-archive.com/us_realestate/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_realestate/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000086759_main_keyfigs.svg",
"name": "Santa FE Financial CORP",
"rank": 37,
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_0000086759.svg",
"report_text": "The relative strengths and weaknesses of Santa FE Financial 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 Santa FE Financial CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 14% points.The greatest weakness of Santa FE Financial CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 66% points.
The company's Economic Capital Ratio, given in the ranking table, is 26%, being 54% points below the market average of 80%.",
"report_url": "https://www.realrate-archive.com/us_realestate/2019/report/0000086759_2020_Santa_FE_Financial_CORP.pdf",
"shrinked_graph_json": {
"2014": {
"Other Real Estate Investments, Net": "6.31",
"Real Estate Investments, Net": "-5.31",
"Assets": "-11.5",
"Other Assets": "-7.77",
"Real Estate Investment Property, Accumulated Depreciation": "4.04",
"Real Estate Investment Property, at Cost": "-8.08",
"Liabilities, Current": "3.07",
"Liabilities": "-7.89",
"Stockholders Equity": "-43.0",
"ECR before LimitedLiability": "-34.8",
"Other Liabilities": "-34.7",
"Lease Income": "-3.92",
"Revenues": "-7.22",
"Net Income": "-1.94",
"Other Revenues": "-4.67",
"Expenses": "-3.96",
"General and Administrative Expense": "2.16",
"Other Expenses": "-5.94",
"Comprehensive Net Income": "-2.03",
"Other Net Income": "12.1",
"Economic Capital Ratio": "-57.1"
},
"2015": {
"Real Estate Investment Property, Accumulated Depreciation": "4.67",
"Real Estate Investments, Net": "-6.94",
"Assets": "-17.9",
"Other Assets": "-8.41",
"Other Real Estate Investments, Net": "4.59",
"Real Estate Investment Property, at Cost": "-8.64",
"Liabilities, Long-term": "2.34",
"Liabilities": "-7.58",
"Stockholders Equity": "-47.2",
"ECR before LimitedLiability": "-39.5",
"Liabilities, Current": "2.33",
"Other Liabilities": "-27.8",
"Other Revenues": "-4.73",
"Revenues": "-7.05",
"Expenses": "-6.45",
"Net Income": "-0.990",
"Lease Income": "-3.32",
"Other Expenses": "-7.97",
"General and Administrative Expense": "2.56",
"Other Net Income": "14.9",
"Economic Capital Ratio": "-48.3"
},
"2016": {
"Other Real Estate Investments, Net": "7.20",
"Real Estate Investments, Net": "-8.62",
"Assets": "-21.7",
"Other Assets": "-11.1",
"Real Estate Investment Property, at Cost": "-11.3",
"Real Estate Investment Property, Accumulated Depreciation": "6.14",
"Liabilities, Current": "2.77",
"Liabilities": "-9.57",
"Stockholders Equity": "-55.3",
"ECR before LimitedLiability": "-47.7",
"Other Liabilities": "-36.3",
"Liabilities, Long-term": "2.30",
"Lease Income": "-3.73",
"Revenues": "-7.04",
"Expenses": "-8.64",
"Net Income": "-0.883",
"Other Revenues": "-3.76",
"General and Administrative Expense": "1.66",
"Other Expenses": "-10.1",
"Other Net Income": "14.5",
"Economic Capital Ratio": "-55.3"
},
"2017": {
"Real Estate Investment Property, at Cost": "-10.8",
"Real Estate Investments, Net": "-7.88",
"Assets": "-24.5",
"Other Real Estate Investments, Net": "5.93",
"Real Estate Investment Property, Accumulated Depreciation": "6.03",
"Liabilities, Current": "2.16",
"Liabilities": "-9.48",
"Revenues": "11.9",
"Expenses": "-4.51",
"Stockholders Equity": "-63.9",
"ECR before LimitedLiability": "-57.0",
"Liabilities, Long-term": "2.24",
"Other Liabilities": "-45.6",
"Other Assets": "-9.48",
"Lease Income": "-3.92",
"Other Revenues": "15.0",
"Other Expenses": "-7.49",
"Cost of Revenue": "1.32",
"General and Administrative Expense": "2.73",
"Economic Capital Ratio": "-68.0",
"Other Net Income": "-6.26"
},
"2018": {
"Real Estate Investment Property, Accumulated Depreciation": "6.45",
"Real Estate Investments, Net": "-7.02",
"Assets": "-25.6",
"Other Assets": "-7.41",
"Other Real Estate Investments, Net": "3.97",
"Real Estate Investment Property, at Cost": "-14.9",
"Liabilities, Long-term": "2.60",
"Liabilities": "-12.1",
"Stockholders Equity": "-64.1",
"ECR before LimitedLiability": "-6.82",
"Liabilities, Current": "2.34",
"Other Liabilities": "-51.6",
"Other Revenues": "15.9",
"Revenues": "13.1",
"Net Income": "6.95",
"Lease Income": "-3.03",
"Expenses": "-2.29",
"Other Expenses": "-4.29",
"Comprehensive Net Income": "6.97",
"Other Net Income": "-3.30",
"Economic Capital Ratio": "-50.9"
},
"2019": {
"Real Estate Investment Property, Accumulated Depreciation": "6.07",
"Real Estate Investments, Net": "-16.0",
"Assets": "-27.3",
"Other Assets": "-5.26",
"Real Estate Investment Property, at Cost": "-21.9",
"Liabilities, Current": "2.81",
"Liabilities": "-13.3",
"Stockholders Equity": "-65.6",
"ECR before LimitedLiability": "-52.0",
"Liabilities, Long-term": "2.14",
"Other Liabilities": "-51.4",
"Other Revenues": "14.5",
"Revenues": "11.0",
"Comprehensive Net Income": "1.30",
"Lease Income": "-3.05",
"General and Administrative Expense": "2.14",
"Expenses": "-3.52",
"Cost of Revenue": "2.59",
"Other Expenses": "-5.98",
"Other Net Income": "-3.95",
"Economic Capital Ratio": "-54.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_realestate/2019/plot_over_time/0000086759_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "2,534",
"General and Administrative Expense": "954",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "45,455",
"Other Compr. Net Income": "0",
"Other Expenses": "45,146",
"Other Liabilities": "154,910",
"Other Net Income": "41,607",
"Other Real Estate Investments, Net": "42,864",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "42,864",
"Liabilities": "154,910",
"Assets": "88,319",
"Revenues": "0",
"Expenses": "48,634",
"Stockholders Equity": "-66,591",
"Net Income": "-7,027",
"Comprehensive Net Income": "-7,027",
"BaseVar": "181,174",
"ECR before LimitedLiability": "-44%",
"Economic Capital Ratio": "24%"
}
},
"2015": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "2,863",
"General and Administrative Expense": "961",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "30,976",
"Other Compr. Net Income": "0",
"Other Expenses": "46,222",
"Other Liabilities": "145,540",
"Other Net Income": "46,983",
"Other Real Estate Investments, Net": "44,910",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "44,910",
"Liabilities": "145,540",
"Assets": "75,886",
"Revenues": "0",
"Expenses": "50,046",
"Stockholders Equity": "-69,654",
"Net Income": "-3,063",
"Comprehensive Net Income": "-3,063",
"BaseVar": "174,752",
"ECR before LimitedLiability": "-45%",
"Economic Capital Ratio": "23%"
}
},
"2016": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "3,036",
"General and Administrative Expense": "1,072",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "27,771",
"Other Compr. Net Income": "0",
"Other Expenses": "50,111",
"Other Liabilities": "150,336",
"Other Net Income": "47,427",
"Other Real Estate Investments, Net": "46,069",
"Other Revenues": "0",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "46,069",
"Liabilities": "150,336",
"Assets": "73,840",
"Revenues": "0",
"Expenses": "54,219",
"Stockholders Equity": "-76,496",
"Net Income": "-6,792",
"Comprehensive Net Income": "-6,792",
"BaseVar": "179,174",
"ECR before LimitedLiability": "-53%",
"Economic Capital Ratio": "21%"
}
},
"2017": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "3,057",
"General and Administrative Expense": "1,030",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "27,886",
"Other Compr. Net Income": "0",
"Other Expenses": "41,409",
"Other Liabilities": "148,758",
"Other Net Income": "-10,157",
"Other Real Estate Investments, Net": "43,397",
"Other Revenues": "54,674",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "43,397",
"Liabilities": "148,758",
"Assets": "71,283",
"Revenues": "54,674",
"Expenses": "45,496",
"Stockholders Equity": "-77,475",
"Net Income": "-979",
"Comprehensive Net Income": "-979",
"BaseVar": "182,836",
"ECR before LimitedLiability": "-48%",
"Economic Capital Ratio": "23%"
}
},
"2018": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "2,711",
"General and Administrative Expense": "1,404",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "33,144",
"Other Compr. Net Income": "0",
"Other Expenses": "40,507",
"Other Liabilities": "144,560",
"Other Net Income": "-9,394",
"Other Real Estate Investments, Net": "37,359",
"Other Revenues": "57,434",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "37,359",
"Liabilities": "144,560",
"Assets": "70,503",
"Revenues": "57,434",
"Expenses": "44,622",
"Stockholders Equity": "-74,057",
"Net Income": "3,418",
"Comprehensive Net Income": "3,418",
"BaseVar": "181,088",
"ECR before LimitedLiability": "-41%",
"Economic Capital Ratio": "25%"
}
},
"2019": {
"input_variables": {
"Cost of Revenue": "0",
"Depreciation and Amortization": "2,515",
"General and Administrative Expense": "1,115",
"Goodwill and Intangible Assets": "0",
"Lease Income": "0",
"Liabilities, Current": "0",
"Liabilities, Long-term": "0",
"Other Assets": "69,086",
"Other Compr. Net Income": "0",
"Other Expenses": "43,275",
"Other Liabilities": "143,895",
"Other Net Income": "-9,036",
"Other Real Estate Investments, Net": "4,866",
"Other Revenues": "60,205",
"Real Estate Investment Property, Accumulated Depreciation": "0",
"Real Estate Investment Property, at Cost": "0"
},
"output_variables": {
"Real Estate Investments, Net": "4,866",
"Liabilities": "143,895",
"Assets": "73,952",
"Revenues": "60,205",
"Expenses": "46,905",
"Stockholders Equity": "-69,943",
"Net Income": "4,264",
"Comprehensive Net Income": "4,264",
"BaseVar": "185,580",
"ECR before LimitedLiability": "-37%",
"Economic Capital Ratio": "26%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.2598634954675591,
"company_index": "https://www.realrate-archive.com/us_realestate/2019/industry_indexes/0000086759.svg",
"analysing_equity": "https://www.realrate-archive.com/us_realestate/2019/analytics/equity/0000086759.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_realestate/2019/analytics/profit_loss/0000086759.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_realestate/2019/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"45.7 B"
],
[
"Assets",
"160 B"
],
[
"Expenses",
"42.4 B"
],
[
"Stockholders Equity",
"93.4 B"
]
],
"industry_id": "us_realestate",
"industry_label": "Real Estate",
"num_companies": 37,
"num_top_companies": 9,
"ecr_records": {
"2010": {
"0000921113": {
"rank": 1,
"ecr": "70"
},
"0001138118": {
"rank": 2,
"ecr": "51"
}
},
"2011": {
"0000786360": {
"rank": 1,
"ecr": "202"
},
"0000711213": {
"rank": 2,
"ecr": "196"
},
"0000318835": {
"rank": 3,
"ecr": "186"
},
"0000812630": {
"rank": 4,
"ecr": "177"
},
"0000749153": {
"rank": 5,
"ecr": "175"
},
"0000844048": {
"rank": 6,
"ecr": "167"
},
"0000719581": {
"rank": 7,
"ecr": "165"
},
"0000764586": {
"rank": 8,
"ecr": "158"
},
"0001462047": {
"rank": 9,
"ecr": "152"
},
"0000825788": {
"rank": 10,
"ecr": "140"
},
"0000894245": {
"rank": 11,
"ecr": "138"
},
"0000931755": {
"rank": 12,
"ecr": "137"
},
"0001023458": {
"rank": 13,
"ecr": "135"
},
"0001072806": {
"rank": 14,
"ecr": "134"
},
"0000825315": {
"rank": 15,
"ecr": "134"
},
"0000911148": {
"rank": 16,
"ecr": "129"
},
"0000833795": {
"rank": 17,
"ecr": "125"
},
"0000853496": {
"rank": 18,
"ecr": "124"
},
"0001430259": {
"rank": 19,
"ecr": "124"
},
"0001233275": {
"rank": 20,
"ecr": "118"
},
"0000792989": {
"rank": 21,
"ecr": "115"
},
"0000868740": {
"rank": 22,
"ecr": "103"
},
"0001354309": {
"rank": 23,
"ecr": "102"
},
"0000841501": {
"rank": 24,
"ecr": "97"
},
"0000711665": {
"rank": 25,
"ecr": "93"
},
"0001407739": {
"rank": 26,
"ecr": "87"
},
"0001456772": {
"rank": 27,
"ecr": "85"
},
"0001406587": {
"rank": 28,
"ecr": "82"
},
"0001052752": {
"rank": 29,
"ecr": "78"
},
"0001476150": {
"rank": 30,
"ecr": "74"
},
"0001374694": {
"rank": 31,
"ecr": "74"
},
"0001037390": {
"rank": 32,
"ecr": "73"
},
"0000921113": {
"rank": 33,
"ecr": "72"
},
"0001408100": {
"rank": 34,
"ecr": "69"
},
"0001045610": {
"rank": 35,
"ecr": "68"
},
"0001494877": {
"rank": 36,
"ecr": "65"
},
"0001487843": {
"rank": 37,
"ecr": "64"
},
"0001043325": {
"rank": 38,
"ecr": "64"
},
"0001464720": {
"rank": 39,
"ecr": "62"
},
"0001283709": {
"rank": 40,
"ecr": "62"
},
"0001003410": {
"rank": 41,
"ecr": "62"
},
"0000012779": {
"rank": 42,
"ecr": "60"
},
"0000743870": {
"rank": 43,
"ecr": "56"
},
"0001299969": {
"rank": 44,
"ecr": "55"
},
"0000764897": {
"rank": 45,
"ecr": "53"
},
"0001138118": {
"rank": 46,
"ecr": "49"
},
"0000313151": {
"rank": 47,
"ecr": "41"
},
"0000352991": {
"rank": 48,
"ecr": "40"
},
"0000315858": {
"rank": 49,
"ecr": "34"
},
"0000769131": {
"rank": 50,
"ecr": "33"
},
"0001178862": {
"rank": 51,
"ecr": "32"
},
"0000926843": {
"rank": 52,
"ecr": "20"
},
"0000110027": {
"rank": 53,
"ecr": "3.3"
},
"0001456802": {
"rank": 54,
"ecr": "0.017"
},
"0000820600": {
"rank": 55,
"ecr": "0.0000021"
},
"0001449224": {
"rank": 56,
"ecr": "0.00000000000000000000000000000083"
}
},
"2012": {
"0000318835": {
"rank": 1,
"ecr": "546"
},
"0000722833": {
"rank": 2,
"ecr": "294"
},
"0000711213": {
"rank": 3,
"ecr": "202"
},
"0000812630": {
"rank": 4,
"ecr": "182"
},
"0000749153": {
"rank": 5,
"ecr": "177"
},
"0000786360": {
"rank": 6,
"ecr": "174"
},
"0000844048": {
"rank": 7,
"ecr": "170"
},
"0000764586": {
"rank": 8,
"ecr": "168"
},
"0000825788": {
"rank": 9,
"ecr": "163"
},
"0000804671": {
"rank": 10,
"ecr": "159"
},
"0000719581": {
"rank": 11,
"ecr": "157"
},
"0000868740": {
"rank": 12,
"ecr": "148"
},
"0001023458": {
"rank": 13,
"ecr": "146"
},
"0001185198": {
"rank": 14,
"ecr": "146"
},
"0001130758": {
"rank": 15,
"ecr": "143"
},
"0001374694": {
"rank": 16,
"ecr": "143"
},
"0001326321": {
"rank": 17,
"ecr": "143"
},
"0000931755": {
"rank": 18,
"ecr": "139"
},
"0000894245": {
"rank": 19,
"ecr": "137"
},
"0001462047": {
"rank": 20,
"ecr": "132"
},
"0000825315": {
"rank": 21,
"ecr": "132"
},
"0000833795": {
"rank": 22,
"ecr": "127"
},
"0000096869": {
"rank": 23,
"ecr": "124"
},
"0000792989": {
"rank": 24,
"ecr": "117"
},
"0000853496": {
"rank": 25,
"ecr": "104"
},
"0001407739": {
"rank": 26,
"ecr": "87"
},
"0001456772": {
"rank": 27,
"ecr": "86"
},
"0001158420": {
"rank": 28,
"ecr": "85"
},
"0000314741": {
"rank": 29,
"ecr": "78"
},
"0001476150": {
"rank": 30,
"ecr": "75"
},
"0001037390": {
"rank": 31,
"ecr": "75"
},
"0001430259": {
"rank": 32,
"ecr": "72"
},
"0000315858": {
"rank": 33,
"ecr": "72"
},
"0000352991": {
"rank": 34,
"ecr": "71"
},
"0000012779": {
"rank": 35,
"ecr": "69"
},
"0000921113": {
"rank": 36,
"ecr": "66"
},
"0001494877": {
"rank": 37,
"ecr": "63"
},
"0001482512": {
"rank": 38,
"ecr": "60"
},
"0001283709": {
"rank": 39,
"ecr": "58"
},
"0001397403": {
"rank": 40,
"ecr": "57"
},
"0000743870": {
"rank": 41,
"ecr": "56"
},
"0001003410": {
"rank": 42,
"ecr": "55"
},
"0000805993": {
"rank": 43,
"ecr": "48"
},
"0001528558": {
"rank": 44,
"ecr": "47"
},
"0000313151": {
"rank": 45,
"ecr": "36"
},
"0001277998": {
"rank": 46,
"ecr": "35"
},
"0001528410": {
"rank": 47,
"ecr": "35"
},
"0001178862": {
"rank": 48,
"ecr": "32"
},
"0001048055": {
"rank": 49,
"ecr": "31"
},
"0000940329": {
"rank": 50,
"ecr": "26"
},
"0001079297": {
"rank": 51,
"ecr": "21"
},
"0000926843": {
"rank": 52,
"ecr": "19"
},
"0000110027": {
"rank": 53,
"ecr": "18"
},
"0000907045": {
"rank": 54,
"ecr": "16"
},
"0001410402": {
"rank": 55,
"ecr": "0.000099"
},
"0001501720": {
"rank": 56,
"ecr": "0.000000063"
},
"0000820600": {
"rank": 57,
"ecr": "0.000000000000000000000000000000047"
}
},
"2013": {
"0000711213": {
"rank": 1,
"ecr": "207"
},
"0000812630": {
"rank": 2,
"ecr": "185"
},
"0000931755": {
"rank": 3,
"ecr": "182"
},
"0000749153": {
"rank": 4,
"ecr": "180"
},
"0000786360": {
"rank": 5,
"ecr": "176"
},
"0000318835": {
"rank": 6,
"ecr": "175"
},
"0000844048": {
"rank": 7,
"ecr": "168"
},
"0000764586": {
"rank": 8,
"ecr": "164"
},
"0001023458": {
"rank": 9,
"ecr": "164"
},
"0000825788": {
"rank": 10,
"ecr": "163"
},
"0000719581": {
"rank": 11,
"ecr": "157"
},
"0000894245": {
"rank": 12,
"ecr": "154"
},
"0001130758": {
"rank": 13,
"ecr": "153"
},
"0001326321": {
"rank": 14,
"ecr": "150"
},
"0001185198": {
"rank": 15,
"ecr": "136"
},
"0000853496": {
"rank": 16,
"ecr": "133"
},
"0000825315": {
"rank": 17,
"ecr": "133"
},
"0000833795": {
"rank": 18,
"ecr": "131"
},
"0000844059": {
"rank": 19,
"ecr": "130"
},
"0000096869": {
"rank": 20,
"ecr": "123"
},
"0001374694": {
"rank": 21,
"ecr": "123"
},
"0000868740": {
"rank": 22,
"ecr": "122"
},
"0000792989": {
"rank": 23,
"ecr": "110"
},
"0000921768": {
"rank": 24,
"ecr": "106"
},
"0001158420": {
"rank": 25,
"ecr": "88"
},
"0001476150": {
"rank": 26,
"ecr": "85"
},
"0001456772": {
"rank": 27,
"ecr": "81"
},
"0001407739": {
"rank": 28,
"ecr": "80"
},
"0000012779": {
"rank": 29,
"ecr": "78"
},
"0001555039": {
"rank": 30,
"ecr": "76"
},
"0001555074": {
"rank": 31,
"ecr": "76"
},
"0001462047": {
"rank": 32,
"ecr": "71"
},
"0001037390": {
"rank": 33,
"ecr": "69"
},
"0000921113": {
"rank": 34,
"ecr": "68"
},
"0001408100": {
"rank": 35,
"ecr": "64"
},
"0001568319": {
"rank": 36,
"ecr": "64"
},
"0001003410": {
"rank": 37,
"ecr": "63"
},
"0001494877": {
"rank": 38,
"ecr": "62"
},
"0001574632": {
"rank": 39,
"ecr": "62"
},
"0001430259": {
"rank": 40,
"ecr": "60"
},
"0000828878": {
"rank": 41,
"ecr": "58"
},
"0001482512": {
"rank": 42,
"ecr": "57"
},
"0000315858": {
"rank": 43,
"ecr": "56"
},
"0000743870": {
"rank": 44,
"ecr": "47"
},
"0001528558": {
"rank": 45,
"ecr": "45"
},
"0000313151": {
"rank": 46,
"ecr": "44"
},
"0001487843": {
"rank": 47,
"ecr": "44"
},
"0001541719": {
"rank": 48,
"ecr": "43"
},
"0001414964": {
"rank": 49,
"ecr": "42"
},
"0000805993": {
"rank": 50,
"ecr": "34"
},
"0000036369": {
"rank": 51,
"ecr": "32"
},
"0001537118": {
"rank": 52,
"ecr": "32"
},
"0001178862": {
"rank": 53,
"ecr": "32"
},
"0001048055": {
"rank": 54,
"ecr": "31"
},
"0001277998": {
"rank": 55,
"ecr": "29"
},
"0001488501": {
"rank": 56,
"ecr": "25"
},
"0000940329": {
"rank": 57,
"ecr": "14"
},
"0000110027": {
"rank": 58,
"ecr": "11"
},
"0001410402": {
"rank": 59,
"ecr": "1.3"
},
"0001079297": {
"rank": 60,
"ecr": "0.69"
},
"0001456802": {
"rank": 61,
"ecr": "0.00015"
}
},
"2014": {
"0000711213": {
"rank": 1,
"ecr": "209"
},
"0000764586": {
"rank": 2,
"ecr": "194"
},
"0000812630": {
"rank": 3,
"ecr": "187"
},
"0001326321": {
"rank": 4,
"ecr": "186"
},
"0000749153": {
"rank": 5,
"ecr": "179"
},
"0000786360": {
"rank": 6,
"ecr": "178"
},
"0000931755": {
"rank": 7,
"ecr": "175"
},
"0000894245": {
"rank": 8,
"ecr": "170"
},
"0000853496": {
"rank": 9,
"ecr": "166"
},
"0001185198": {
"rank": 10,
"ecr": "165"
},
"0000825788": {
"rank": 11,
"ecr": "161"
},
"0001130758": {
"rank": 12,
"ecr": "151"
},
"0001023458": {
"rank": 13,
"ecr": "139"
},
"0000911148": {
"rank": 14,
"ecr": "129"
},
"0000844059": {
"rank": 15,
"ecr": "126"
},
"0000833795": {
"rank": 16,
"ecr": "126"
},
"0001597503": {
"rank": 17,
"ecr": "103"
},
"0000921768": {
"rank": 18,
"ecr": "99"
},
"0000096869": {
"rank": 19,
"ecr": "93"
},
"0001476150": {
"rank": 20,
"ecr": "87"
},
"0001052752": {
"rank": 21,
"ecr": "80"
},
"0001407739": {
"rank": 22,
"ecr": "79"
},
"0001555074": {
"rank": 23,
"ecr": "79"
},
"0001555039": {
"rank": 24,
"ecr": "75"
},
"0001456772": {
"rank": 25,
"ecr": "73"
},
"0001003201": {
"rank": 26,
"ecr": "72"
},
"0000921113": {
"rank": 27,
"ecr": "69"
},
"0001037390": {
"rank": 28,
"ecr": "68"
},
"0001430259": {
"rank": 29,
"ecr": "64"
},
"0001494877": {
"rank": 30,
"ecr": "63"
},
"0001003410": {
"rank": 31,
"ecr": "62"
},
"0001178862": {
"rank": 32,
"ecr": "60"
},
"0001482512": {
"rank": 33,
"ecr": "59"
},
"0001496264": {
"rank": 33,
"ecr": "59"
},
"0000315858": {
"rank": 35,
"ecr": "56"
},
"0000743870": {
"rank": 36,
"ecr": "51"
},
"0000828878": {
"rank": 37,
"ecr": "46"
},
"0001528558": {
"rank": 38,
"ecr": "45"
},
"0000352991": {
"rank": 39,
"ecr": "40"
},
"0001414964": {
"rank": 40,
"ecr": "38"
},
"0000805993": {
"rank": 41,
"ecr": "34"
},
"0001299969": {
"rank": 42,
"ecr": "32"
},
"0000313151": {
"rank": 43,
"ecr": "32"
},
"0000036369": {
"rank": 44,
"ecr": "32"
},
"0001490490": {
"rank": 45,
"ecr": "31"
},
"0001048055": {
"rank": 46,
"ecr": "29"
},
"0001277998": {
"rank": 47,
"ecr": "28"
},
"0000086759": {
"rank": 48,
"ecr": "24"
},
"0000711665": {
"rank": 49,
"ecr": "12"
},
"0000708870": {
"rank": 50,
"ecr": "11"
},
"0000110027": {
"rank": 51,
"ecr": "7.6"
},
"0000940329": {
"rank": 52,
"ecr": "4.3"
},
"0001079297": {
"rank": 53,
"ecr": "0.59"
},
"0001456802": {
"rank": 54,
"ecr": "0.0025"
},
"0001568319": {
"rank": 55,
"ecr": "0.000000011"
},
"0000820600": {
"rank": 56,
"ecr": "0.000000000000000000000000000074"
}
},
"2015": {
"0000894245": {
"rank": 1,
"ecr": "165"
},
"0000825788": {
"rank": 2,
"ecr": "160"
},
"0001326321": {
"rank": 3,
"ecr": "148"
},
"0000931755": {
"rank": 4,
"ecr": "145"
},
"0001023458": {
"rank": 5,
"ecr": "144"
},
"0001130758": {
"rank": 6,
"ecr": "143"
},
"0000853496": {
"rank": 7,
"ecr": "132"
},
"0000820600": {
"rank": 8,
"ecr": "132"
},
"0000921768": {
"rank": 9,
"ecr": "116"
},
"0000940329": {
"rank": 10,
"ecr": "105"
},
"0001597503": {
"rank": 11,
"ecr": "104"
},
"0000096869": {
"rank": 12,
"ecr": "95"
},
"0000833795": {
"rank": 13,
"ecr": "93"
},
"0000844059": {
"rank": 14,
"ecr": "93"
},
"0001476150": {
"rank": 15,
"ecr": "81"
},
"0001045610": {
"rank": 16,
"ecr": "78"
},
"0001003410": {
"rank": 17,
"ecr": "75"
},
"0001487843": {
"rank": 18,
"ecr": "72"
},
"0001052752": {
"rank": 19,
"ecr": "69"
},
"0000921113": {
"rank": 20,
"ecr": "69"
},
"0001482512": {
"rank": 21,
"ecr": "65"
},
"0001037390": {
"rank": 22,
"ecr": "64"
},
"0001555074": {
"rank": 23,
"ecr": "64"
},
"0001003201": {
"rank": 24,
"ecr": "64"
},
"0001555039": {
"rank": 25,
"ecr": "63"
},
"0001494877": {
"rank": 26,
"ecr": "63"
},
"0000352991": {
"rank": 27,
"ecr": "61"
},
"0001569187": {
"rank": 28,
"ecr": "59"
},
"0001430259": {
"rank": 29,
"ecr": "58"
},
"0001462047": {
"rank": 30,
"ecr": "56"
},
"0001528558": {
"rank": 31,
"ecr": "53"
},
"0001611547": {
"rank": 32,
"ecr": "52"
},
"0001456772": {
"rank": 33,
"ecr": "50"
},
"0001414964": {
"rank": 34,
"ecr": "43"
},
"0000036369": {
"rank": 35,
"ecr": "40"
},
"0000313151": {
"rank": 36,
"ecr": "36"
},
"0001490490": {
"rank": 37,
"ecr": "31"
},
"0001048055": {
"rank": 38,
"ecr": "28"
},
"0001541719": {
"rank": 39,
"ecr": "24"
},
"0000086759": {
"rank": 40,
"ecr": "23"
},
"0000907045": {
"rank": 41,
"ecr": "6.4"
},
"0000110027": {
"rank": 42,
"ecr": "5.8"
},
"0000711665": {
"rank": 43,
"ecr": "1.8"
},
"0001568319": {
"rank": 44,
"ecr": "0.96"
},
"0001079297": {
"rank": 45,
"ecr": "0.23"
}
},
"2016": {
"0000940329": {
"rank": 1,
"ecr": "163"
},
"0000825788": {
"rank": 2,
"ecr": "161"
},
"0000894245": {
"rank": 3,
"ecr": "153"
},
"0001130758": {
"rank": 4,
"ecr": "147"
},
"0001023458": {
"rank": 5,
"ecr": "146"
},
"0000931755": {
"rank": 6,
"ecr": "145"
},
"0000889123": {
"rank": 7,
"ecr": "142"
},
"0001326321": {
"rank": 8,
"ecr": "137"
},
"0000820600": {
"rank": 9,
"ecr": "132"
},
"0001406587": {
"rank": 10,
"ecr": "106"
},
"0000833795": {
"rank": 11,
"ecr": "105"
},
"0000844059": {
"rank": 12,
"ecr": "98"
},
"0001555074": {
"rank": 13,
"ecr": "95"
},
"0000096869": {
"rank": 14,
"ecr": "93"
},
"0001045610": {
"rank": 15,
"ecr": "82"
},
"0001476150": {
"rank": 16,
"ecr": "81"
},
"0001462047": {
"rank": 17,
"ecr": "77"
},
"0000921113": {
"rank": 18,
"ecr": "76"
},
"0001003410": {
"rank": 19,
"ecr": "75"
},
"0001060224": {
"rank": 20,
"ecr": "74"
},
"0000355573": {
"rank": 21,
"ecr": "74"
},
"0001052752": {
"rank": 22,
"ecr": "72"
},
"0001628063": {
"rank": 23,
"ecr": "66"
},
"0001494877": {
"rank": 24,
"ecr": "66"
},
"0001456772": {
"rank": 25,
"ecr": "64"
},
"0001003201": {
"rank": 26,
"ecr": "63"
},
"0001158420": {
"rank": 27,
"ecr": "63"
},
"0000352991": {
"rank": 28,
"ecr": "62"
},
"0001482512": {
"rank": 29,
"ecr": "61"
},
"0001569187": {
"rank": 30,
"ecr": "61"
},
"0001037390": {
"rank": 31,
"ecr": "61"
},
"0001487843": {
"rank": 32,
"ecr": "61"
},
"0001611547": {
"rank": 33,
"ecr": "56"
},
"0001430259": {
"rank": 34,
"ecr": "56"
},
"0001414964": {
"rank": 35,
"ecr": "50"
},
"0001555039": {
"rank": 36,
"ecr": "46"
},
"0000036369": {
"rank": 37,
"ecr": "32"
},
"0000313151": {
"rank": 38,
"ecr": "32"
},
"0001299969": {
"rank": 39,
"ecr": "32"
},
"0000853496": {
"rank": 40,
"ecr": "31"
},
"0001048055": {
"rank": 41,
"ecr": "27"
},
"0000086759": {
"rank": 42,
"ecr": "21"
},
"0001568319": {
"rank": 43,
"ecr": "20"
},
"0001622408": {
"rank": 44,
"ecr": "20"
},
"0001541719": {
"rank": 45,
"ecr": "18"
},
"0000764897": {
"rank": 46,
"ecr": "0.0000058"
}
},
"2017": {
"0001223533": {
"rank": 1,
"ecr": "501"
},
"0000805993": {
"rank": 2,
"ecr": "315"
},
"0000825788": {
"rank": 3,
"ecr": "159"
},
"0000894245": {
"rank": 4,
"ecr": "156"
},
"0001185198": {
"rank": 5,
"ecr": "155"
},
"0000931755": {
"rank": 6,
"ecr": "152"
},
"0001130758": {
"rank": 7,
"ecr": "149"
},
"0001023458": {
"rank": 8,
"ecr": "147"
},
"0000889123": {
"rank": 9,
"ecr": "142"
},
"0001326321": {
"rank": 10,
"ecr": "134"
},
"0001677576": {
"rank": 11,
"ecr": "117"
},
"0001406587": {
"rank": 12,
"ecr": "109"
},
"0001003410": {
"rank": 13,
"ecr": "108"
},
"0000096869": {
"rank": 14,
"ecr": "101"
},
"0001616736": {
"rank": 15,
"ecr": "95"
},
"0000833795": {
"rank": 16,
"ecr": "95"
},
"0000844059": {
"rank": 17,
"ecr": "95"
},
"0001555074": {
"rank": 18,
"ecr": "91"
},
"0001045610": {
"rank": 19,
"ecr": "87"
},
"0001476150": {
"rank": 20,
"ecr": "86"
},
"0001574197": {
"rank": 21,
"ecr": "82"
},
"0001397403": {
"rank": 22,
"ecr": "76"
},
"0001052752": {
"rank": 23,
"ecr": "74"
},
"0001462047": {
"rank": 24,
"ecr": "74"
},
"0001503658": {
"rank": 25,
"ecr": "74"
},
"0001060224": {
"rank": 26,
"ecr": "73"
},
"0000853496": {
"rank": 27,
"ecr": "73"
},
"0000921113": {
"rank": 28,
"ecr": "72"
},
"0001494877": {
"rank": 29,
"ecr": "71"
},
"0000355573": {
"rank": 30,
"ecr": "69"
},
"0001487843": {
"rank": 31,
"ecr": "67"
},
"0000352991": {
"rank": 32,
"ecr": "65"
},
"0001138118": {
"rank": 33,
"ecr": "65"
},
"0001158420": {
"rank": 34,
"ecr": "64"
},
"0001482512": {
"rank": 35,
"ecr": "63"
},
"0001569187": {
"rank": 36,
"ecr": "63"
},
"0001628063": {
"rank": 37,
"ecr": "61"
},
"0001037390": {
"rank": 38,
"ecr": "61"
},
"0001003201": {
"rank": 39,
"ecr": "60"
},
"0001611547": {
"rank": 40,
"ecr": "60"
},
"0001456772": {
"rank": 41,
"ecr": "59"
},
"0001541719": {
"rank": 42,
"ecr": "56"
},
"0001430259": {
"rank": 43,
"ecr": "55"
},
"0000036369": {
"rank": 44,
"ecr": "34"
},
"0001299969": {
"rank": 45,
"ecr": "32"
},
"0001414964": {
"rank": 46,
"ecr": "31"
},
"0000313151": {
"rank": 47,
"ecr": "30"
},
"0000086759": {
"rank": 48,
"ecr": "23"
},
"0001568319": {
"rank": 49,
"ecr": "22"
},
"0001079297": {
"rank": 50,
"ecr": "10"
},
"0000764897": {
"rank": 51,
"ecr": "4.0"
},
"0000711665": {
"rank": 52,
"ecr": "0.000011"
}
},
"2018": {
"0000894245": {
"rank": 1,
"ecr": "263"
},
"0001023458": {
"rank": 2,
"ecr": "145"
},
"0000825788": {
"rank": 3,
"ecr": "144"
},
"0000889123": {
"rank": 4,
"ecr": "144"
},
"0000931755": {
"rank": 5,
"ecr": "140"
},
"0000946155": {
"rank": 6,
"ecr": "121"
},
"0001130758": {
"rank": 7,
"ecr": "114"
},
"0001713863": {
"rank": 8,
"ecr": "109"
},
"0000096869": {
"rank": 9,
"ecr": "102"
},
"0001326321": {
"rank": 10,
"ecr": "102"
},
"0001003201": {
"rank": 11,
"ecr": "95"
},
"0000833795": {
"rank": 12,
"ecr": "94"
},
"0001503658": {
"rank": 13,
"ecr": "92"
},
"0001476150": {
"rank": 14,
"ecr": "90"
},
"0001045610": {
"rank": 15,
"ecr": "89"
},
"0001003410": {
"rank": 16,
"ecr": "83"
},
"0001060224": {
"rank": 17,
"ecr": "77"
},
"0001574197": {
"rank": 18,
"ecr": "77"
},
"0001462047": {
"rank": 19,
"ecr": "75"
},
"0000921113": {
"rank": 20,
"ecr": "75"
},
"0001482512": {
"rank": 21,
"ecr": "75"
},
"0001052752": {
"rank": 22,
"ecr": "73"
},
"0001555074": {
"rank": 23,
"ecr": "71"
},
"0001138118": {
"rank": 24,
"ecr": "66"
},
"0001494877": {
"rank": 25,
"ecr": "66"
},
"0000352991": {
"rank": 26,
"ecr": "66"
},
"0001158420": {
"rank": 27,
"ecr": "64"
},
"0001611547": {
"rank": 28,
"ecr": "62"
},
"0001569187": {
"rank": 29,
"ecr": "59"
},
"0001037390": {
"rank": 30,
"ecr": "57"
},
"0001430259": {
"rank": 31,
"ecr": "56"
},
"0001628063": {
"rank": 32,
"ecr": "55"
},
"0001456772": {
"rank": 33,
"ecr": "55"
},
"0001616736": {
"rank": 34,
"ecr": "44"
},
"0001628369": {
"rank": 35,
"ecr": "42"
},
"0001555039": {
"rank": 36,
"ecr": "38"
},
"0000355573": {
"rank": 37,
"ecr": "32"
},
"0001277998": {
"rank": 38,
"ecr": "31"
},
"0001568319": {
"rank": 39,
"ecr": "31"
},
"0000313151": {
"rank": 40,
"ecr": "30"
},
"0000086759": {
"rank": 41,
"ecr": "25"
},
"0001456802": {
"rank": 42,
"ecr": "0.0021"
},
"0000764897": {
"rank": 43,
"ecr": "0.0000000000017"
},
"0001223533": {
"rank": 44,
"ecr": "0"
}
},
"2019": {
"0001023458": {
"rank": 1,
"ecr": "239"
},
"0000931755": {
"rank": 2,
"ecr": "175"
},
"0000894245": {
"rank": 3,
"ecr": "171"
},
"0001185198": {
"rank": 4,
"ecr": "131"
},
"0000946155": {
"rank": 5,
"ecr": "124"
},
"0000096869": {
"rank": 6,
"ecr": "104"
},
"0001713863": {
"rank": 7,
"ecr": "103"
},
"0001326321": {
"rank": 8,
"ecr": "93"
},
"0001476150": {
"rank": 9,
"ecr": "92"
},
"0001555074": {
"rank": 10,
"ecr": "89"
},
"0001045610": {
"rank": 11,
"ecr": "86"
},
"0001130758": {
"rank": 12,
"ecr": "84"
},
"0001003410": {
"rank": 13,
"ecr": "83"
},
"0001503658": {
"rank": 14,
"ecr": "82"
},
"0001574197": {
"rank": 15,
"ecr": "80"
},
"0001060224": {
"rank": 16,
"ecr": "76"
},
"0001462047": {
"rank": 17,
"ecr": "76"
},
"0001406587": {
"rank": 18,
"ecr": "75"
},
"0001052752": {
"rank": 19,
"ecr": "72"
},
"0001482512": {
"rank": 20,
"ecr": "70"
},
"0001138118": {
"rank": 21,
"ecr": "68"
},
"0001494877": {
"rank": 22,
"ecr": "68"
},
"0001158420": {
"rank": 23,
"ecr": "64"
},
"0000352991": {
"rank": 24,
"ecr": "64"
},
"0001611547": {
"rank": 25,
"ecr": "62"
},
"0001456772": {
"rank": 26,
"ecr": "62"
},
"0001569187": {
"rank": 27,
"ecr": "59"
},
"0001446687": {
"rank": 28,
"ecr": "59"
},
"0001037390": {
"rank": 29,
"ecr": "56"
},
"0001628063": {
"rank": 30,
"ecr": "55"
},
"0001616736": {
"rank": 31,
"ecr": "47"
},
"0001628369": {
"rank": 32,
"ecr": "45"
},
"0001555039": {
"rank": 33,
"ecr": "36"
},
"0001277998": {
"rank": 34,
"ecr": "36"
},
"0000313151": {
"rank": 35,
"ecr": "32"
},
"0000355573": {
"rank": 36,
"ecr": "31"
},
"0000086759": {
"rank": 37,
"ecr": "26"
}
}
},
"rating_box": [
[
"Top rated",
"9 of 37"
],
[
"Best, worst rating",
"239 %, 26.0 %"
],
[
"New companies",
"3"
]
],
"regression_plot": "https://www.realrate-archive.com/us_realestate/2019/backtesting_correlation/regression_2019.svg",
"scentences": [
"Altisource Asset Management Corp climbed 13 positions from 23 to 10 due to its excellent Liabilities.",
"AEI Income Growth FUND 24 LLC lost 5 positions from 7 to 12 due to its bad Liabilities, Current.",
"AEI Income Growth FUND 25 LLC entered the 2020 ranking at rank 4, making it the best newcomer."
],
"url_segment": "2020-us-realestate",
"year": 2020,
"feature_importance": "https://www.realrate-archive.com/us_realestate/2019/feature_importance/feature_importance.svg",
"obs_ecr": {
"0001138118": {
"2011": {
"obs_EconomicCapitalRatio": 0.7651915573082985
},
"2017": {
"obs_EconomicCapitalRatio": 1.5612367692164533
},
"2018": {
"obs_EconomicCapitalRatio": 1.2348996380498338
},
"2019": {
"obs_EconomicCapitalRatio": 1.553597227827382
},
"2020": {
"obs_EconomicCapitalRatio": 1.4730776091463378
},
"2021": {
"obs_EconomicCapitalRatio": 2.0542953507504915
},
"2022": {
"obs_EconomicCapitalRatio": 1.484091634220547
},
"2023": {
"obs_EconomicCapitalRatio": 1.552007743551413
},
"2024": {
"obs_EconomicCapitalRatio": 2.019344421968501
},
"2025": {
"obs_EconomicCapitalRatio": 1.867720342010783
}
},
"0000352991": {
"2011": {
"obs_EconomicCapitalRatio": 0.7451745321474019
},
"2012": {
"obs_EconomicCapitalRatio": 0.6257198373632099
},
"2014": {
"obs_EconomicCapitalRatio": 9.482587938181256
},
"2015": {
"obs_EconomicCapitalRatio": 0.2948155786766518
},
"2016": {
"obs_EconomicCapitalRatio": 0.1796612760828884
},
"2017": {
"obs_EconomicCapitalRatio": 0.47948540746838497
},
"2018": {
"obs_EconomicCapitalRatio": 0.5173526901155409
},
"2019": {
"obs_EconomicCapitalRatio": 0.5194271527198139
},
"2020": {
"obs_EconomicCapitalRatio": 0.7919105887228644
},
"2021": {
"obs_EconomicCapitalRatio": 2.4491662772610954
}
},
"0000764897": {
"2011": {
"obs_EconomicCapitalRatio": 0.4227424775901196
},
"2016": {
"obs_EconomicCapitalRatio": 10.984863419979991
},
"2017": {
"obs_EconomicCapitalRatio": 34.99217650449259
},
"2018": {
"obs_EconomicCapitalRatio": 64.28256738278986
},
"2020": {
"obs_EconomicCapitalRatio": 0.07283723696919511
},
"2021": {
"obs_EconomicCapitalRatio": 0.3852347698005773
},
"2022": {
"obs_EconomicCapitalRatio": 0.11189962561592494
}
},
"0001052752": {
"2011": {
"obs_EconomicCapitalRatio": 0.4985660202411138
},
"2014": {
"obs_EconomicCapitalRatio": 0.6785564211606193
},
"2015": {
"obs_EconomicCapitalRatio": 0.47940282593117217
},
"2016": {
"obs_EconomicCapitalRatio": 0.7756696388824741
},
"2017": {
"obs_EconomicCapitalRatio": 0.8489754941492139
},
"2018": {
"obs_EconomicCapitalRatio": 0.9191498445522698
},
"2019": {
"obs_EconomicCapitalRatio": 1.0075931582907363
},
"2020": {
"obs_EconomicCapitalRatio": 0.8654113587033601
},
"2021": {
"obs_EconomicCapitalRatio": 0.999942298115885
},
"2022": {
"obs_EconomicCapitalRatio": 1.1022649170599144
}
},
"0001299969": {
"2011": {
"obs_EconomicCapitalRatio": 0.4555799136708262
},
"2014": {
"obs_EconomicCapitalRatio": 0.3509718790766087
},
"2016": {
"obs_EconomicCapitalRatio": 0.09961177153565484
},
"2017": {
"obs_EconomicCapitalRatio": 0.08864224130139653
},
"2020": {
"obs_EconomicCapitalRatio": 1.0440730785989243
},
"2021": {
"obs_EconomicCapitalRatio": 1.1658779704389148
},
"2022": {
"obs_EconomicCapitalRatio": 1.3307321229013236
},
"2023": {
"obs_EconomicCapitalRatio": 1.3064615288096106
},
"2024": {
"obs_EconomicCapitalRatio": 2.0058668486288767
},
"2025": {
"obs_EconomicCapitalRatio": 2.2655200290916446
}
},
"0001406587": {
"2011": {
"obs_EconomicCapitalRatio": 0.9992399671025182
},
"2016": {
"obs_EconomicCapitalRatio": 0.9807548211673367
},
"2017": {
"obs_EconomicCapitalRatio": 2.0234273798978113
},
"2019": {
"obs_EconomicCapitalRatio": 0.9557951577745291
},
"2021": {
"obs_EconomicCapitalRatio": 0.6688015158463116
},
"2022": {
"obs_EconomicCapitalRatio": 0.4373582002532825
},
"2023": {
"obs_EconomicCapitalRatio": 0.9490042285354563
},
"2024": {
"obs_EconomicCapitalRatio": 0.6434987530185525
},
"2025": {
"obs_EconomicCapitalRatio": 0.5561469207113977
}
},
"0001408100": {
"2011": {
"obs_EconomicCapitalRatio": 0.46802923741489827
},
"2013": {
"obs_EconomicCapitalRatio": 0.7537709274311607
},
"2024": {
"obs_EconomicCapitalRatio": 0.20775991752058448
},
"2025": {
"obs_EconomicCapitalRatio": 0.22531663030190138
}
},
"0001476150": {
"2011": {
"obs_EconomicCapitalRatio": 0.5087911698017097
},
"2012": {
"obs_EconomicCapitalRatio": 0.45076110889353876
},
"2013": {
"obs_EconomicCapitalRatio": 0.7467751519308448
},
"2014": {
"obs_EconomicCapitalRatio": 0.7281808422311492
},
"2015": {
"obs_EconomicCapitalRatio": 0.9599979613877825
},
"2016": {
"obs_EconomicCapitalRatio": 1.1806377336341956
},
"2017": {
"obs_EconomicCapitalRatio": 1.470523063273573
},
"2018": {
"obs_EconomicCapitalRatio": 1.4773695536545066
},
"2019": {
"obs_EconomicCapitalRatio": 2.2195239231952524
},
"2020": {
"obs_EconomicCapitalRatio": 2.5326250139358706
},
"2021": {
"obs_EconomicCapitalRatio": 2.717610017936522
},
"2022": {
"obs_EconomicCapitalRatio": 1.8949625761814115
},
"2023": {
"obs_EconomicCapitalRatio": 2.0490911274710153
},
"2024": {
"obs_EconomicCapitalRatio": 1.9213060294498703
},
"2025": {
"obs_EconomicCapitalRatio": 1.864191738314014
}
},
"0000096869": {
"2012": {
"obs_EconomicCapitalRatio": 3.2241959318103603
},
"2013": {
"obs_EconomicCapitalRatio": 4.01086375117348
},
"2014": {
"obs_EconomicCapitalRatio": 2.2421313854683134
},
"2015": {
"obs_EconomicCapitalRatio": 1.504881809485339
},
"2016": {
"obs_EconomicCapitalRatio": 2.028839078882544
},
"2017": {
"obs_EconomicCapitalRatio": 1.7902797630463276
},
"2018": {
"obs_EconomicCapitalRatio": 1.4295501670696789
},
"2019": {
"obs_EconomicCapitalRatio": 1.344777888872179
},
"2020": {
"obs_EconomicCapitalRatio": 1.2081965392924658
},
"2021": {
"obs_EconomicCapitalRatio": 1.5432683117026114
},
"2022": {
"obs_EconomicCapitalRatio": 1.5059818547470742
},
"2023": {
"obs_EconomicCapitalRatio": 1.3602828676949168
},
"2024": {
"obs_EconomicCapitalRatio": 1.1370456942868905
}
},
"0001482512": {
"2012": {
"obs_EconomicCapitalRatio": 0.5815345569593694
},
"2013": {
"obs_EconomicCapitalRatio": 0.5410679063901
},
"2014": {
"obs_EconomicCapitalRatio": 0.8200714674617967
},
"2015": {
"obs_EconomicCapitalRatio": 0.4041876599612756
},
"2016": {
"obs_EconomicCapitalRatio": 0.6163506305184832
},
"2017": {
"obs_EconomicCapitalRatio": 0.853716697349396
},
"2018": {
"obs_EconomicCapitalRatio": 0.6756152569148225
},
"2019": {
"obs_EconomicCapitalRatio": 0.8176157758128042
},
"2020": {
"obs_EconomicCapitalRatio": 0.48226701036747766
},
"2021": {
"obs_EconomicCapitalRatio": 0.4757744945599232
},
"2022": {
"obs_EconomicCapitalRatio": 0.17137761607605653
},
"2023": {
"obs_EconomicCapitalRatio": 0.1906214206299898
},
"2024": {
"obs_EconomicCapitalRatio": 0.06373655912677521
},
"2025": {
"obs_EconomicCapitalRatio": 0.6926151720745383
}
},
"0000844059": {
"2013": {
"obs_EconomicCapitalRatio": 2.105427142691092
},
"2014": {
"obs_EconomicCapitalRatio": 1.913442097780718
},
"2015": {
"obs_EconomicCapitalRatio": 2.102822545679777
},
"2016": {
"obs_EconomicCapitalRatio": 2.3166957608795666
},
"2017": {
"obs_EconomicCapitalRatio": 1.5432969689512182
},
"2020": {
"obs_EconomicCapitalRatio": 1.228502186079835
},
"2021": {
"obs_EconomicCapitalRatio": 1.1609020027536816
},
"2022": {
"obs_EconomicCapitalRatio": 1.0934055738808055
}
},
"0001569187": {
"2015": {
"obs_EconomicCapitalRatio": 0.25809238450520045
},
"2016": {
"obs_EconomicCapitalRatio": 0.36477565253433764
},
"2017": {
"obs_EconomicCapitalRatio": 0.5016341773448273
},
"2018": {
"obs_EconomicCapitalRatio": 0.43240315579045274
},
"2019": {
"obs_EconomicCapitalRatio": 0.46092811481924356
},
"2020": {
"obs_EconomicCapitalRatio": 0.2918537370709795
},
"2021": {
"obs_EconomicCapitalRatio": 0.44068033759033043
},
"2022": {
"obs_EconomicCapitalRatio": 0.3391172724165841
},
"2023": {
"obs_EconomicCapitalRatio": 0.3284881612792067
},
"2024": {
"obs_EconomicCapitalRatio": 0.34987271802913283
},
"2025": {
"obs_EconomicCapitalRatio": 0.2346633918337647
}
},
"0001611547": {
"2015": {
"obs_EconomicCapitalRatio": 0.9130459088055575
},
"2016": {
"obs_EconomicCapitalRatio": 1.120711353615376
},
"2017": {
"obs_EconomicCapitalRatio": 0.8884114320308442
},
"2018": {
"obs_EconomicCapitalRatio": 0.6218034266661866
},
"2019": {
"obs_EconomicCapitalRatio": 0.7666424190774059
},
"2020": {
"obs_EconomicCapitalRatio": 0.5112203507955994
},
"2021": {
"obs_EconomicCapitalRatio": 0.7473073549265682
},
"2022": {
"obs_EconomicCapitalRatio": 0.5936564140052164
},
"2023": {
"obs_EconomicCapitalRatio": 0.748541600598297
},
"2024": {
"obs_EconomicCapitalRatio": 0.9707748740445086
},
"2025": {
"obs_EconomicCapitalRatio": 0.9192303680002682
}
},
"0001628063": {
"2016": {
"obs_EconomicCapitalRatio": 0.5413369334424295
},
"2017": {
"obs_EconomicCapitalRatio": 0.5231104302264825
},
"2018": {
"obs_EconomicCapitalRatio": 0.5058700644943731
},
"2019": {
"obs_EconomicCapitalRatio": 0.661001935885341
},
"2021": {
"obs_EconomicCapitalRatio": 0.2874089068977892
},
"2022": {
"obs_EconomicCapitalRatio": 0.44756368009899306
}
},
"0001574197": {
"2017": {
"obs_EconomicCapitalRatio": 0.43100928007607675
},
"2018": {
"obs_EconomicCapitalRatio": 0.2399576436116439
},
"2019": {
"obs_EconomicCapitalRatio": 0.2286745924504357
},
"2020": {
"obs_EconomicCapitalRatio": 0.1830416247804262
},
"2021": {
"obs_EconomicCapitalRatio": 0.2239296875161856
},
"2022": {
"obs_EconomicCapitalRatio": 0.07265627259733873
},
"2023": {
"obs_EconomicCapitalRatio": 0.10015272935420937
},
"2024": {
"obs_EconomicCapitalRatio": 0.12605122975117827
},
"2025": {
"obs_EconomicCapitalRatio": 0.19118412169704568
}
},
"0001677576": {
"2017": {
"obs_EconomicCapitalRatio": 1.1668556647085142
},
"2020": {
"obs_EconomicCapitalRatio": 2.6803827864236833
},
"2021": {
"obs_EconomicCapitalRatio": 3.1549375747402966
},
"2022": {
"obs_EconomicCapitalRatio": 1.4058195760994003
},
"2023": {
"obs_EconomicCapitalRatio": 1.5178949576261425
},
"2025": {
"obs_EconomicCapitalRatio": 0.9123909613350384
}
},
"0001628369": {
"2018": {
"obs_EconomicCapitalRatio": 0.5325720647399897
},
"2019": {
"obs_EconomicCapitalRatio": 0.6897081303731821
},
"2020": {
"obs_EconomicCapitalRatio": 0.4905807408152651
},
"2021": {
"obs_EconomicCapitalRatio": 0.6885478280557966
},
"2022": {
"obs_EconomicCapitalRatio": 0.37503213876858743
},
"2023": {
"obs_EconomicCapitalRatio": 0.34915421657240814
},
"2024": {
"obs_EconomicCapitalRatio": 0.45336696820113187
},
"2025": {
"obs_EconomicCapitalRatio": 0.5652939298894
}
},
"0001713863": {
"2018": {
"obs_EconomicCapitalRatio": 0.1058202699232588
},
"2019": {
"obs_EconomicCapitalRatio": 0.1794681467913208
},
"2020": {
"obs_EconomicCapitalRatio": 0.26903936409592555
},
"2021": {
"obs_EconomicCapitalRatio": 0.04757714519916352
},
"2023": {
"obs_EconomicCapitalRatio": 0.02851673283058422
}
},
"0001411342": {
"2020": {
"obs_EconomicCapitalRatio": 0.11724297388429576
},
"2021": {
"obs_EconomicCapitalRatio": 0.12539632201237239
},
"2022": {
"obs_EconomicCapitalRatio": 0.037390794946814236
},
"2023": {
"obs_EconomicCapitalRatio": 0.04549926807128868
},
"2024": {
"obs_EconomicCapitalRatio": 0.060500325048692724
},
"2025": {
"obs_EconomicCapitalRatio": 0.07717814769871595
}
},
"0001750106": {
"2020": {
"obs_EconomicCapitalRatio": 0.8638209772352654
},
"2021": {
"obs_EconomicCapitalRatio": 0.2660731797793934
},
"2022": {
"obs_EconomicCapitalRatio": 5.928372291937752
},
"2023": {
"obs_EconomicCapitalRatio": 0.11405699402303916
},
"2024": {
"obs_EconomicCapitalRatio": 0.1666029021328094
},
"2025": {
"obs_EconomicCapitalRatio": 1.398854438712214
}
},
"0001666291": {
"2021": {
"obs_EconomicCapitalRatio": 0.26095991191084605
},
"2022": {
"obs_EconomicCapitalRatio": 0.2521779714609063
}
},
"0001766478": {
"2021": {
"obs_EconomicCapitalRatio": 0.10248697599681236
},
"2023": {
"obs_EconomicCapitalRatio": 0.09381185494692423
},
"2024": {
"obs_EconomicCapitalRatio": 0.08531251704895378
},
"2025": {
"obs_EconomicCapitalRatio": 0.07977202477435609
}
},
"0001822523": {
"2021": {
"obs_EconomicCapitalRatio": 0.6086021973301632
},
"2022": {
"obs_EconomicCapitalRatio": 0.5923953444360575
},
"2023": {
"obs_EconomicCapitalRatio": 0.6069473646840988
},
"2024": {
"obs_EconomicCapitalRatio": 0.542618107731368
},
"2025": {
"obs_EconomicCapitalRatio": 0.34168624728339225
}
},
"0001807046": {
"2023": {
"obs_EconomicCapitalRatio": 1.2256098524521726
},
"2024": {
"obs_EconomicCapitalRatio": 0.7701982079193329
},
"2025": {
"obs_EconomicCapitalRatio": 0.5776235061788728
}
}
}
}