{
"company_details": [
{
"company_id": "0000868780",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000868780.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000868780.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000868780.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000868780_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000868780_main_keyfigs.svg",
"name": "Dorman Products Inc",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000868780.svg",
"report_text": "The relative strengths and weaknesses of Dorman Products 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 Dorman Products Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 68% points.The greatest weakness of Dorman Products Inc is the variable Selling, General and Administrative Expense, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 191%, being 82% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000868780_2017_Dorman_Products_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "32.3",
"Liabilities": "77.6",
"Assets": "1.27",
"Stockholders Equity": "70.9",
"ECR before LimitedLiability": "134",
"Other Liabilities": "24.8",
"Liabilities, Current": "41.5",
"Property, Plant and Equipment, Net": "-0.500",
"Assets, Current": "5.20",
"Other Assets": "-1.00",
"Selling, General and Administrative Expense": "-26.1",
"Expenses": "1.40",
"Revenues": "51.9",
"Net Income": "51.7",
"Research and Development": "5.89",
"Cost of Goods and Services Sold": "19.6",
"Other Revenues": "51.9",
"Comprehensive Net Income": "50.3",
"Other Net Income": "-1.55",
"Other Compr. Net Income": "-1.60",
"Economic Capital Ratio": "94.2"
},
"2012": {
"Other Liabilities": "15.3",
"Liabilities": "63.6",
"Stockholders Equity": "46.1",
"ECR before LimitedLiability": "90.7",
"Liabilities, Current": "35.0",
"Liabilities, Noncurrent": "27.6",
"Cost of Goods and Services Sold": "18.9",
"Expenses": "-5.83",
"Net Income": "38.4",
"Other Expenses": "-11.5",
"Research and Development": "5.85",
"Selling, General and Administrative Expense": "-20.8",
"Other Revenues": "43.0",
"Revenues": "43.0",
"Goodwill": "-0.758",
"Other Assets": "-0.756",
"Property, Plant and Equipment, Net": "-0.934",
"Assets, Noncurrent": "-0.650",
"Assets, Current": "4.46",
"Comprehensive Net Income": "37.9",
"Economic Capital Ratio": "80.8"
},
"2013": {
"Liabilities, Current": "33.5",
"Liabilities": "58.6",
"Assets": "2.00",
"Stockholders Equity": "52.8",
"ECR before LimitedLiability": "88.9",
"Liabilities, Noncurrent": "24.2",
"Other Liabilities": "11.9",
"Assets, Current": "9.55",
"Goodwill": "-2.01",
"Cost of Goods and Services Sold": "16.0",
"Expenses": "-2.25",
"Revenues": "37.1",
"Net Income": "36.4",
"Other Expenses": "-6.31",
"Selling, General and Administrative Expense": "-17.5",
"Research and Development": "4.39",
"Other Revenues": "37.1",
"Other Net Income": "1.44",
"Comprehensive Net Income": "34.4",
"Other Compr. Net Income": "-2.17",
"Economic Capital Ratio": "78.9"
},
"2014": {
"Other Liabilities": "14.1",
"Liabilities": "58.1",
"Stockholders Equity": "44.1",
"ECR before LimitedLiability": "89.0",
"Liabilities, Noncurrent": "26.4",
"Liabilities, Current": "29.6",
"Research and Development": "5.98",
"Expenses": "-5.78",
"Net Income": "36.0",
"Selling, General and Administrative Expense": "-16.9",
"Other Expenses": "-11.8",
"Cost of Goods and Services Sold": "15.7",
"Other Revenues": "41.5",
"Revenues": "41.5",
"Goodwill": "-1.92",
"Property, Plant and Equipment, Net": "-0.534",
"Assets, Current": "5.06",
"Assets, Noncurrent": "-0.735",
"Comprehensive Net Income": "38.0",
"Other Compr. Net Income": "2.12",
"Economic Capital Ratio": "79.7"
},
"2015": {
"Liabilities, Current": "30.5",
"Liabilities": "67.2",
"Assets": "1.76",
"Stockholders Equity": "60.4",
"ECR before LimitedLiability": "113",
"Other Liabilities": "11.8",
"Liabilities, Noncurrent": "38.8",
"Assets, Current": "6.34",
"Goodwill": "-1.83",
"Selling, General and Administrative Expense": "-15.4",
"Expenses": "-4.90",
"Revenues": "43.1",
"Net Income": "35.0",
"Cost of Goods and Services Sold": "18.4",
"Other Expenses": "-14.9",
"Research and Development": "5.49",
"Other Revenues": "43.1",
"Comprehensive Net Income": "36.3",
"Other Net Income": "-4.09",
"Other Compr. Net Income": "1.41",
"Economic Capital Ratio": "84.4"
},
"2016": {
"Liabilities, Noncurrent": "28.4",
"Liabilities": "68.1",
"Assets": "1.45",
"Stockholders Equity": "60.1",
"ECR before LimitedLiability": "92.1",
"Other Liabilities": "16.0",
"Liabilities, Current": "39.1",
"Assets, Current": "5.96",
"Goodwill": "-1.58",
"Research and Development": "3.24",
"Expenses": "-9.35",
"Revenues": "37.6",
"Net Income": "31.9",
"Cost of Goods and Services Sold": "16.5",
"Selling, General and Administrative Expense": "-17.9",
"Other Expenses": "-12.5",
"Other Revenues": "37.6",
"Other Net Income": "2.83",
"Comprehensive Net Income": "33.1",
"Other Compr. Net Income": "1.31",
"Economic Capital Ratio": "82.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000868780_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "310,153",
"Assets, Noncurrent": "1,083",
"Cost of Goods and Services Sold": "0",
"Goodwill": "26,553",
"Liabilities, Current": "44,553",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "369,597",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "529,287",
"Property, Plant and Equipment, Net": "38,904",
"Research and Development": "0",
"Selling, General and Administrative Expense": "106,413"
},
"output_variables": {
"Liabilities": "44,553",
"Assets": "376,693",
"Expenses": "476,010",
"Revenues": "529,287",
"Stockholders Equity": "332,140",
"Net Income": "53,277",
"Comprehensive Net Income": "53,277",
"BaseVar": "713,272",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "197%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "329,675",
"Assets, Noncurrent": "1,323",
"Cost of Goods and Services Sold": "0",
"Goodwill": "26,553",
"Liabilities, Current": "57,311",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-2,810",
"Other Expenses": "393,037",
"Other Liabilities": "0",
"Other Net Income": "4,557",
"Other Revenues": "570,420",
"Property, Plant and Equipment, Net": "48,758",
"Research and Development": "0",
"Selling, General and Administrative Expense": "110,978"
},
"output_variables": {
"Liabilities": "57,311",
"Assets": "406,309",
"Expenses": "504,015",
"Revenues": "570,420",
"Stockholders Equity": "348,998",
"Net Income": "70,962",
"Comprehensive Net Income": "68,152",
"BaseVar": "772,711",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "195%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "432,440",
"Assets, Noncurrent": "1,854",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "91,738",
"Liabilities, Noncurrent": "0",
"Other Assets": "30,089",
"Other Compr. Net Income": "0",
"Other Expenses": "449,517",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "664,466",
"Property, Plant and Equipment, Net": "64,786",
"Research and Development": "0",
"Selling, General and Administrative Expense": "133,029"
},
"output_variables": {
"Liabilities": "91,738",
"Assets": "529,169",
"Expenses": "582,546",
"Revenues": "664,466",
"Stockholders Equity": "437,431",
"Net Income": "81,920",
"Comprehensive Net Income": "81,920",
"BaseVar": "933,960",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "186%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "455,464",
"Assets, Noncurrent": "12,645",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "90,833",
"Liabilities, Noncurrent": "0",
"Other Assets": "29,989",
"Other Compr. Net Income": "0",
"Other Expenses": "515,022",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "751,476",
"Property, Plant and Equipment, Net": "82,270",
"Research and Development": "0",
"Selling, General and Administrative Expense": "146,467"
},
"output_variables": {
"Liabilities": "90,833",
"Assets": "580,368",
"Expenses": "661,489",
"Revenues": "751,476",
"Stockholders Equity": "489,535",
"Net Income": "89,987",
"Comprehensive Net Income": "89,987",
"BaseVar": "1,042,083",
"ECR before LimitedLiability": "168%",
"Economic Capital Ratio": "189%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "478,633",
"Assets, Noncurrent": "18,740",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "98,570",
"Liabilities, Noncurrent": "0",
"Other Assets": "37,446",
"Other Compr. Net Income": "0",
"Other Expenses": "548,735",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "802,957",
"Property, Plant and Equipment, Net": "87,046",
"Research and Development": "0",
"Selling, General and Administrative Expense": "161,893"
},
"output_variables": {
"Liabilities": "98,570",
"Assets": "621,865",
"Expenses": "710,628",
"Revenues": "802,957",
"Stockholders Equity": "523,295",
"Net Income": "92,329",
"Comprehensive Net Income": "92,329",
"BaseVar": "1,117,010",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "188%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "551,614",
"Assets, Noncurrent": "29,525",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "103,848",
"Liabilities, Noncurrent": "0",
"Other Assets": "42,217",
"Other Compr. Net Income": "0",
"Other Expenses": "584,082",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "859,604",
"Property, Plant and Equipment, Net": "88,436",
"Research and Development": "0",
"Selling, General and Administrative Expense": "169,473"
},
"output_variables": {
"Liabilities": "103,848",
"Assets": "711,792",
"Expenses": "753,555",
"Revenues": "859,604",
"Stockholders Equity": "607,944",
"Net Income": "106,049",
"Comprehensive Net Income": "106,049",
"BaseVar": "1,214,400",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "191%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 1.9099916687835343,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000868780.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000868780.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000868780.svg"
},
{
"company_id": "0000355811",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000355811.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000355811.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000355811.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000355811_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000355811_main_keyfigs.svg",
"name": "Gentex CORP",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000355811.svg",
"report_text": "The relative strengths and weaknesses of Gentex 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 Gentex CORP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 66% points.The greatest weakness of Gentex CORP is the variable Other Assets, reducing the Economic Capital Ratio by 4.8% points.
The company's Economic Capital Ratio, given in the ranking table, is 185%, being 77% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000355811_2017_Gentex_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Noncurrent": "16.0",
"Liabilities": "47.7",
"Assets": "0.102",
"Stockholders Equity": "62.1",
"ECR before LimitedLiability": "71.4",
"Liabilities, Current": "26.9",
"Other Liabilities": "13.5",
"Assets, Current": "0.116",
"Goodwill": "-0.0287",
"Assets, Noncurrent": "0.0354",
"Other Expenses": "5.17",
"Expenses": "8.66",
"Revenues": "1.86",
"Net Income": "12.7",
"Cost of Goods and Services Sold": "8.92",
"Research and Development": "-7.40",
"Selling, General and Administrative Expense": "1.81",
"Other Revenues": "1.86",
"Comprehensive Net Income": "12.7",
"Other Net Income": "2.37",
"Economic Capital Ratio": "73.4"
},
"2011": {
"Liabilities, Noncurrent": "26.4",
"Liabilities": "64.4",
"Assets": "1.85",
"Stockholders Equity": "88.1",
"ECR before LimitedLiability": "142",
"Other Liabilities": "20.1",
"Liabilities, Current": "33.9",
"Property, Plant and Equipment, Net": "0.504",
"Assets, Current": "1.40",
"Selling, General and Administrative Expense": "3.79",
"Expenses": "23.0",
"Revenues": "22.8",
"Net Income": "44.4",
"Research and Development": "-5.34",
"Cost of Goods and Services Sold": "15.0",
"Other Expenses": "9.85",
"Other Revenues": "22.8",
"Comprehensive Net Income": "43.4",
"Other Net Income": "0.395",
"Other Compr. Net Income": "-1.21",
"Economic Capital Ratio": "102"
},
"2012": {
"Other Liabilities": "13.1",
"Liabilities": "60.5",
"Assets": "-0.131",
"Stockholders Equity": "75.7",
"ECR before LimitedLiability": "105",
"Liabilities, Current": "36.5",
"Liabilities, Noncurrent": "24.0",
"Property, Plant and Equipment, Net": "-0.0483",
"Assets, Current": "-0.0850",
"Cost of Goods and Services Sold": "15.2",
"Expenses": "14.5",
"Revenues": "17.7",
"Net Income": "32.1",
"Other Expenses": "-2.46",
"Research and Development": "-5.09",
"Selling, General and Administrative Expense": "6.58",
"Other Revenues": "17.7",
"Other Net Income": "0.989",
"Comprehensive Net Income": "32.9",
"Other Compr. Net Income": "0.905",
"Economic Capital Ratio": "95.2"
},
"2013": {
"Liabilities, Current": "28.5",
"Liabilities": "21.9",
"Stockholders Equity": "53.4",
"ECR before LimitedLiability": "71.1",
"Liabilities, Noncurrent": "-11.4",
"Other Liabilities": "2.21",
"Property, Plant and Equipment, Net": "2.26",
"Assets": "15.7",
"Other Assets": "-9.82",
"Goodwill": "11.9",
"Assets, Noncurrent": "17.9",
"Cost of Goods and Services Sold": "10.2",
"Expenses": "22.1",
"Net Income": "25.4",
"Other Net Income": "2.32",
"Other Expenses": "8.56",
"Selling, General and Administrative Expense": "5.41",
"Research and Development": "-1.93",
"Comprehensive Net Income": "24.1",
"Other Compr. Net Income": "-1.35",
"Economic Capital Ratio": "61.1"
},
"2014": {
"Other Liabilities": "3.14",
"Liabilities": "21.9",
"Stockholders Equity": "49.5",
"ECR before LimitedLiability": "73.8",
"Liabilities, Noncurrent": "-6.76",
"Liabilities, Current": "24.5",
"Goodwill": "7.54",
"Assets": "12.1",
"Property, Plant and Equipment, Net": "1.79",
"Other Assets": "-7.53",
"Assets, Current": "1.59",
"Assets, Noncurrent": "12.5",
"Expenses": "22.1",
"Revenues": "3.98",
"Net Income": "26.7",
"Selling, General and Administrative Expense": "6.16",
"Other Expenses": "7.47",
"Cost of Goods and Services Sold": "9.76",
"Other Revenues": "3.98",
"Comprehensive Net Income": "28.0",
"Economic Capital Ratio": "64.4"
},
"2015": {
"Liabilities, Current": "27.9",
"Liabilities": "35.5",
"Stockholders Equity": "64.7",
"ECR before LimitedLiability": "104",
"Liabilities, Noncurrent": "8.93",
"Assets, Noncurrent": "8.66",
"Assets": "12.2",
"Assets, Current": "3.08",
"Goodwill": "5.92",
"Other Assets": "-6.03",
"Property, Plant and Equipment, Net": "1.94",
"Selling, General and Administrative Expense": "8.11",
"Expenses": "21.7",
"Revenues": "9.07",
"Net Income": "28.2",
"Cost of Goods and Services Sold": "12.1",
"Other Expenses": "3.04",
"Other Revenues": "9.07",
"Comprehensive Net Income": "29.1",
"Other Net Income": "-2.39",
"Economic Capital Ratio": "75.8"
},
"2016": {
"Liabilities, Noncurrent": "5.96",
"Liabilities": "41.9",
"Stockholders Equity": "66.0",
"ECR before LimitedLiability": "86.3",
"Other Liabilities": "5.06",
"Liabilities, Current": "34.5",
"Assets, Current": "3.40",
"Assets": "8.99",
"Goodwill": "4.08",
"Other Assets": "-4.79",
"Assets, Noncurrent": "5.47",
"Research and Development": "-2.70",
"Expenses": "16.5",
"Revenues": "9.45",
"Net Income": "27.3",
"Cost of Goods and Services Sold": "11.6",
"Selling, General and Administrative Expense": "5.65",
"Other Expenses": "2.13",
"Other Revenues": "9.45",
"Comprehensive Net Income": "28.1",
"Economic Capital Ratio": "76.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000355811_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "655,269",
"Assets, Noncurrent": "142,314",
"Cost of Goods and Services Sold": "0",
"Goodwill": "13,222",
"Liabilities, Current": "72,089",
"Liabilities, Noncurrent": "0",
"Other Assets": "-13,222",
"Other Compr. Net Income": "0",
"Other Expenses": "586,279",
"Other Liabilities": "0",
"Other Net Income": "12,468",
"Other Revenues": "816,263",
"Property, Plant and Equipment, Net": "205,108",
"Research and Development": "64,100",
"Selling, General and Administrative Expense": "40,618"
},
"output_variables": {
"Liabilities": "72,089",
"Assets": "1,002,691",
"Expenses": "690,997",
"Revenues": "816,263",
"Stockholders Equity": "930,602",
"Net Income": "137,734",
"Comprehensive Net Income": "137,734",
"BaseVar": "1,297,254",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "208%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "752,293",
"Assets, Noncurrent": "141,192",
"Cost of Goods and Services Sold": "0",
"Goodwill": "13,024",
"Liabilities, Current": "100,694",
"Liabilities, Noncurrent": "0",
"Other Assets": "-13,024",
"Other Compr. Net Income": "0",
"Other Expenses": "741,945",
"Other Liabilities": "0",
"Other Net Income": "13,064",
"Other Revenues": "1,023,762",
"Property, Plant and Equipment, Net": "282,542",
"Research and Development": "81,634",
"Selling, General and Administrative Expense": "48,578"
},
"output_variables": {
"Liabilities": "100,694",
"Assets": "1,176,027",
"Expenses": "872,158",
"Revenues": "1,023,762",
"Stockholders Equity": "1,075,333",
"Net Income": "164,668",
"Comprehensive Net Income": "164,668",
"BaseVar": "1,592,853",
"ECR before LimitedLiability": "189%",
"Economic Capital Ratio": "205%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "744,663",
"Assets, Noncurrent": "171,090",
"Cost of Goods and Services Sold": "0",
"Goodwill": "29,256",
"Liabilities, Current": "87,957",
"Liabilities, Noncurrent": "0",
"Other Assets": "-29,256",
"Other Compr. Net Income": "5,029",
"Other Expenses": "812,780",
"Other Liabilities": "0",
"Other Net Income": "15,170",
"Other Revenues": "1,099,560",
"Property, Plant and Equipment, Net": "349,938",
"Research and Development": "85,004",
"Selling, General and Administrative Expense": "48,360"
},
"output_variables": {
"Liabilities": "87,957",
"Assets": "1,265,691",
"Expenses": "946,143",
"Revenues": "1,099,560",
"Stockholders Equity": "1,177,734",
"Net Income": "168,587",
"Comprehensive Net Income": "173,615",
"BaseVar": "1,709,775",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "209%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "601,186",
"Assets, Noncurrent": "805,881",
"Cost of Goods and Services Sold": "0",
"Goodwill": "673,541",
"Liabilities, Current": "119,980",
"Liabilities, Noncurrent": "265,625",
"Other Assets": "-673,541",
"Other Compr. Net Income": "0",
"Other Expenses": "846,265",
"Other Liabilities": "50,879",
"Other Net Income": "23,322",
"Other Revenues": "1,171,864",
"Property, Plant and Equipment, Net": "357,021",
"Research and Development": "76,495",
"Selling, General and Administrative Expense": "49,496"
},
"output_variables": {
"Liabilities": "436,485",
"Assets": "1,764,088",
"Expenses": "972,256",
"Revenues": "1,171,864",
"Stockholders Equity": "1,327,604",
"Net Income": "222,930",
"Comprehensive Net Income": "222,930",
"BaseVar": "2,184,008",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "168%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "856,638",
"Assets, Noncurrent": "792,511",
"Cost of Goods and Services Sold": "0",
"Goodwill": "654,241",
"Liabilities, Current": "133,431",
"Liabilities, Noncurrent": "258,125",
"Other Assets": "-654,241",
"Other Compr. Net Income": "0",
"Other Expenses": "963,333",
"Other Liabilities": "59,571",
"Other Net Income": "16,492",
"Other Revenues": "1,375,501",
"Property, Plant and Equipment, Net": "373,391",
"Research and Development": "84,176",
"Selling, General and Administrative Expense": "55,880"
},
"output_variables": {
"Liabilities": "451,128",
"Assets": "2,022,540",
"Expenses": "1,103,389",
"Revenues": "1,375,501",
"Stockholders Equity": "1,571,412",
"Net Income": "288,605",
"Comprehensive Net Income": "288,605",
"BaseVar": "2,484,525",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "174%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "984,009",
"Assets, Noncurrent": "751,944",
"Cost of Goods and Services Sold": "0",
"Goodwill": "634,941",
"Liabilities, Current": "131,007",
"Liabilities, Noncurrent": "225,625",
"Other Assets": "-634,941",
"Other Compr. Net Income": "0",
"Other Expenses": "1,084,963",
"Other Liabilities": "69,525",
"Other Net Income": "4,825",
"Other Revenues": "1,543,618",
"Property, Plant and Equipment, Net": "412,720",
"Research and Development": "88,393",
"Selling, General and Administrative Expense": "56,617"
},
"output_variables": {
"Liabilities": "426,156",
"Assets": "2,148,673",
"Expenses": "1,229,973",
"Revenues": "1,543,618",
"Stockholders Equity": "1,722,517",
"Net Income": "318,470",
"Comprehensive Net Income": "318,470",
"BaseVar": "2,676,622",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "180%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,154,989",
"Assets, Noncurrent": "688,808",
"Cost of Goods and Services Sold": "0",
"Goodwill": "615,641",
"Liabilities, Current": "149,858",
"Liabilities, Noncurrent": "178,125",
"Other Assets": "-615,641",
"Other Compr. Net Income": "0",
"Other Expenses": "1,173,442",
"Other Liabilities": "71,213",
"Other Net Income": "-1,182",
"Other Revenues": "1,678,925",
"Property, Plant and Equipment, Net": "465,822",
"Research and Development": "94,238",
"Selling, General and Administrative Expense": "62,471"
},
"output_variables": {
"Liabilities": "399,196",
"Assets": "2,309,620",
"Expenses": "1,330,151",
"Revenues": "1,678,925",
"Stockholders Equity": "1,910,424",
"Net Income": "347,591",
"Comprehensive Net Income": "347,591",
"BaseVar": "2,859,537",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "185%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 1.8515857446370452,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000355811.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000355811.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000355811.svg"
},
{
"company_id": "0000095552",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000095552.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000095552.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000095552.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000095552_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000095552_main_keyfigs.svg",
"name": "Superior Industries International INC",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000095552.svg",
"report_text": "The relative strengths and weaknesses of Superior Industries International INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Superior Industries International INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 70% points.The greatest weakness of Superior Industries International INC is the variable Other Expenses, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 180%, being 72% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000095552_2017_Superior_Industries_International_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "31.7",
"Liabilities": "76.9",
"Stockholders Equity": "71.3",
"ECR before LimitedLiability": "131",
"Other Liabilities": "24.3",
"Liabilities, Current": "41.1",
"Property, Plant and Equipment, Net": "1.32",
"Assets": "1.62",
"Goodwill": "-1.33",
"Assets, Current": "3.27",
"Other Revenues": "49.6",
"Revenues": "49.6",
"Net Income": "48.1",
"Comprehensive Net Income": "46.7",
"Other Compr. Net Income": "-1.58",
"Research and Development": "5.82",
"Other Expenses": "-35.6",
"Cost of Goods and Services Sold": "19.4",
"Other Net Income": "-1.07",
"Selling, General and Administrative Expense": "6.72",
"Economic Capital Ratio": "91.1"
},
"2012": {
"Other Liabilities": "14.9",
"Liabilities": "66.6",
"Stockholders Equity": "50.0",
"ECR before LimitedLiability": "83.4",
"Liabilities, Current": "38.9",
"Liabilities, Noncurrent": "26.9",
"Cost of Goods and Services Sold": "19.0",
"Expenses": "-16.4",
"Net Income": "24.1",
"Other Expenses": "-56.1",
"Research and Development": "5.85",
"Selling, General and Administrative Expense": "9.15",
"Other Revenues": "39.2",
"Revenues": "39.2",
"Goodwill": "-2.19",
"Property, Plant and Equipment, Net": "0.811",
"Assets, Current": "3.07",
"Other Net Income": "-0.599",
"Comprehensive Net Income": "25.0",
"Other Compr. Net Income": "1.05",
"Economic Capital Ratio": "73.5"
},
"2013": {
"Liabilities, Current": "35.5",
"Liabilities": "60.0",
"Assets": "2.73",
"Stockholders Equity": "56.2",
"ECR before LimitedLiability": "79.3",
"Liabilities, Noncurrent": "23.3",
"Other Liabilities": "11.4",
"Property, Plant and Equipment, Net": "4.47",
"Assets, Current": "3.82",
"Goodwill": "-2.85",
"Cost of Goods and Services Sold": "16.0",
"Expenses": "-11.0",
"Revenues": "31.4",
"Net Income": "22.9",
"Other Expenses": "-42.7",
"Selling, General and Administrative Expense": "7.95",
"Research and Development": "4.34",
"Other Revenues": "31.4",
"Other Net Income": "1.84",
"Comprehensive Net Income": "21.2",
"Economic Capital Ratio": "69.3"
},
"2014": {
"Other Liabilities": "13.5",
"Liabilities": "62.2",
"Stockholders Equity": "46.7",
"ECR before LimitedLiability": "74.3",
"Liabilities, Noncurrent": "25.4",
"Liabilities, Current": "34.2",
"Research and Development": "6.06",
"Expenses": "-16.9",
"Net Income": "20.3",
"Selling, General and Administrative Expense": "8.45",
"Other Expenses": "-52.0",
"Cost of Goods and Services Sold": "16.0",
"Other Revenues": "36.8",
"Revenues": "36.8",
"Goodwill": "-3.50",
"Property, Plant and Equipment, Net": "9.37",
"Other Assets": "-0.729",
"Assets, Current": "-2.08",
"Comprehensive Net Income": "18.1",
"Other Compr. Net Income": "-2.29",
"Economic Capital Ratio": "65.0"
},
"2015": {
"Liabilities, Current": "35.0",
"Liabilities": "72.3",
"Stockholders Equity": "62.1",
"ECR before LimitedLiability": "100",
"Other Liabilities": "11.6",
"Liabilities, Noncurrent": "38.7",
"Selling, General and Administrative Expense": "10.0",
"Expenses": "-15.7",
"Net Income": "23.9",
"Cost of Goods and Services Sold": "19.2",
"Other Expenses": "-56.4",
"Research and Development": "5.70",
"Other Revenues": "43.0",
"Revenues": "43.0",
"Assets, Current": "-1.62",
"Goodwill": "-3.12",
"Property, Plant and Equipment, Net": "9.21",
"Comprehensive Net Income": "20.9",
"Other Net Income": "-4.47",
"Other Compr. Net Income": "-3.09",
"Economic Capital Ratio": "71.7"
},
"2016": {
"Liabilities, Noncurrent": "28.6",
"Liabilities": "70.4",
"Stockholders Equity": "53.6",
"ECR before LimitedLiability": "81.2",
"Other Liabilities": "16.0",
"Liabilities, Current": "39.9",
"Research and Development": "3.41",
"Expenses": "-16.6",
"Net Income": "29.4",
"Cost of Goods and Services Sold": "17.4",
"Selling, General and Administrative Expense": "6.54",
"Other Expenses": "-48.0",
"Other Revenues": "41.8",
"Revenues": "41.8",
"Assets, Current": "-1.29",
"Property, Plant and Equipment, Net": "7.09",
"Goodwill": "-2.74",
"Other Net Income": "3.00",
"Comprehensive Net Income": "25.9",
"Other Compr. Net Income": "-3.80",
"Economic Capital Ratio": "71.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000095552_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "404,283",
"Assets, Noncurrent": "21,681",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "68,550",
"Liabilities, Noncurrent": "0",
"Other Assets": "21,520",
"Other Compr. Net Income": "0",
"Other Expenses": "731,206",
"Other Liabilities": "0",
"Other Net Income": "2,091",
"Other Revenues": "822,172",
"Property, Plant and Equipment, Net": "145,747",
"Research and Development": "0",
"Selling, General and Administrative Expense": "25,888"
},
"output_variables": {
"Liabilities": "68,550",
"Assets": "593,231",
"Expenses": "757,094",
"Revenues": "822,172",
"Stockholders Equity": "524,681",
"Net Income": "67,169",
"Comprehensive Net Income": "67,169",
"BaseVar": "1,121,569",
"ECR before LimitedLiability": "174%",
"Economic Capital Ratio": "194%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "404,908",
"Assets, Noncurrent": "25,473",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "66,578",
"Liabilities, Noncurrent": "0",
"Other Assets": "21,676",
"Other Compr. Net Income": "2,986",
"Other Expenses": "764,445",
"Other Liabilities": "0",
"Other Net Income": "1,609",
"Other Revenues": "821,454",
"Property, Plant and Equipment, Net": "147,544",
"Research and Development": "0",
"Selling, General and Administrative Expense": "27,727"
},
"output_variables": {
"Liabilities": "66,578",
"Assets": "599,601",
"Expenses": "792,172",
"Revenues": "821,454",
"Stockholders Equity": "533,023",
"Net Income": "30,891",
"Comprehensive Net Income": "33,877",
"BaseVar": "1,142,200",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "187%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "384,218",
"Assets, Noncurrent": "30,049",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "99,430",
"Liabilities, Noncurrent": "0",
"Other Assets": "19,229",
"Other Compr. Net Income": "2,251",
"Other Expenses": "739,520",
"Other Liabilities": "0",
"Other Net Income": "2,248",
"Other Revenues": "789,564",
"Property, Plant and Equipment, Net": "219,892",
"Research and Development": "0",
"Selling, General and Administrative Expense": "29,468"
},
"output_variables": {
"Liabilities": "99,430",
"Assets": "653,388",
"Expenses": "768,988",
"Revenues": "789,564",
"Stockholders Equity": "553,958",
"Net Income": "22,824",
"Comprehensive Net Income": "25,075",
"BaseVar": "1,157,934",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "176%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "276,011",
"Assets, Noncurrent": "29,012",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "71,962",
"Liabilities, Noncurrent": "0",
"Other Assets": "19,852",
"Other Compr. Net Income": "-21,062",
"Other Expenses": "702,124",
"Other Liabilities": "0",
"Other Net Income": "-2,211",
"Other Revenues": "745,447",
"Property, Plant and Equipment, Net": "255,035",
"Research and Development": "0",
"Selling, General and Administrative Expense": "32,309"
},
"output_variables": {
"Liabilities": "71,962",
"Assets": "579,910",
"Expenses": "734,433",
"Revenues": "745,447",
"Stockholders Equity": "507,948",
"Net Income": "8,803",
"Comprehensive Net Income": "-12,259",
"BaseVar": "1,077,512",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "175%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "245,820",
"Assets, Noncurrent": "31,865",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "73,862",
"Liabilities, Noncurrent": "0",
"Other Assets": "27,598",
"Other Compr. Net Income": "-20,288",
"Other Expenses": "668,068",
"Other Liabilities": "0",
"Other Net Income": "-1,011",
"Other Revenues": "727,946",
"Property, Plant and Equipment, Net": "234,646",
"Research and Development": "0",
"Selling, General and Administrative Expense": "34,923"
},
"output_variables": {
"Liabilities": "73,862",
"Assets": "539,929",
"Expenses": "702,991",
"Revenues": "727,946",
"Stockholders Equity": "466,067",
"Net Income": "23,944",
"Comprehensive Net Income": "3,656",
"BaseVar": "1,033,014",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "175%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "254,081",
"Assets, Noncurrent": "30,434",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "85,964",
"Liabilities, Noncurrent": "0",
"Other Assets": "30,838",
"Other Compr. Net Income": "-23,212",
"Other Expenses": "633,133",
"Other Liabilities": "0",
"Other Net Income": "119",
"Other Revenues": "732,677",
"Property, Plant and Equipment, Net": "227,403",
"Research and Development": "0",
"Selling, General and Administrative Expense": "31,602"
},
"output_variables": {
"Liabilities": "85,964",
"Assets": "542,756",
"Expenses": "664,735",
"Revenues": "732,677",
"Stockholders Equity": "456,792",
"Net Income": "68,061",
"Comprehensive Net Income": "44,849",
"BaseVar": "1,024,732",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "180%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 1.8003590893618608,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000095552.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000095552.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000095552.svg"
},
{
"company_id": "0000060977",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000060977.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000060977.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000060977.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000060977_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000060977_main_keyfigs.svg",
"name": "Lydall INC DE",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000060977.svg",
"report_text": "The relative strengths and weaknesses of Lydall INC DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Lydall INC DE compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Lydall INC DE is the variable Other Expenses, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 173%, being 64% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000060977_2017_Lydall_INC_DE.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "29.7",
"Liabilities": "71.5",
"Assets": "-1.69",
"Stockholders Equity": "52.5",
"ECR before LimitedLiability": "104",
"Other Liabilities": "22.6",
"Liabilities, Current": "31.9",
"Property, Plant and Equipment, Net": "5.77",
"Other Assets": "-3.60",
"Selling, General and Administrative Expense": "-12.9",
"Expenses": "-10.4",
"Revenues": "53.6",
"Net Income": "44.1",
"Research and Development": "5.94",
"Cost of Goods and Services Sold": "20.1",
"Other Expenses": "-24.9",
"Other Revenues": "53.6",
"Comprehensive Net Income": "38.3",
"Other Net Income": "1.53",
"Other Compr. Net Income": "-5.61",
"Economic Capital Ratio": "64.3"
},
"2012": {
"Other Liabilities": "13.7",
"Liabilities": "56.8",
"Stockholders Equity": "33.9",
"ECR before LimitedLiability": "68.3",
"Liabilities, Current": "27.6",
"Liabilities, Noncurrent": "25.0",
"Goodwill": "-1.55",
"Assets": "-2.13",
"Other Assets": "-1.93",
"Property, Plant and Equipment, Net": "2.51",
"Assets, Noncurrent": "-1.66",
"Cost of Goods and Services Sold": "18.6",
"Expenses": "-16.5",
"Revenues": "41.2",
"Net Income": "24.9",
"Other Expenses": "-31.0",
"Research and Development": "5.68",
"Selling, General and Administrative Expense": "-11.6",
"Other Revenues": "41.2",
"Comprehensive Net Income": "24.5",
"Economic Capital Ratio": "58.4"
},
"2013": {
"Liabilities, Current": "38.9",
"Liabilities": "65.7",
"Stockholders Equity": "46.3",
"ECR before LimitedLiability": "82.0",
"Liabilities, Noncurrent": "26.0",
"Other Liabilities": "12.8",
"Cost of Goods and Services Sold": "17.9",
"Expenses": "-17.1",
"Net Income": "28.9",
"Other Expenses": "-32.6",
"Selling, General and Administrative Expense": "-9.32",
"Research and Development": "4.88",
"Other Revenues": "43.2",
"Revenues": "43.2",
"Property, Plant and Equipment, Net": "1.82",
"Assets, Current": "2.69",
"Assets, Noncurrent": "-1.90",
"Other Net Income": "1.58",
"Comprehensive Net Income": "30.5",
"Other Compr. Net Income": "1.68",
"Economic Capital Ratio": "72.0"
},
"2014": {
"Other Liabilities": "13.1",
"Liabilities": "55.4",
"Assets": "-3.87",
"Stockholders Equity": "29.1",
"ECR before LimitedLiability": "63.8",
"Liabilities, Noncurrent": "25.0",
"Liabilities, Current": "25.2",
"Goodwill": "-2.32",
"Property, Plant and Equipment, Net": "4.39",
"Assets, Noncurrent": "-2.44",
"Research and Development": "6.17",
"Expenses": "-18.0",
"Revenues": "44.0",
"Net Income": "25.8",
"Selling, General and Administrative Expense": "-9.33",
"Other Expenses": "-32.7",
"Cost of Goods and Services Sold": "16.4",
"Other Revenues": "44.0",
"Comprehensive Net Income": "23.2",
"Other Compr. Net Income": "-2.52",
"Economic Capital Ratio": "54.4"
},
"2015": {
"Liabilities, Current": "33.8",
"Liabilities": "73.0",
"Stockholders Equity": "53.2",
"ECR before LimitedLiability": "104",
"Other Liabilities": "12.4",
"Liabilities, Noncurrent": "41.0",
"Selling, General and Administrative Expense": "-4.27",
"Expenses": "-15.6",
"Net Income": "34.3",
"Cost of Goods and Services Sold": "20.2",
"Other Expenses": "-40.9",
"Research and Development": "6.02",
"Other Revenues": "46.9",
"Revenues": "46.9",
"Assets, Noncurrent": "-2.03",
"Goodwill": "-1.61",
"Property, Plant and Equipment, Net": "3.51",
"Comprehensive Net Income": "32.5",
"Other Net Income": "1.96",
"Other Compr. Net Income": "-1.92",
"Economic Capital Ratio": "75.9"
},
"2016": {
"Liabilities, Noncurrent": "24.1",
"Liabilities": "57.0",
"Assets": "3.96",
"Stockholders Equity": "57.4",
"ECR before LimitedLiability": "74.0",
"Other Liabilities": "13.3",
"Liabilities, Current": "29.1",
"Property, Plant and Equipment, Net": "4.95",
"Goodwill": "2.67",
"Assets, Noncurrent": "-2.08",
"Research and Development": "2.86",
"Expenses": "-6.90",
"Revenues": "24.6",
"Net Income": "20.7",
"Cost of Goods and Services Sold": "14.7",
"Selling, General and Administrative Expense": "-7.14",
"Other Expenses": "-18.2",
"Other Revenues": "24.6",
"Other Net Income": "2.78",
"Comprehensive Net Income": "19.0",
"Economic Capital Ratio": "64.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000060977_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "130,820",
"Assets, Noncurrent": "2,032",
"Cost of Goods and Services Sold": "0",
"Goodwill": "22,596",
"Liabilities, Current": "44,799",
"Liabilities, Noncurrent": "0",
"Other Assets": "798",
"Other Compr. Net Income": "-8,288",
"Other Expenses": "323,317",
"Other Liabilities": "0",
"Other Net Income": "6,445",
"Other Revenues": "383,588",
"Property, Plant and Equipment, Net": "78,939",
"Research and Development": "0",
"Selling, General and Administrative Expense": "52,937"
},
"output_variables": {
"Liabilities": "44,799",
"Assets": "235,185",
"Expenses": "376,254",
"Revenues": "383,588",
"Stockholders Equity": "190,386",
"Net Income": "13,779",
"Comprehensive Net Income": "5,491",
"BaseVar": "527,280",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "167%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "151,801",
"Assets, Noncurrent": "1,280",
"Cost of Goods and Services Sold": "0",
"Goodwill": "22,107",
"Liabilities, Current": "46,350",
"Liabilities, Noncurrent": "0",
"Other Assets": "474",
"Other Compr. Net Income": "-1,748",
"Other Expenses": "305,658",
"Other Liabilities": "0",
"Other Net Income": "779",
"Other Revenues": "378,924",
"Property, Plant and Equipment, Net": "76,254",
"Research and Development": "0",
"Selling, General and Administrative Expense": "57,239"
},
"output_variables": {
"Liabilities": "46,350",
"Assets": "251,916",
"Expenses": "362,897",
"Revenues": "378,924",
"Stockholders Equity": "205,566",
"Net Income": "16,806",
"Comprehensive Net Income": "15,058",
"BaseVar": "521,307",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "172%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "172,261",
"Assets, Noncurrent": "888",
"Cost of Goods and Services Sold": "0",
"Goodwill": "22,099",
"Liabilities, Current": "48,684",
"Liabilities, Noncurrent": "0",
"Other Assets": "574",
"Other Compr. Net Income": "9,522",
"Other Expenses": "322,235",
"Other Liabilities": "0",
"Other Net Income": "-67",
"Other Revenues": "397,969",
"Property, Plant and Equipment, Net": "78,863",
"Research and Development": "0",
"Selling, General and Administrative Expense": "56,512"
},
"output_variables": {
"Liabilities": "48,684",
"Assets": "274,685",
"Expenses": "378,747",
"Revenues": "397,969",
"Stockholders Equity": "226,001",
"Net Income": "19,155",
"Comprehensive Net Income": "28,677",
"BaseVar": "554,837",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "179%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "213,306",
"Assets, Noncurrent": "1,915",
"Cost of Goods and Services Sold": "0",
"Goodwill": "29,784",
"Liabilities, Current": "73,077",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,408",
"Other Compr. Net Income": "-15,317",
"Other Expenses": "433,753",
"Other Liabilities": "0",
"Other Net Income": "701",
"Other Revenues": "535,829",
"Property, Plant and Equipment, Net": "115,357",
"Research and Development": "0",
"Selling, General and Administrative Expense": "80,930"
},
"output_variables": {
"Liabilities": "73,077",
"Assets": "361,770",
"Expenses": "514,683",
"Revenues": "535,829",
"Stockholders Equity": "288,693",
"Net Income": "21,847",
"Comprehensive Net Income": "6,530",
"BaseVar": "750,688",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "164%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "219,303",
"Assets, Noncurrent": "2,150",
"Cost of Goods and Services Sold": "0",
"Goodwill": "22,240",
"Liabilities, Current": "61,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "134",
"Other Compr. Net Income": "-10,424",
"Other Expenses": "427,527",
"Other Liabilities": "0",
"Other Net Income": "19,301",
"Other Revenues": "524,505",
"Property, Plant and Equipment, Net": "114,433",
"Research and Development": "0",
"Selling, General and Administrative Expense": "70,020"
},
"output_variables": {
"Liabilities": "61,000",
"Assets": "358,260",
"Expenses": "497,547",
"Revenues": "524,505",
"Stockholders Equity": "297,260",
"Net Income": "46,259",
"Comprehensive Net Income": "35,835",
"BaseVar": "735,518",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "180%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "255,606",
"Assets, Noncurrent": "5,575",
"Cost of Goods and Services Sold": "0",
"Goodwill": "105,053",
"Liabilities, Current": "90,444",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-13,365",
"Other Expenses": "447,199",
"Other Liabilities": "0",
"Other Net Income": "1,284",
"Other Revenues": "566,852",
"Property, Plant and Equipment, Net": "160,795",
"Research and Development": "0",
"Selling, General and Administrative Expense": "83,750"
},
"output_variables": {
"Liabilities": "90,444",
"Assets": "527,029",
"Expenses": "530,949",
"Revenues": "566,852",
"Stockholders Equity": "436,585",
"Net Income": "37,187",
"Comprehensive Net Income": "23,822",
"BaseVar": "864,962",
"ECR before LimitedLiability": "145%",
"Economic Capital Ratio": "173%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 1.7290779484913823,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000060977.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000060977.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000060977.svg"
},
{
"company_id": "0000350846",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000350846.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000350846.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000350846.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000350846_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000350846_main_keyfigs.svg",
"name": "Supreme Industries INC",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000350846.svg",
"report_text": "The relative strengths and weaknesses of Supreme Industries INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Supreme Industries INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 91% points.The greatest weakness of Supreme Industries INC is the variable Other Expenses, reducing the Economic Capital Ratio by 78% points.
The company's Economic Capital Ratio, given in the ranking table, is 171%, being 62% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000350846_2017_Supreme_Industries_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "18.5",
"Liabilities": "59.7",
"ECR before LimitedLiability": "60.6",
"Other Liabilities": "26.4",
"Liabilities, Current": "36.6",
"Assets": "-26.9",
"Goodwill": "-10.8",
"Assets, Current": "-12.2",
"Assets, Noncurrent": "-3.80",
"Other Assets": "-10.2",
"Selling, General and Administrative Expense": "-7.76",
"Expenses": "-39.6",
"Net Income": "59.3",
"Research and Development": "8.43",
"Cost of Goods and Services Sold": "30.7",
"Other Expenses": "-67.3",
"Other Revenues": "69.4",
"Revenues": "69.4",
"Comprehensive Net Income": "59.3",
"Other Compr. Net Income": "-2.99",
"Economic Capital Ratio": "20.5"
},
"2012": {
"Other Liabilities": "15.0",
"Liabilities": "66.8",
"Stockholders Equity": "-16.9",
"ECR before LimitedLiability": "44.3",
"Liabilities, Current": "44.1",
"Liabilities, Noncurrent": "14.6",
"Goodwill": "-8.32",
"Assets": "-20.3",
"Other Assets": "-4.52",
"Assets, Noncurrent": "-3.72",
"Assets, Current": "-11.7",
"Cost of Goods and Services Sold": "26.7",
"Expenses": "-51.7",
"Revenues": "85.7",
"Net Income": "37.2",
"Other Expenses": "-80.9",
"Research and Development": "7.86",
"Selling, General and Administrative Expense": "-9.47",
"Other Revenues": "85.7",
"Comprehensive Net Income": "37.8",
"Economic Capital Ratio": "34.4"
},
"2013": {
"Liabilities, Current": "48.7",
"Liabilities": "73.3",
"ECR before LimitedLiability": "47.9",
"Liabilities, Noncurrent": "20.2",
"Other Liabilities": "12.0",
"Property, Plant and Equipment, Net": "3.49",
"Assets": "-18.8",
"Other Assets": "-4.54",
"Assets, Current": "-8.95",
"Goodwill": "-8.08",
"Assets, Noncurrent": "-5.17",
"Cost of Goods and Services Sold": "24.6",
"Expenses": "-52.0",
"Net Income": "35.8",
"Other Expenses": "-75.7",
"Selling, General and Administrative Expense": "-9.95",
"Research and Development": "6.39",
"Other Revenues": "82.0",
"Revenues": "82.0",
"Comprehensive Net Income": "32.2",
"Economic Capital Ratio": "37.9"
},
"2014": {
"Other Liabilities": "11.9",
"Liabilities": "65.7",
"Stockholders Equity": "3.66",
"ECR before LimitedLiability": "56.9",
"Liabilities, Noncurrent": "19.8",
"Liabilities, Current": "42.0",
"Goodwill": "-6.62",
"Assets": "-13.3",
"Property, Plant and Equipment, Net": "6.63",
"Assets, Current": "-7.86",
"Assets, Noncurrent": "-3.43",
"Research and Development": "7.66",
"Expenses": "-42.8",
"Revenues": "82.4",
"Net Income": "32.3",
"Selling, General and Administrative Expense": "-10.2",
"Other Expenses": "-64.3",
"Cost of Goods and Services Sold": "20.5",
"Other Revenues": "82.4",
"Comprehensive Net Income": "33.6",
"Economic Capital Ratio": "47.5"
},
"2015": {
"Liabilities, Current": "44.2",
"Liabilities": "82.8",
"Assets": "-11.6",
"Stockholders Equity": "23.7",
"ECR before LimitedLiability": "85.9",
"Other Liabilities": "11.5",
"Liabilities, Noncurrent": "39.7",
"Assets, Current": "-4.99",
"Goodwill": "-5.72",
"Property, Plant and Equipment, Net": "4.55",
"Selling, General and Administrative Expense": "-6.95",
"Expenses": "-46.8",
"Revenues": "97.4",
"Net Income": "36.2",
"Cost of Goods and Services Sold": "25.5",
"Other Expenses": "-79.1",
"Research and Development": "7.42",
"Other Revenues": "97.4",
"Comprehensive Net Income": "38.2",
"Other Net Income": "-5.48",
"Economic Capital Ratio": "57.5"
},
"2016": {
"Liabilities, Noncurrent": "35.8",
"Liabilities": "88.1",
"Assets": "-10.1",
"Stockholders Equity": "23.0",
"ECR before LimitedLiability": "71.9",
"Other Liabilities": "17.8",
"Liabilities, Current": "51.0",
"Assets, Current": "-3.07",
"Goodwill": "-4.75",
"Assets, Noncurrent": "-3.82",
"Research and Development": "4.55",
"Expenses": "-58.4",
"Revenues": "91.3",
"Net Income": "35.5",
"Cost of Goods and Services Sold": "23.4",
"Selling, General and Administrative Expense": "-13.5",
"Other Expenses": "-77.7",
"Other Revenues": "91.3",
"Other Net Income": "3.97",
"Comprehensive Net Income": "37.4",
"Economic Capital Ratio": "62.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000350846_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "69,483",
"Assets, Noncurrent": "1,684",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "33,684",
"Liabilities, Noncurrent": "15,702",
"Other Assets": "0",
"Other Compr. Net Income": "-870",
"Other Expenses": "272,441",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "301,658",
"Property, Plant and Equipment, Net": "33,530",
"Research and Development": "0",
"Selling, General and Administrative Expense": "27,654"
},
"output_variables": {
"Liabilities": "49,386",
"Assets": "104,697",
"Expenses": "300,095",
"Revenues": "301,658",
"Stockholders Equity": "55,310",
"Net Income": "1,564",
"Comprehensive Net Income": "694",
"BaseVar": "378,353",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "123%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "61,007",
"Assets, Noncurrent": "1,143",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "22,363",
"Liabilities, Noncurrent": "14,089",
"Other Assets": "0",
"Other Compr. Net Income": "1.9",
"Other Expenses": "243,305",
"Other Liabilities": "1,473",
"Other Net Income": "0",
"Other Revenues": "287,357",
"Property, Plant and Equipment, Net": "42,938",
"Research and Development": "0",
"Selling, General and Administrative Expense": "32,219"
},
"output_variables": {
"Liabilities": "37,925",
"Assets": "105,088",
"Expenses": "275,524",
"Revenues": "287,357",
"Stockholders Equity": "67,163",
"Net Income": "11,833",
"Comprehensive Net Income": "11,835",
"BaseVar": "352,948",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "148%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "65,923",
"Assets, Noncurrent": "1,220",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "28,343",
"Liabilities, Noncurrent": "9,029",
"Other Assets": "0",
"Other Compr. Net Income": "-52",
"Other Expenses": "242,606",
"Other Liabilities": "2,078",
"Other Net Income": "0",
"Other Revenues": "283,199",
"Property, Plant and Equipment, Net": "46,388",
"Research and Development": "0",
"Selling, General and Administrative Expense": "34,167"
},
"output_variables": {
"Liabilities": "39,451",
"Assets": "113,531",
"Expenses": "276,773",
"Revenues": "283,199",
"Stockholders Equity": "74,080",
"Net Income": "6,426",
"Comprehensive Net Income": "6,374",
"BaseVar": "356,503",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "145%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "63,101",
"Assets, Noncurrent": "915",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "18,653",
"Liabilities, Noncurrent": "8,371",
"Other Assets": "0",
"Other Compr. Net Income": "-1,590",
"Other Expenses": "196,989",
"Other Liabilities": "2,886",
"Other Net Income": "0",
"Other Revenues": "236,803",
"Property, Plant and Equipment, Net": "46,926",
"Research and Development": "0",
"Selling, General and Administrative Expense": "31,344"
},
"output_variables": {
"Liabilities": "29,909",
"Assets": "110,942",
"Expenses": "228,333",
"Revenues": "236,803",
"Stockholders Equity": "81,032",
"Net Income": "8,470",
"Comprehensive Net Income": "6,880",
"BaseVar": "303,788",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "157%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "74,934",
"Assets, Noncurrent": "610",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "23,336",
"Liabilities, Noncurrent": "7,708",
"Other Assets": "0",
"Other Compr. Net Income": "-118",
"Other Expenses": "230,611",
"Other Liabilities": "2,097",
"Other Net Income": "0",
"Other Revenues": "278,793",
"Property, Plant and Equipment, Net": "46,186",
"Research and Development": "0",
"Selling, General and Administrative Expense": "35,307"
},
"output_variables": {
"Liabilities": "33,141",
"Assets": "121,730",
"Expenses": "265,918",
"Revenues": "278,793",
"Stockholders Equity": "88,588",
"Net Income": "12,875",
"Comprehensive Net Income": "12,757",
"BaseVar": "349,850",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "161%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "88,221",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "30,056",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "89",
"Other Expenses": "241,726",
"Other Liabilities": "2,182",
"Other Net Income": "0",
"Other Revenues": "299,306",
"Property, Plant and Equipment, Net": "45,748",
"Research and Development": "0",
"Selling, General and Administrative Expense": "38,543"
},
"output_variables": {
"Liabilities": "32,238",
"Assets": "133,969",
"Expenses": "280,269",
"Revenues": "299,306",
"Stockholders Equity": "101,731",
"Net Income": "19,037",
"Comprehensive Net Income": "19,127",
"BaseVar": "372,936",
"ECR before LimitedLiability": "142%",
"Economic Capital Ratio": "171%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 1.7078264889618666,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000350846.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000350846.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000350846.svg"
},
{
"company_id": "0000763744",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000763744.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000763744.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000763744.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000763744_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000763744_main_keyfigs.svg",
"name": "LCI Industries",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000763744.svg",
"report_text": "The relative strengths and weaknesses of LCI Industries 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 LCI Industries compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 81% points.The greatest weakness of LCI Industries is the variable Other Expenses, reducing the Economic Capital Ratio by 59% points.
The company's Economic Capital Ratio, given in the ranking table, is 162%, being 54% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000763744_2017_LCI_Industries.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "24.0",
"Liabilities": "77.9",
"Stockholders Equity": "44.6",
"ECR before LimitedLiability": "108",
"Other Liabilities": "24.9",
"Liabilities, Current": "43.5",
"Property, Plant and Equipment, Net": "2.15",
"Assets": "-4.61",
"Goodwill": "4.54",
"Assets, Current": "-5.98",
"Other Assets": "-2.69",
"Selling, General and Administrative Expense": "-15.3",
"Expenses": "-19.6",
"Revenues": "74.7",
"Net Income": "50.9",
"Research and Development": "6.56",
"Cost of Goods and Services Sold": "22.1",
"Other Expenses": "-35.3",
"Other Revenues": "74.7",
"Comprehensive Net Income": "49.0",
"Economic Capital Ratio": "67.7"
},
"2012": {
"Other Liabilities": "17.7",
"Liabilities": "75.4",
"Assets": "-12.4",
"Stockholders Equity": "3.59",
"ECR before LimitedLiability": "62.5",
"Liabilities, Current": "45.1",
"Liabilities, Noncurrent": "24.9",
"Other Assets": "-1.95",
"Assets, Noncurrent": "-2.31",
"Assets, Current": "-10.1",
"Cost of Goods and Services Sold": "25.3",
"Expenses": "-51.3",
"Revenues": "92.1",
"Net Income": "34.6",
"Other Expenses": "-78.7",
"Research and Development": "7.69",
"Selling, General and Administrative Expense": "-11.7",
"Other Revenues": "92.1",
"Other Net Income": "-1.33",
"Comprehensive Net Income": "35.2",
"Economic Capital Ratio": "52.6"
},
"2013": {
"Liabilities, Current": "42.4",
"Liabilities": "70.1",
"Assets": "-12.7",
"Stockholders Equity": "12.3",
"ECR before LimitedLiability": "59.3",
"Liabilities, Noncurrent": "22.8",
"Other Liabilities": "14.0",
"Other Assets": "-2.56",
"Assets, Current": "-7.63",
"Assets, Noncurrent": "-3.65",
"Cost of Goods and Services Sold": "22.2",
"Expenses": "-41.1",
"Revenues": "85.9",
"Net Income": "38.4",
"Other Expenses": "-60.5",
"Selling, General and Administrative Expense": "-11.5",
"Research and Development": "5.89",
"Other Revenues": "85.9",
"Comprehensive Net Income": "35.2",
"Other Compr. Net Income": "-2.89",
"Economic Capital Ratio": "49.3"
},
"2014": {
"Other Liabilities": "16.1",
"Liabilities": "66.4",
"Assets": "-12.4",
"Stockholders Equity": "2.45",
"ECR before LimitedLiability": "61.6",
"Liabilities, Noncurrent": "20.3",
"Liabilities, Current": "39.6",
"Goodwill": "3.53",
"Assets, Current": "-11.4",
"Assets, Noncurrent": "-2.60",
"Research and Development": "7.74",
"Expenses": "-42.6",
"Revenues": "85.8",
"Net Income": "36.4",
"Selling, General and Administrative Expense": "-10.8",
"Other Expenses": "-64.1",
"Cost of Goods and Services Sold": "20.7",
"Other Revenues": "85.8",
"Comprehensive Net Income": "39.3",
"Other Compr. Net Income": "2.73",
"Economic Capital Ratio": "52.3"
},
"2015": {
"Liabilities, Current": "46.3",
"Liabilities": "78.0",
"Assets": "-11.7",
"Stockholders Equity": "21.5",
"ECR before LimitedLiability": "83.5",
"Other Liabilities": "13.5",
"Liabilities, Noncurrent": "29.3",
"Assets, Noncurrent": "-3.84",
"Assets, Current": "-9.65",
"Goodwill": "4.29",
"Selling, General and Administrative Expense": "-7.95",
"Expenses": "-41.5",
"Revenues": "93.9",
"Net Income": "36.9",
"Cost of Goods and Services Sold": "24.8",
"Other Expenses": "-70.4",
"Research and Development": "7.18",
"Other Revenues": "93.9",
"Comprehensive Net Income": "38.9",
"Other Net Income": "-5.61",
"Economic Capital Ratio": "55.1"
},
"2016": {
"Liabilities, Noncurrent": "18.0",
"Liabilities": "75.1",
"Assets": "-11.0",
"Stockholders Equity": "17.4",
"ECR before LimitedLiability": "63.5",
"Other Liabilities": "18.0",
"Liabilities, Current": "49.8",
"Assets, Current": "-7.82",
"Goodwill": "2.50",
"Assets, Noncurrent": "-3.89",
"Research and Development": "4.14",
"Expenses": "-44.2",
"Revenues": "80.9",
"Net Income": "35.8",
"Cost of Goods and Services Sold": "21.6",
"Selling, General and Administrative Expense": "-13.3",
"Other Expenses": "-59.5",
"Other Revenues": "80.9",
"Other Net Income": "3.39",
"Comprehensive Net Income": "37.3",
"Economic Capital Ratio": "53.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000763744_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "137,568",
"Assets, Noncurrent": "4,411",
"Cost of Goods and Services Sold": "0",
"Goodwill": "99,558",
"Liabilities, Current": "51,911",
"Liabilities, Noncurrent": "21,876",
"Other Assets": "14,496",
"Other Compr. Net Income": "0",
"Other Expenses": "559,642",
"Other Liabilities": "0",
"Other Net Income": "-213",
"Other Revenues": "681,166",
"Property, Plant and Equipment, Net": "95,050",
"Research and Development": "0",
"Selling, General and Administrative Expense": "91,252"
},
"output_variables": {
"Liabilities": "73,787",
"Assets": "351,083",
"Expenses": "650,894",
"Revenues": "681,166",
"Stockholders Equity": "277,296",
"Net Income": "30,059",
"Comprehensive Net Income": "30,059",
"BaseVar": "878,572",
"ECR before LimitedLiability": "141%",
"Economic Capital Ratio": "170%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "154,023",
"Assets, Noncurrent": "6,521",
"Cost of Goods and Services Sold": "0",
"Goodwill": "90,395",
"Liabilities, Current": "69,780",
"Liabilities, Noncurrent": "19,843",
"Other Assets": "14,993",
"Other Compr. Net Income": "0",
"Other Expenses": "754,382",
"Other Liabilities": "0",
"Other Net Income": "-330",
"Other Revenues": "901,123",
"Property, Plant and Equipment, Net": "107,936",
"Research and Development": "0",
"Selling, General and Administrative Expense": "109,071"
},
"output_variables": {
"Liabilities": "89,623",
"Assets": "373,868",
"Expenses": "863,453",
"Revenues": "901,123",
"Stockholders Equity": "284,245",
"Net Income": "37,340",
"Comprehensive Net Income": "37,340",
"BaseVar": "1,114,198",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "166%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "225,530",
"Assets, Noncurrent": "8,499",
"Cost of Goods and Services Sold": "0",
"Goodwill": "80,937",
"Liabilities, Current": "118,191",
"Liabilities, Noncurrent": "21,380",
"Other Assets": "12,236",
"Other Compr. Net Income": "0",
"Other Expenses": "832,171",
"Other Liabilities": "0",
"Other Net Income": "-351",
"Other Revenues": "1,015,576",
"Property, Plant and Equipment, Net": "125,982",
"Research and Development": "0",
"Selling, General and Administrative Expense": "132,935"
},
"output_variables": {
"Liabilities": "139,571",
"Assets": "453,184",
"Expenses": "965,106",
"Revenues": "1,015,576",
"Stockholders Equity": "313,613",
"Net Income": "50,119",
"Comprehensive Net Income": "50,119",
"BaseVar": "1,286,894",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "156%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "207,636",
"Assets, Noncurrent": "14,193",
"Cost of Goods and Services Sold": "0",
"Goodwill": "163,480",
"Liabilities, Current": "107,185",
"Liabilities, Noncurrent": "41,758",
"Other Assets": "11,744",
"Other Compr. Net Income": "0",
"Other Expenses": "968,650",
"Other Liabilities": "0",
"Other Net Income": "-2,384",
"Other Revenues": "1,190,782",
"Property, Plant and Equipment, Net": "146,788",
"Research and Development": "0",
"Selling, General and Administrative Expense": "157,482"
},
"output_variables": {
"Liabilities": "148,943",
"Assets": "543,841",
"Expenses": "1,126,132",
"Revenues": "1,190,782",
"Stockholders Equity": "394,898",
"Net Income": "62,266",
"Comprehensive Net Income": "62,266",
"BaseVar": "1,506,041",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "162%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "268,442",
"Assets, Noncurrent": "12,575",
"Cost of Goods and Services Sold": "0",
"Goodwill": "184,554",
"Liabilities, Current": "98,862",
"Liabilities, Noncurrent": "85,509",
"Other Assets": "6,775",
"Other Compr. Net Income": "0",
"Other Expenses": "1,140,804",
"Other Liabilities": "0",
"Other Net Income": "-1,885",
"Other Revenues": "1,403,066",
"Property, Plant and Equipment, Net": "150,600",
"Research and Development": "0",
"Selling, General and Administrative Expense": "186,032"
},
"output_variables": {
"Liabilities": "184,371",
"Assets": "622,946",
"Expenses": "1,326,836",
"Revenues": "1,403,066",
"Stockholders Equity": "438,575",
"Net Income": "74,345",
"Comprehensive Net Income": "74,345",
"BaseVar": "1,769,552",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "159%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "367,394",
"Assets, Noncurrent": "12,632",
"Cost of Goods and Services Sold": "0",
"Goodwill": "202,141",
"Liabilities, Current": "149,351",
"Liabilities, Noncurrent": "87,284",
"Other Assets": "31,989",
"Other Compr. Net Income": "-1,798",
"Other Expenses": "1,319,496",
"Other Liabilities": "0",
"Other Net Income": "-1,678",
"Other Revenues": "1,678,898",
"Property, Plant and Equipment, Net": "172,748",
"Research and Development": "0",
"Selling, General and Administrative Expense": "228,053"
},
"output_variables": {
"Liabilities": "236,635",
"Assets": "786,904",
"Expenses": "1,547,549",
"Revenues": "1,678,898",
"Stockholders Equity": "550,269",
"Net Income": "129,671",
"Comprehensive Net Income": "127,873",
"BaseVar": "2,126,731",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "162%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 1.6241684067653486,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000763744.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000763744.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000763744.svg"
},
{
"company_id": "0000793952",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000793952.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000793952.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000793952.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000793952_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000793952_main_keyfigs.svg",
"name": "Harley Davidson INC",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000793952.svg",
"report_text": "The relative strengths and weaknesses of Harley Davidson 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 Harley Davidson INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 50% points.The greatest weakness of Harley Davidson INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 5.6% points.
The company's Economic Capital Ratio, given in the ranking table, is 155%, being 47% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000793952_2017_Harley_Davidson_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Other Liabilities": "0",
"Liabilities": "-6.11",
"Stockholders Equity": "6.10",
"ECR before LimitedLiability": "-2.59",
"Liabilities, Current": "-6.11",
"Liabilities, Noncurrent": "0",
"Property, Plant and Equipment, Net": "-2.86",
"Assets": "4.14",
"Assets, Noncurrent": "-1.31",
"Goodwill": "-3.28",
"Other Assets": "8.74",
"Assets, Current": "4.67",
"Selling, General and Administrative Expense": "-5.66",
"Expenses": "7.66",
"Net Income": "-0.641",
"Other Expenses": "13.3",
"Research and Development": "0",
"Cost of Goods and Services Sold": "0",
"Other Revenues": "-7.61",
"Revenues": "-7.61",
"Other Compr. Net Income": "0.686",
"Comprehensive Net Income": "0.0456",
"Other Net Income": "-0.723",
"Economic Capital Ratio": "-2.60"
},
"2010": {
"Liabilities, Noncurrent": "8.96",
"Liabilities": "7.08",
"Assets": "18.9",
"Stockholders Equity": "44.4",
"ECR before LimitedLiability": "24.9",
"Liabilities, Current": "-10.5",
"Other Liabilities": "7.51",
"Assets, Current": "4.86",
"Goodwill": "-3.45",
"Other Assets": "20.9",
"Other Expenses": "17.8",
"Expenses": "18.1",
"Revenues": "-19.6",
"Net Income": "-2.77",
"Cost of Goods and Services Sold": "5.87",
"Research and Development": "1.28",
"Selling, General and Administrative Expense": "-6.89",
"Other Revenues": "-19.6",
"Comprehensive Net Income": "-2.77",
"Other Net Income": "-1.86",
"Economic Capital Ratio": "26.8"
},
"2011": {
"Liabilities, Noncurrent": "14.6",
"Liabilities": "14.1",
"Stockholders Equity": "59.0",
"ECR before LimitedLiability": "93.1",
"Other Liabilities": "10.9",
"Liabilities, Current": "-12.9",
"Assets": "27.5",
"Goodwill": "-2.41",
"Assets, Current": "7.91",
"Assets, Noncurrent": "-0.767",
"Other Assets": "20.5",
"Selling, General and Administrative Expense": "-5.27",
"Expenses": "30.4",
"Revenues": "-5.58",
"Net Income": "24.3",
"Research and Development": "2.83",
"Cost of Goods and Services Sold": "9.66",
"Other Expenses": "22.8",
"Other Revenues": "-5.58",
"Comprehensive Net Income": "23.5",
"Economic Capital Ratio": "53.1"
},
"2012": {
"Other Liabilities": "8.32",
"Liabilities": "27.5",
"Stockholders Equity": "62.8",
"ECR before LimitedLiability": "73.3",
"Liabilities, Current": "6.31",
"Liabilities, Noncurrent": "15.5",
"Goodwill": "-1.85",
"Assets": "15.0",
"Other Assets": "16.3",
"Property, Plant and Equipment, Net": "-0.865",
"Assets, Current": "3.39",
"Cost of Goods and Services Sold": "10.8",
"Expenses": "21.5",
"Revenues": "-3.36",
"Net Income": "17.9",
"Other Expenses": "13.5",
"Research and Development": "3.29",
"Selling, General and Administrative Expense": "-5.91",
"Other Revenues": "-3.36",
"Comprehensive Net Income": "18.1",
"Economic Capital Ratio": "63.4"
},
"2013": {
"Liabilities, Current": "-2.24",
"Liabilities": "18.3",
"Assets": "17.5",
"Stockholders Equity": "51.0",
"ECR before LimitedLiability": "65.7",
"Liabilities, Noncurrent": "14.2",
"Other Liabilities": "6.76",
"Assets, Current": "3.80",
"Goodwill": "-2.53",
"Assets, Noncurrent": "19.9",
"Cost of Goods and Services Sold": "9.93",
"Expenses": "21.8",
"Revenues": "-2.80",
"Net Income": "19.9",
"Other Expenses": "13.5",
"Selling, General and Administrative Expense": "-4.36",
"Research and Development": "2.67",
"Other Revenues": "-2.80",
"Comprehensive Net Income": "21.7",
"Other Compr. Net Income": "1.75",
"Economic Capital Ratio": "55.7"
},
"2014": {
"Other Liabilities": "7.66",
"Liabilities": "16.8",
"Stockholders Equity": "45.7",
"ECR before LimitedLiability": "60.8",
"Liabilities, Noncurrent": "14.9",
"Liabilities, Current": "-6.02",
"Goodwill": "-2.95",
"Assets": "15.5",
"Property, Plant and Equipment, Net": "-1.01",
"Other Assets": "-1.12",
"Assets, Current": "1.58",
"Assets, Noncurrent": "23.4",
"Research and Development": "3.55",
"Expenses": "20.4",
"Net Income": "20.4",
"Selling, General and Administrative Expense": "-3.98",
"Other Expenses": "11.3",
"Cost of Goods and Services Sold": "9.45",
"Comprehensive Net Income": "19.6",
"Other Compr. Net Income": "-0.776",
"Economic Capital Ratio": "51.5"
},
"2015": {
"Liabilities, Current": "-10.2",
"Liabilities": "18.6",
"Assets": "21.7",
"Stockholders Equity": "55.3",
"ECR before LimitedLiability": "81.3",
"Other Liabilities": "5.96",
"Liabilities, Noncurrent": "21.5",
"Assets, Noncurrent": "25.2",
"Assets, Current": "2.93",
"Goodwill": "-2.65",
"Selling, General and Administrative Expense": "-2.92",
"Expenses": "22.4",
"Revenues": "-1.94",
"Net Income": "18.2",
"Cost of Goods and Services Sold": "10.6",
"Other Expenses": "11.5",
"Research and Development": "3.10",
"Other Revenues": "-1.94",
"Comprehensive Net Income": "17.9",
"Other Net Income": "-2.20",
"Economic Capital Ratio": "52.8"
},
"2016": {
"Liabilities, Noncurrent": "15.3",
"Liabilities": "18.1",
"Assets": "18.8",
"Stockholders Equity": "49.9",
"ECR before LimitedLiability": "56.4",
"Other Liabilities": "8.25",
"Liabilities, Current": "-5.59",
"Assets, Current": "2.07",
"Goodwill": "-2.83",
"Assets, Noncurrent": "24.6",
"Research and Development": "1.87",
"Expenses": "20.7",
"Revenues": "-2.92",
"Net Income": "19.4",
"Cost of Goods and Services Sold": "9.74",
"Selling, General and Administrative Expense": "-5.17",
"Other Expenses": "14.1",
"Other Revenues": "-2.92",
"Comprehensive Net Income": "16.9",
"Other Compr. Net Income": "-2.42",
"Economic Capital Ratio": "46.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000793952_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "4,341,949",
"Assets, Noncurrent": "76,711",
"Cost of Goods and Services Sold": "0",
"Goodwill": "31,400",
"Liabilities, Current": "2,268,224",
"Liabilities, Noncurrent": "0",
"Other Assets": "3,798,552",
"Other Compr. Net Income": "119,041",
"Other Expenses": "3,736,138",
"Other Liabilities": "0",
"Other Net Income": "-121,503",
"Other Revenues": "4,781,909",
"Property, Plant and Equipment, Net": "906,906",
"Research and Development": "0",
"Selling, General and Administrative Expense": "979,384"
},
"output_variables": {
"Liabilities": "2,268,224",
"Assets": "9,155,518",
"Expenses": "4,715,522",
"Revenues": "4,781,909",
"Stockholders Equity": "6,887,294",
"Net Income": "-55,116",
"Comprehensive Net Income": "63,925",
"BaseVar": "10,580,858",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "155%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "4,066,626",
"Assets, Noncurrent": "67,312",
"Cost of Goods and Services Sold": "0",
"Goodwill": "29,590",
"Liabilities, Current": "2,013,782",
"Liabilities, Noncurrent": "0",
"Other Assets": "4,452,100",
"Other Compr. Net Income": "0",
"Other Expenses": "3,499,491",
"Other Liabilities": "0",
"Other Net Income": "-192,929",
"Other Revenues": "4,859,336",
"Property, Plant and Equipment, Net": "815,112",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,020,371"
},
"output_variables": {
"Liabilities": "2,013,782",
"Assets": "9,430,740",
"Expenses": "4,519,862",
"Revenues": "4,859,336",
"Stockholders Equity": "7,416,958",
"Net Income": "146,545",
"Comprehensive Net Income": "146,545",
"BaseVar": "10,508,324",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "162%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "4,542,206",
"Assets, Noncurrent": "64,765",
"Cost of Goods and Services Sold": "0",
"Goodwill": "29,081",
"Liabilities, Current": "2,698,618",
"Liabilities, Noncurrent": "0",
"Other Assets": "4,228,653",
"Other Compr. Net Income": "0",
"Other Expenses": "3,710,655",
"Other Liabilities": "0",
"Other Net Income": "49,391",
"Other Revenues": "5,311,713",
"Property, Plant and Equipment, Net": "809,459",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,060,943"
},
"output_variables": {
"Liabilities": "2,698,618",
"Assets": "9,674,164",
"Expenses": "4,771,598",
"Revenues": "5,311,713",
"Stockholders Equity": "6,975,546",
"Net Income": "589,506",
"Comprehensive Net Income": "589,506",
"BaseVar": "11,252,742",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "156%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "4,050,936",
"Assets, Noncurrent": "64,191",
"Cost of Goods and Services Sold": "0",
"Goodwill": "29,530",
"Liabilities, Current": "1,503,082",
"Liabilities, Noncurrent": "0",
"Other Assets": "4,210,652",
"Other Compr. Net Income": "0",
"Other Expenses": "3,852,718",
"Other Liabilities": "0",
"Other Net Income": "7,369",
"Other Revenues": "5,580,506",
"Property, Plant and Equipment, Net": "815,464",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,111,232"
},
"output_variables": {
"Liabilities": "1,503,082",
"Assets": "9,170,773",
"Expenses": "4,963,950",
"Revenues": "5,580,506",
"Stockholders Equity": "7,667,691",
"Net Income": "623,925",
"Comprehensive Net Income": "623,925",
"BaseVar": "10,612,840",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "177%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,988,803",
"Assets, Noncurrent": "4,295,098",
"Cost of Goods and Services Sold": "0",
"Goodwill": "30,452",
"Liabilities, Current": "2,509,586",
"Liabilities, Noncurrent": "0",
"Other Assets": "248,210",
"Other Compr. Net Income": "275,002",
"Other Expenses": "4,044,854",
"Other Liabilities": "0",
"Other Net Income": "5,859",
"Other Revenues": "5,899,872",
"Property, Plant and Equipment, Net": "842,477",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,126,884"
},
"output_variables": {
"Liabilities": "2,509,586",
"Assets": "9,405,040",
"Expenses": "5,171,738",
"Revenues": "5,899,872",
"Stockholders Equity": "6,895,454",
"Net Income": "733,993",
"Comprehensive Net Income": "1,008,995",
"BaseVar": "11,633,548",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "162%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,948,095",
"Assets, Noncurrent": "4,591,338",
"Cost of Goods and Services Sold": "0",
"Goodwill": "27,752",
"Liabilities, Current": "2,389,286",
"Liabilities, Noncurrent": "0",
"Other Assets": "77,835",
"Other Compr. Net Income": "-182,267",
"Other Expenses": "4,230,894",
"Other Liabilities": "0",
"Other Net Income": "6,499",
"Other Revenues": "6,228,508",
"Property, Plant and Equipment, Net": "883,077",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,159,502"
},
"output_variables": {
"Liabilities": "2,389,286",
"Assets": "9,528,097",
"Expenses": "5,390,396",
"Revenues": "6,228,508",
"Stockholders Equity": "7,138,811",
"Net Income": "844,611",
"Comprehensive Net Income": "662,344",
"BaseVar": "11,862,526",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "161%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,983,154",
"Assets, Noncurrent": "4,911,799",
"Cost of Goods and Services Sold": "0",
"Goodwill": "54,182",
"Liabilities, Current": "2,752,578",
"Liabilities, Noncurrent": "0",
"Other Assets": "99,614",
"Other Compr. Net Income": "-100,262",
"Other Expenses": "4,029,685",
"Other Liabilities": "0",
"Other Net Income": "6,585",
"Other Revenues": "5,995,402",
"Property, Plant and Equipment, Net": "942,418",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,220,095"
},
"output_variables": {
"Liabilities": "2,752,578",
"Assets": "9,991,167",
"Expenses": "5,249,780",
"Revenues": "5,995,402",
"Stockholders Equity": "7,238,589",
"Net Income": "752,207",
"Comprehensive Net Income": "651,945",
"BaseVar": "12,047,887",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "157%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,853,852",
"Assets, Noncurrent": "4,833,675",
"Cost of Goods and Services Sold": "0",
"Goodwill": "53,391",
"Liabilities, Current": "2,862,562",
"Liabilities, Noncurrent": "0",
"Other Assets": "167,729",
"Other Compr. Net Income": "-306,948",
"Other Expenses": "3,730,083",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,996,458",
"Property, Plant and Equipment, Net": "981,593",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,217,439"
},
"output_variables": {
"Liabilities": "2,862,562",
"Assets": "9,890,240",
"Expenses": "4,947,522",
"Revenues": "5,996,458",
"Stockholders Equity": "7,027,678",
"Net Income": "1,048,936",
"Comprehensive Net Income": "741,988",
"BaseVar": "12,001,865",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "155%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 1.553167082876065,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000793952.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000793952.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000793952.svg"
},
{
"company_id": "0001419581",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001419581.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001419581.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001419581.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001419581_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001419581_main_keyfigs.svg",
"name": "Federal Mogul Holdings LLC",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001419581.svg",
"report_text": "The relative strengths and weaknesses of Federal Mogul 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 Federal Mogul Holdings LLC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 46% points.The greatest weakness of Federal Mogul Holdings LLC is the variable Other Expenses, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 153%, being 45% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001419581_2017_Federal_Mogul_Holdings_LLC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "21.1",
"Liabilities": "44.3",
"Stockholders Equity": "63.6",
"ECR before LimitedLiability": "98.1",
"Other Liabilities": "15.8",
"Liabilities, Current": "12.7",
"Property, Plant and Equipment, Net": "5.64",
"Assets": "11.7",
"Goodwill": "-3.25",
"Assets, Current": "2.67",
"Other Assets": "7.07",
"Selling, General and Administrative Expense": "-1.95",
"Expenses": "8.17",
"Revenues": "17.2",
"Net Income": "24.7",
"Research and Development": "4.14",
"Cost of Goods and Services Sold": "14.1",
"Other Expenses": "-8.22",
"Other Revenues": "17.2",
"Comprehensive Net Income": "23.6",
"Economic Capital Ratio": "58.1"
},
"2012": {
"Other Liabilities": "9.62",
"Liabilities": "33.1",
"Stockholders Equity": "43.4",
"ECR before LimitedLiability": "56.4",
"Liabilities, Current": "8.62",
"Liabilities, Noncurrent": "17.9",
"Goodwill": "-3.74",
"Assets": "7.72",
"Other Assets": "8.08",
"Property, Plant and Equipment, Net": "4.74",
"Assets, Noncurrent": "-1.03",
"Assets, Current": "0.556",
"Cost of Goods and Services Sold": "13.6",
"Expenses": "2.65",
"Revenues": "10.3",
"Net Income": "13.2",
"Other Expenses": "-14.9",
"Research and Development": "4.12",
"Other Revenues": "10.3",
"Comprehensive Net Income": "13.5",
"Economic Capital Ratio": "46.5"
},
"2013": {
"Liabilities, Current": "-12.8",
"Liabilities": "10.9",
"Stockholders Equity": "22.5",
"ECR before LimitedLiability": "33.7",
"Liabilities, Noncurrent": "15.4",
"Other Liabilities": "7.20",
"Property, Plant and Equipment, Net": "6.18",
"Assets": "8.80",
"Other Assets": "10.5",
"Assets, Current": "1.97",
"Goodwill": "-5.50",
"Assets, Noncurrent": "-2.76",
"Cost of Goods and Services Sold": "12.7",
"Expenses": "8.72",
"Revenues": "5.74",
"Net Income": "15.9",
"Other Expenses": "-7.56",
"Research and Development": "3.33",
"Other Revenues": "5.74",
"Comprehensive Net Income": "17.2",
"Economic Capital Ratio": "23.7"
},
"2014": {
"Other Liabilities": "9.58",
"Liabilities": "32.3",
"Stockholders Equity": "33.2",
"ECR before LimitedLiability": "42.0",
"Liabilities, Noncurrent": "18.8",
"Liabilities, Current": "5.92",
"Goodwill": "-5.75",
"Assets": "3.83",
"Property, Plant and Equipment, Net": "7.82",
"Other Assets": "9.55",
"Assets, Current": "-2.86",
"Assets, Noncurrent": "-2.08",
"Other Revenues": "14.6",
"Revenues": "14.6",
"Net Income": "13.0",
"Comprehensive Net Income": "6.70",
"Other Compr. Net Income": "-6.06",
"Cost of Goods and Services Sold": "13.2",
"Other Expenses": "-20.0",
"Research and Development": "4.90",
"Economic Capital Ratio": "32.6"
},
"2015": {
"Liabilities, Current": "7.65",
"Liabilities": "41.7",
"Stockholders Equity": "51.0",
"ECR before LimitedLiability": "74.3",
"Other Liabilities": "8.10",
"Liabilities, Noncurrent": "28.9",
"Assets, Noncurrent": "-2.35",
"Assets": "7.83",
"Goodwill": "-4.48",
"Other Assets": "8.90",
"Property, Plant and Equipment, Net": "8.95",
"Other Revenues": "17.4",
"Revenues": "17.4",
"Net Income": "13.3",
"Selling, General and Administrative Expense": "2.21",
"Comprehensive Net Income": "11.7",
"Cost of Goods and Services Sold": "15.2",
"Other Expenses": "-23.6",
"Research and Development": "4.40",
"Other Net Income": "-2.37",
"Economic Capital Ratio": "45.8"
},
"2016": {
"Liabilities, Noncurrent": "21.3",
"Liabilities": "44.1",
"Stockholders Equity": "45.6",
"ECR before LimitedLiability": "54.4",
"Other Liabilities": "11.5",
"Liabilities, Current": "15.8",
"Assets": "4.43",
"Property, Plant and Equipment, Net": "8.24",
"Goodwill": "-4.38",
"Other Assets": "6.92",
"Assets, Noncurrent": "-2.54",
"Research and Development": "2.68",
"Expenses": "-7.64",
"Revenues": "17.7",
"Net Income": "13.5",
"Cost of Goods and Services Sold": "14.0",
"Other Expenses": "-23.2",
"Other Revenues": "17.7",
"Other Net Income": "3.52",
"Comprehensive Net Income": "12.8",
"Economic Capital Ratio": "44.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001419581_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,299,000",
"Assets, Noncurrent": "98,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "1,430,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,777,000",
"Other Compr. Net Income": "0",
"Other Expenses": "6,326,000",
"Other Liabilities": "0",
"Other Net Income": "22,000",
"Other Revenues": "6,910,000",
"Property, Plant and Equipment, Net": "1,855,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "689,000"
},
"output_variables": {
"Liabilities": "1,430,000",
"Assets": "7,029,000",
"Expenses": "7,015,000",
"Revenues": "6,910,000",
"Stockholders Equity": "5,599,000",
"Net Income": "-83,000",
"Comprehensive Net Income": "-83,000",
"BaseVar": "11,203,000",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "161%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,140,000",
"Assets, Noncurrent": "149,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "1,489,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,667,000",
"Other Compr. Net Income": "0",
"Other Expenses": "5,985,000",
"Other Liabilities": "0",
"Other Net Income": "59,000",
"Other Revenues": "6,664,000",
"Property, Plant and Equipment, Net": "1,971,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "712,000"
},
"output_variables": {
"Liabilities": "1,489,000",
"Assets": "6,927,000",
"Expenses": "6,697,000",
"Revenues": "6,664,000",
"Stockholders Equity": "5,438,000",
"Net Income": "26,000",
"Comprehensive Net Income": "26,000",
"BaseVar": "10,918,000",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "160%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,377,000",
"Assets, Noncurrent": "141,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "3,138,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,626,000",
"Other Compr. Net Income": "216,000",
"Other Expenses": "6,016,000",
"Other Liabilities": "0",
"Other Net Income": "-2,000",
"Other Revenues": "6,786,000",
"Property, Plant and Equipment, Net": "2,038,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "719,000"
},
"output_variables": {
"Liabilities": "3,138,000",
"Assets": "7,182,000",
"Expenses": "6,735,000",
"Revenues": "6,786,000",
"Stockholders Equity": "4,044,000",
"Net Income": "49,000",
"Comprehensive Net Income": "265,000",
"BaseVar": "12,029,500",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "130%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,191,000",
"Assets, Noncurrent": "165,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "1,831,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,551,000",
"Other Compr. Net Income": "-523,000",
"Other Expenses": "6,715,000",
"Other Liabilities": "0",
"Other Net Income": "13,000",
"Other Revenues": "7,317,000",
"Property, Plant and Equipment, Net": "2,160,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "776,000"
},
"output_variables": {
"Liabilities": "1,831,000",
"Assets": "7,067,000",
"Expenses": "7,491,000",
"Revenues": "7,317,000",
"Stockholders Equity": "5,236,000",
"Net Income": "-161,000",
"Comprehensive Net Income": "-684,000",
"BaseVar": "12,121,000",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "142%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,098,000",
"Assets, Noncurrent": "184,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "1,820,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,603,000",
"Other Compr. Net Income": "-182,000",
"Other Expenses": "6,787,000",
"Other Liabilities": "0",
"Other Net Income": "58,000",
"Other Revenues": "7,419,000",
"Property, Plant and Equipment, Net": "2,353,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "794,000"
},
"output_variables": {
"Liabilities": "1,820,000",
"Assets": "7,238,000",
"Expenses": "7,581,000",
"Revenues": "7,419,000",
"Stockholders Equity": "5,418,000",
"Net Income": "-104,000",
"Comprehensive Net Income": "-286,000",
"BaseVar": "12,149,000",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "150%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,045,000",
"Assets, Noncurrent": "183,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "1,774,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,514,000",
"Other Compr. Net Income": "-122,000",
"Other Expenses": "6,609,000",
"Other Liabilities": "0",
"Other Net Income": "80,000",
"Other Revenues": "7,434,000",
"Property, Plant and Equipment, Net": "2,334,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "815,000"
},
"output_variables": {
"Liabilities": "1,774,000",
"Assets": "7,076,000",
"Expenses": "7,424,000",
"Revenues": "7,434,000",
"Stockholders Equity": "5,302,000",
"Net Income": "90,000",
"Comprehensive Net Income": "-32,000",
"BaseVar": "11,955,000",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "153%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 1.5331401527797468,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001419581.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001419581.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001419581.svg"
},
{
"company_id": "0000933034",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000933034.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000933034.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000933034.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000933034_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000933034_main_keyfigs.svg",
"name": "Strattec Security CORP",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000933034.svg",
"report_text": "The relative strengths and weaknesses of Strattec Security 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 Strattec Security CORP compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 65% points.The greatest weakness of Strattec Security CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 70% points.
The company's Economic Capital Ratio, given in the ranking table, is 151%, being 42% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000933034_2017_Strattec_Security_CORP.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "11.9",
"Liabilities": "39.7",
"Assets": "-10.3",
"Stockholders Equity": "7.86",
"ECR before LimitedLiability": "32.7",
"Liabilities, Current": "7.99",
"Liabilities, Noncurrent": "22.4",
"Goodwill": "-7.55",
"Assets, Noncurrent": "-3.52",
"Assets, Current": "-2.45",
"Cost of Goods and Services Sold": "19.7",
"Expenses": "-11.4",
"Revenues": "41.8",
"Net Income": "26.6",
"Other Expenses": "-51.1",
"Research and Development": "5.76",
"Selling, General and Administrative Expense": "15.2",
"Other Revenues": "41.8",
"Comprehensive Net Income": "15.5",
"Other Compr. Net Income": "-10.0",
"Economic Capital Ratio": "22.8"
},
"2013": {
"Liabilities, Current": "27.7",
"Liabilities": "57.6",
"Assets": "-6.89",
"Stockholders Equity": "21.8",
"ECR before LimitedLiability": "63.2",
"Liabilities, Noncurrent": "25.3",
"Other Liabilities": "12.3",
"Property, Plant and Equipment, Net": "1.66",
"Goodwill": "-4.98",
"Assets, Noncurrent": "-2.96",
"Cost of Goods and Services Sold": "18.8",
"Expenses": "-21.1",
"Revenues": "51.6",
"Net Income": "29.5",
"Other Expenses": "-66.6",
"Selling, General and Administrative Expense": "15.5",
"Research and Development": "5.05",
"Other Revenues": "51.6",
"Comprehensive Net Income": "34.1",
"Other Compr. Net Income": "4.37",
"Economic Capital Ratio": "53.2"
},
"2014": {
"Other Liabilities": "12.5",
"Liabilities": "44.5",
"Assets": "-7.36",
"Stockholders Equity": "12.0",
"ECR before LimitedLiability": "53.5",
"Liabilities, Noncurrent": "24.0",
"Liabilities, Current": "12.6",
"Goodwill": "-5.79",
"Property, Plant and Equipment, Net": "1.66",
"Assets, Current": "-1.32",
"Research and Development": "6.12",
"Expenses": "-18.4",
"Revenues": "48.6",
"Net Income": "28.6",
"Selling, General and Administrative Expense": "15.4",
"Other Expenses": "-60.5",
"Cost of Goods and Services Sold": "16.4",
"Other Revenues": "48.6",
"Comprehensive Net Income": "30.6",
"Other Compr. Net Income": "1.82",
"Economic Capital Ratio": "44.2"
},
"2016": {
"Liabilities, Noncurrent": "27.7",
"Liabilities": "65.1",
"Assets": "-8.14",
"Stockholders Equity": "30.4",
"ECR before LimitedLiability": "51.9",
"Other Liabilities": "15.1",
"Liabilities, Current": "30.4",
"Property, Plant and Equipment, Net": "6.61",
"Goodwill": "-6.00",
"Assets, Noncurrent": "-4.35",
"Research and Development": "3.59",
"Expenses": "-28.3",
"Revenues": "51.5",
"Net Income": "22.7",
"Cost of Goods and Services Sold": "19.0",
"Selling, General and Administrative Expense": "14.4",
"Other Expenses": "-70.1",
"Other Revenues": "51.5",
"Comprehensive Net Income": "17.2",
"Other Compr. Net Income": "-5.33",
"Economic Capital Ratio": "42.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000933034_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "101,291",
"Assets, Noncurrent": "536",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "56,973",
"Liabilities, Noncurrent": "0",
"Other Assets": "17,881",
"Other Compr. Net Income": "-17,467",
"Other Expenses": "266,561",
"Other Liabilities": "0",
"Other Net Income": "-420",
"Other Revenues": "279,234",
"Property, Plant and Equipment, Net": "46,330",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "56,973",
"Assets": "166,038",
"Expenses": "266,561",
"Revenues": "279,234",
"Stockholders Equity": "109,065",
"Net Income": "12,253",
"Comprehensive Net Income": "-5,214",
"BaseVar": "393,346",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "137%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "106,499",
"Assets, Noncurrent": "2,420",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "50,725",
"Liabilities, Noncurrent": "0",
"Other Assets": "9,166",
"Other Compr. Net Income": "11,407",
"Other Expenses": "284,647",
"Other Liabilities": "0",
"Other Net Income": "-2,019",
"Other Revenues": "298,179",
"Property, Plant and Equipment, Net": "51,415",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "50,725",
"Assets": "169,500",
"Expenses": "284,647",
"Revenues": "298,179",
"Stockholders Equity": "118,775",
"Net Income": "11,513",
"Comprehensive Net Income": "22,920",
"BaseVar": "408,238",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "160%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "135,639",
"Assets, Noncurrent": "11,639",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "65,263",
"Liabilities, Noncurrent": "0",
"Other Assets": "9,977",
"Other Compr. Net Income": "-702",
"Other Expenses": "330,614",
"Other Liabilities": "0",
"Other Net Income": "1,335",
"Other Revenues": "348,419",
"Property, Plant and Equipment, Net": "55,781",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "65,263",
"Assets": "213,036",
"Expenses": "330,614",
"Revenues": "348,419",
"Stockholders Equity": "147,773",
"Net Income": "19,140",
"Comprehensive Net Income": "18,438",
"BaseVar": "479,684",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "154%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "134,451",
"Assets, Noncurrent": "3,021",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "64,215",
"Liabilities, Noncurrent": "0",
"Other Assets": "19,555",
"Other Compr. Net Income": "-15,787",
"Other Expenses": "385,755",
"Other Liabilities": "0",
"Other Net Income": "-1,542",
"Other Revenues": "401,419",
"Property, Plant and Equipment, Net": "85,149",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "64,215",
"Assets": "242,176",
"Expenses": "385,755",
"Revenues": "401,419",
"Stockholders Equity": "177,961",
"Net Income": "14,122",
"Comprehensive Net Income": "-1,665",
"BaseVar": "555,447",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "151%"
}
}
},
"top_rated": true,
"trend": null,
"value": 1.5074359044962296,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000933034.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000933034.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000933034.svg"
},
{
"company_id": "0000775158",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000775158.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000775158.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000775158.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000775158_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000775158_main_keyfigs.svg",
"name": "Oshkosh CORP",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000775158.svg",
"report_text": "The relative strengths and weaknesses of Oshkosh 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 Oshkosh CORP compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 49% points.The greatest weakness of Oshkosh CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 150%, being 41% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000775158_2017_Oshkosh_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Noncurrent": "17.3",
"Liabilities": "29.9",
"Stockholders Equity": "-27.7",
"ECR before LimitedLiability": "13.1",
"Other Liabilities": "14.6",
"Assets, Current": "-9.21",
"Assets": "-15.3",
"Goodwill": "6.92",
"Property, Plant and Equipment, Net": "-6.48",
"Assets, Noncurrent": "-1.56",
"Other Assets": "-6.33",
"Other Expenses": "-48.1",
"Expenses": "-30.9",
"Revenues": "42.2",
"Net Income": "6.57",
"Cost of Goods and Services Sold": "12.5",
"Research and Development": "2.69",
"Other Revenues": "42.2",
"Comprehensive Net Income": "6.57",
"Other Net Income": "-3.04",
"Economic Capital Ratio": "15.1"
},
"2011": {
"Liabilities, Noncurrent": "24.5",
"Liabilities": "44.9",
"Stockholders Equity": "31.8",
"ECR before LimitedLiability": "81.8",
"Other Liabilities": "18.3",
"Liabilities, Current": "5.62",
"Property, Plant and Equipment, Net": "-4.16",
"Assets": "-1.89",
"Goodwill": "14.7",
"Assets, Current": "-2.20",
"Assets, Noncurrent": "-1.60",
"Other Assets": "-4.82",
"Expenses": "-2.19",
"Revenues": "44.8",
"Net Income": "40.7",
"Research and Development": "5.16",
"Cost of Goods and Services Sold": "17.9",
"Other Expenses": "-25.5",
"Other Revenues": "44.8",
"Comprehensive Net Income": "39.0",
"Economic Capital Ratio": "41.8"
},
"2012": {
"Other Liabilities": "11.8",
"Liabilities": "37.6",
"Stockholders Equity": "9.13",
"ECR before LimitedLiability": "40.3",
"Liabilities, Current": "6.38",
"Liabilities, Noncurrent": "22.0",
"Goodwill": "11.2",
"Assets": "-7.89",
"Other Assets": "-3.30",
"Property, Plant and Equipment, Net": "-6.89",
"Assets, Current": "-4.06",
"Cost of Goods and Services Sold": "18.5",
"Expenses": "-15.6",
"Revenues": "41.0",
"Net Income": "22.3",
"Other Expenses": "-42.8",
"Research and Development": "5.48",
"Selling, General and Administrative Expense": "2.80",
"Other Revenues": "41.0",
"Comprehensive Net Income": "22.7",
"Economic Capital Ratio": "30.4"
},
"2016": {
"Liabilities, Noncurrent": "23.9",
"Liabilities": "49.3",
"Stockholders Equity": "31.1",
"ECR before LimitedLiability": "50.9",
"Other Liabilities": "13.0",
"Liabilities, Current": "17.5",
"Assets": "-3.15",
"Property, Plant and Equipment, Net": "-3.52",
"Goodwill": "10.4",
"Other Assets": "-3.17",
"Assets, Noncurrent": "-3.53",
"Research and Development": "3.08",
"Expenses": "-17.8",
"Revenues": "35.1",
"Net Income": "19.0",
"Cost of Goods and Services Sold": "16.2",
"Other Expenses": "-36.3",
"Other Revenues": "35.1",
"Other Net Income": "2.76",
"Comprehensive Net Income": "19.6",
"Economic Capital Ratio": "41.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000775158_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "2,215,900",
"Assets, Noncurrent": "112,800",
"Cost of Goods and Services Sold": "0",
"Goodwill": "1,945,900",
"Liabilities, Current": "1,812,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "30,400",
"Other Compr. Net Income": "0",
"Other Expenses": "8,372,800",
"Other Liabilities": "0",
"Other Net Income": "-189,800",
"Other Revenues": "9,842,400",
"Property, Plant and Equipment, Net": "403,600",
"Research and Development": "0",
"Selling, General and Administrative Expense": "489,800"
},
"output_variables": {
"Liabilities": "1,812,000",
"Assets": "4,708,600",
"Expenses": "8,862,600",
"Revenues": "9,842,400",
"Stockholders Equity": "2,896,600",
"Net Income": "790,000",
"Comprehensive Net Income": "790,000",
"BaseVar": "12,707,700",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "150%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "2,454,600",
"Assets, Noncurrent": "71,600",
"Cost of Goods and Services Sold": "0",
"Goodwill": "1,880,200",
"Liabilities, Current": "1,691,800",
"Liabilities, Noncurrent": "0",
"Other Assets": "31,800",
"Other Compr. Net Income": "0",
"Other Expenses": "6,804,900",
"Other Liabilities": "0",
"Other Net Income": "6,800",
"Other Revenues": "7,584,700",
"Property, Plant and Equipment, Net": "388,700",
"Research and Development": "0",
"Selling, General and Administrative Expense": "513,200"
},
"output_variables": {
"Liabilities": "1,691,800",
"Assets": "4,826,900",
"Expenses": "7,318,100",
"Revenues": "7,584,700",
"Stockholders Equity": "3,135,100",
"Net Income": "273,400",
"Comprehensive Net Income": "273,400",
"BaseVar": "10,714,150",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "144%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "2,694,500",
"Assets, Noncurrent": "55,400",
"Cost of Goods and Services Sold": "0",
"Goodwill": "1,809,200",
"Liabilities, Current": "1,704,500",
"Liabilities, Noncurrent": "0",
"Other Assets": "18,800",
"Other Compr. Net Income": "0",
"Other Expenses": "7,381,000",
"Other Liabilities": "0",
"Other Net Income": "-700",
"Other Revenues": "8,180,900",
"Property, Plant and Equipment, Net": "369,900",
"Research and Development": "0",
"Selling, General and Administrative Expense": "567,300"
},
"output_variables": {
"Liabilities": "1,704,500",
"Assets": "4,947,800",
"Expenses": "7,948,300",
"Revenues": "8,180,900",
"Stockholders Equity": "3,243,300",
"Net Income": "231,900",
"Comprehensive Net Income": "231,900",
"BaseVar": "11,391,100",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "144%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,417,500",
"Assets, Noncurrent": "87,200",
"Cost of Goods and Services Sold": "0",
"Goodwill": "1,557,000",
"Liabilities, Current": "1,367,600",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-28,800",
"Other Expenses": "5,455,600",
"Other Liabilities": "0",
"Other Net Income": "3,400",
"Other Revenues": "6,279,200",
"Property, Plant and Equipment, Net": "452,100",
"Research and Development": "0",
"Selling, General and Administrative Expense": "612,400"
},
"output_variables": {
"Liabilities": "1,367,600",
"Assets": "4,513,800",
"Expenses": "6,068,000",
"Revenues": "6,279,200",
"Stockholders Equity": "3,146,200",
"Net Income": "214,600",
"Comprehensive Net Income": "185,800",
"BaseVar": "9,130,400",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "150%"
}
}
},
"top_rated": true,
"trend": null,
"value": 1.4975839762490741,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000775158.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000775158.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000775158.svg"
},
{
"company_id": "0000020740",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000020740.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000020740.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000020740.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000020740_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000020740_main_keyfigs.svg",
"name": "Clarcor INC",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000020740.svg",
"report_text": "The relative strengths and weaknesses of Clarcor 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 Clarcor INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 38% points.The greatest weakness of Clarcor INC is the variable Selling, General and Administrative Expense, reducing the Economic Capital Ratio by 7.3% points.
The company's Economic Capital Ratio, given in the ranking table, is 146%, being 37% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000020740_2017_Clarcor_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Noncurrent": "8.46",
"Liabilities": "13.3",
"Stockholders Equity": "20.3",
"ECR before LimitedLiability": "23.1",
"Liabilities, Current": "10.0",
"Other Liabilities": "-5.37",
"Assets, Current": "2.71",
"Assets": "4.54",
"Goodwill": "6.34",
"Property, Plant and Equipment, Net": "0.630",
"Assets, Noncurrent": "-0.875",
"Other Assets": "-3.46",
"Other Expenses": "-13.5",
"Expenses": "2.85",
"Revenues": "0.444",
"Net Income": "3.67",
"Cost of Goods and Services Sold": "7.82",
"Research and Development": "1.70",
"Selling, General and Administrative Expense": "6.63",
"Other Revenues": "0.444",
"Comprehensive Net Income": "3.67",
"Economic Capital Ratio": "25.1"
},
"2011": {
"Liabilities, Noncurrent": "16.8",
"Liabilities": "34.6",
"Stockholders Equity": "52.9",
"ECR before LimitedLiability": "101",
"Liabilities, Current": "20.7",
"Property, Plant and Equipment, Net": "1.24",
"Assets": "11.0",
"Goodwill": "7.98",
"Assets, Current": "4.99",
"Other Assets": "-2.65",
"Selling, General and Administrative Expense": "-10.6",
"Expenses": "18.1",
"Revenues": "18.7",
"Net Income": "36.2",
"Research and Development": "3.90",
"Cost of Goods and Services Sold": "13.2",
"Other Expenses": "11.3",
"Other Revenues": "18.7",
"Comprehensive Net Income": "35.1",
"Other Compr. Net Income": "-1.05",
"Economic Capital Ratio": "60.9"
},
"2012": {
"Other Liabilities": "-5.25",
"Liabilities": "25.5",
"Stockholders Equity": "39.8",
"ECR before LimitedLiability": "60.8",
"Liabilities, Current": "17.4",
"Liabilities, Noncurrent": "14.0",
"Goodwill": "6.65",
"Assets": "8.47",
"Other Assets": "-1.61",
"Assets, Noncurrent": "-1.09",
"Assets, Current": "4.50",
"Cost of Goods and Services Sold": "12.7",
"Expenses": "12.5",
"Revenues": "10.9",
"Net Income": "22.7",
"Other Expenses": "3.41",
"Research and Development": "3.85",
"Selling, General and Administrative Expense": "-7.59",
"Other Revenues": "10.9",
"Comprehensive Net Income": "23.0",
"Economic Capital Ratio": "50.9"
},
"2013": {
"Liabilities, Current": "20.8",
"Liabilities": "21.6",
"Stockholders Equity": "45.1",
"ECR before LimitedLiability": "61.4",
"Liabilities, Noncurrent": "2.79",
"Other Liabilities": "-1.91",
"Assets": "13.6",
"Other Assets": "-1.71",
"Assets, Current": "11.6",
"Goodwill": "5.57",
"Assets, Noncurrent": "-1.73",
"Cost of Goods and Services Sold": "11.0",
"Expenses": "15.8",
"Revenues": "4.67",
"Net Income": "21.5",
"Other Expenses": "6.66",
"Selling, General and Administrative Expense": "-4.83",
"Research and Development": "2.94",
"Other Revenues": "4.67",
"Comprehensive Net Income": "21.6",
"Economic Capital Ratio": "51.4"
},
"2014": {
"Other Liabilities": "-2.35",
"Liabilities": "1.46",
"Stockholders Equity": "20.4",
"ECR before LimitedLiability": "35.7",
"Liabilities, Noncurrent": "-15.9",
"Liabilities, Current": "17.6",
"Goodwill": "23.8",
"Assets": "11.9",
"Other Assets": "-2.31",
"Assets, Current": "-2.60",
"Assets, Noncurrent": "-2.32",
"Research and Development": "3.82",
"Expenses": "17.2",
"Revenues": "2.52",
"Net Income": "19.8",
"Selling, General and Administrative Expense": "-4.89",
"Other Expenses": "7.74",
"Cost of Goods and Services Sold": "10.3",
"Other Revenues": "2.52",
"Comprehensive Net Income": "20.0",
"Economic Capital Ratio": "26.3"
},
"2015": {
"Liabilities, Current": "19.8",
"Liabilities": "13.6",
"Stockholders Equity": "35.9",
"ECR before LimitedLiability": "63.4",
"Liabilities, Noncurrent": "-6.26",
"Assets, Noncurrent": "-2.97",
"Assets": "15.4",
"Assets, Current": "-1.64",
"Goodwill": "24.9",
"Other Assets": "-1.93",
"Selling, General and Administrative Expense": "-4.26",
"Expenses": "16.8",
"Revenues": "5.26",
"Net Income": "19.7",
"Cost of Goods and Services Sold": "12.4",
"Other Expenses": "4.97",
"Research and Development": "3.56",
"Other Revenues": "5.26",
"Comprehensive Net Income": "18.7",
"Other Net Income": "-2.59",
"Economic Capital Ratio": "34.9"
},
"2016": {
"Liabilities, Noncurrent": "-5.69",
"Liabilities": "20.3",
"Stockholders Equity": "38.2",
"ECR before LimitedLiability": "46.7",
"Liabilities, Current": "25.0",
"Assets, Current": "-1.94",
"Assets": "12.1",
"Goodwill": "22.8",
"Other Assets": "-2.33",
"Assets, Noncurrent": "-3.04",
"Research and Development": "2.15",
"Expenses": "10.8",
"Revenues": "3.85",
"Net Income": "18.0",
"Cost of Goods and Services Sold": "11.3",
"Selling, General and Administrative Expense": "-7.31",
"Other Expenses": "4.69",
"Other Revenues": "3.85",
"Other Net Income": "3.05",
"Comprehensive Net Income": "16.8",
"Economic Capital Ratio": "37.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000020740_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "526,273",
"Assets, Noncurrent": "12,684",
"Cost of Goods and Services Sold": "0",
"Goodwill": "319,279",
"Liabilities, Current": "163,457",
"Liabilities, Noncurrent": "22,469",
"Other Assets": "3,000",
"Other Compr. Net Income": "0",
"Other Expenses": "913,852",
"Other Liabilities": "97,390",
"Other Net Income": "-1,226",
"Other Revenues": "1,011,429",
"Property, Plant and Equipment, Net": "181,175",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "283,316",
"Assets": "1,042,411",
"Expenses": "913,852",
"Revenues": "1,011,429",
"Stockholders Equity": "759,095",
"Net Income": "96,351",
"Comprehensive Net Income": "96,351",
"BaseVar": "1,626,117",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "160%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "600,899",
"Assets, Noncurrent": "12,089",
"Cost of Goods and Services Sold": "0",
"Goodwill": "334,204",
"Liabilities, Current": "160,050",
"Liabilities, Noncurrent": "27,050",
"Other Assets": "2,749",
"Other Compr. Net Income": "0",
"Other Expenses": "800,127",
"Other Liabilities": "110,718",
"Other Net Income": "41",
"Other Revenues": "1,126,601",
"Property, Plant and Equipment, Net": "184,992",
"Research and Development": "0",
"Selling, General and Administrative Expense": "202,154"
},
"output_variables": {
"Liabilities": "297,818",
"Assets": "1,134,933",
"Expenses": "1,002,281",
"Revenues": "1,126,601",
"Stockholders Equity": "837,115",
"Net Income": "124,361",
"Comprehensive Net Income": "124,361",
"BaseVar": "1,780,837",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "163%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "654,594",
"Assets, Noncurrent": "16,202",
"Cost of Goods and Services Sold": "0",
"Goodwill": "337,605",
"Liabilities, Current": "174,891",
"Liabilities, Noncurrent": "24,962",
"Other Assets": "2,000",
"Other Compr. Net Income": "0",
"Other Expenses": "801,090",
"Other Liabilities": "102,065",
"Other Net Income": "283",
"Other Revenues": "1,121,765",
"Property, Plant and Equipment, Net": "195,101",
"Research and Development": "0",
"Selling, General and Administrative Expense": "197,618"
},
"output_variables": {
"Liabilities": "301,918",
"Assets": "1,205,502",
"Expenses": "998,708",
"Revenues": "1,121,765",
"Stockholders Equity": "903,584",
"Net Income": "123,340",
"Comprehensive Net Income": "123,340",
"BaseVar": "1,814,088",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "165%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "892,121",
"Assets, Noncurrent": "16,589",
"Cost of Goods and Services Sold": "0",
"Goodwill": "331,180",
"Liabilities, Current": "207,761",
"Liabilities, Noncurrent": "122,166",
"Other Assets": "0",
"Other Compr. Net Income": "21,620",
"Other Expenses": "816,511",
"Other Liabilities": "84,207",
"Other Net Income": "-316",
"Other Revenues": "1,130,770",
"Property, Plant and Equipment, Net": "208,953",
"Research and Development": "0",
"Selling, General and Administrative Expense": "195,593"
},
"output_variables": {
"Liabilities": "414,134",
"Assets": "1,448,843",
"Expenses": "1,012,104",
"Revenues": "1,130,770",
"Stockholders Equity": "1,034,709",
"Net Income": "118,350",
"Comprehensive Net Income": "139,970",
"BaseVar": "2,013,894",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "158%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "728,907",
"Assets, Noncurrent": "16,756",
"Cost of Goods and Services Sold": "0",
"Goodwill": "854,750",
"Liabilities, Current": "224,380",
"Liabilities, Noncurrent": "420,183",
"Other Assets": "0",
"Other Compr. Net Income": "-24,201",
"Other Expenses": "1,083,199",
"Other Liabilities": "137,516",
"Other Net Income": "1,135",
"Other Revenues": "1,512,854",
"Property, Plant and Equipment, Net": "288,356",
"Research and Development": "0",
"Selling, General and Administrative Expense": "286,607"
},
"output_variables": {
"Liabilities": "782,079",
"Assets": "1,888,769",
"Expenses": "1,369,806",
"Revenues": "1,512,854",
"Stockholders Equity": "1,106,690",
"Net Income": "144,183",
"Comprehensive Net Income": "119,982",
"BaseVar": "2,789,422",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "136%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "664,795",
"Assets, Noncurrent": "13,038",
"Cost of Goods and Services Sold": "0",
"Goodwill": "835,420",
"Liabilities, Current": "203,700",
"Liabilities, Noncurrent": "407,806",
"Other Assets": "4,184",
"Other Compr. Net Income": "-33,876",
"Other Expenses": "1,055,449",
"Other Liabilities": "96,485",
"Other Net Income": "18",
"Other Revenues": "1,481,026",
"Property, Plant and Equipment, Net": "301,019",
"Research and Development": "0",
"Selling, General and Administrative Expense": "290,682"
},
"output_variables": {
"Liabilities": "707,991",
"Assets": "1,818,456",
"Expenses": "1,346,131",
"Revenues": "1,481,026",
"Stockholders Equity": "1,110,465",
"Net Income": "134,913",
"Comprehensive Net Income": "101,037",
"BaseVar": "2,693,749",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "139%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "625,346",
"Assets, Noncurrent": "9,645",
"Cost of Goods and Services Sold": "0",
"Goodwill": "805,809",
"Liabilities, Current": "203,810",
"Liabilities, Noncurrent": "281,447",
"Other Assets": "3,690",
"Other Compr. Net Income": "-34,572",
"Other Expenses": "989,890",
"Other Liabilities": "112,322",
"Other Net Income": "20,718",
"Other Revenues": "1,389,573",
"Property, Plant and Equipment, Net": "294,602",
"Research and Development": "0",
"Selling, General and Administrative Expense": "281,011"
},
"output_variables": {
"Liabilities": "597,579",
"Assets": "1,739,092",
"Expenses": "1,270,901",
"Revenues": "1,389,573",
"Stockholders Equity": "1,141,513",
"Net Income": "139,390",
"Comprehensive Net Income": "104,818",
"BaseVar": "2,526,218",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "146%"
}
}
},
"top_rated": true,
"trend": 6.0,
"value": 1.4557300248665,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000020740.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000020740.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000020740.svg"
},
{
"company_id": "0000924822",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000924822.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000924822.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000924822.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000924822_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000924822_main_keyfigs.svg",
"name": "Miller Industries INC TN",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000924822.svg",
"report_text": "The relative strengths and weaknesses of Miller Industries INC TN 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 Miller Industries INC TN compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 89% points.The greatest weakness of Miller Industries INC TN is the variable Cost of Goods and Services Sold, reducing the Economic Capital Ratio by 193% points.
The company's Economic Capital Ratio, given in the ranking table, is 144%, being 35% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000924822_2017_Miller_Industries_INC_TN.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "30.6",
"Liabilities": "68.6",
"Stockholders Equity": "36.0",
"ECR before LimitedLiability": "99.6",
"Other Liabilities": "23.2",
"Liabilities, Current": "25.9",
"Assets": "-5.63",
"Goodwill": "-2.99",
"Assets, Current": "5.80",
"Assets, Noncurrent": "-1.87",
"Other Assets": "-4.31",
"Selling, General and Administrative Expense": "-2.18",
"Expenses": "-14.7",
"Revenues": "71.9",
"Net Income": "52.3",
"Research and Development": "6.23",
"Cost of Goods and Services Sold": "-190",
"Other Expenses": "108",
"Other Revenues": "71.9",
"Comprehensive Net Income": "50.4",
"Economic Capital Ratio": "59.6"
},
"2012": {
"Other Liabilities": "14.0",
"Liabilities": "57.9",
"Stockholders Equity": "24.5",
"ECR before LimitedLiability": "61.2",
"Liabilities, Current": "26.9",
"Liabilities, Noncurrent": "25.6",
"Goodwill": "-3.13",
"Assets": "-5.47",
"Other Assets": "-2.52",
"Property, Plant and Equipment, Net": "-2.66",
"Assets, Noncurrent": "-2.24",
"Assets, Current": "5.64",
"Cost of Goods and Services Sold": "-185",
"Expenses": "-24.7",
"Revenues": "49.2",
"Net Income": "23.5",
"Other Expenses": "105",
"Research and Development": "6.00",
"Other Revenues": "49.2",
"Comprehensive Net Income": "23.8",
"Economic Capital Ratio": "51.2"
},
"2013": {
"Liabilities, Current": "30.1",
"Liabilities": "60.1",
"Stockholders Equity": "24.5",
"ECR before LimitedLiability": "57.2",
"Liabilities, Noncurrent": "25.1",
"Other Liabilities": "12.1",
"Property, Plant and Equipment, Net": "-4.42",
"Assets": "-7.80",
"Other Assets": "-3.14",
"Assets, Current": "8.74",
"Goodwill": "-3.99",
"Assets, Noncurrent": "-3.83",
"Cost of Goods and Services Sold": "-184",
"Expenses": "-28.4",
"Revenues": "56.9",
"Net Income": "27.0",
"Other Expenses": "96.2",
"Research and Development": "5.11",
"Other Revenues": "56.9",
"Comprehensive Net Income": "25.1",
"Economic Capital Ratio": "47.3"
},
"2014": {
"Other Liabilities": "13.1",
"Liabilities": "46.8",
"ECR before LimitedLiability": "43.2",
"Liabilities, Noncurrent": "25.3",
"Liabilities, Current": "12.4",
"Goodwill": "-5.89",
"Assets": "-13.2",
"Property, Plant and Equipment, Net": "-5.25",
"Other Assets": "-3.54",
"Assets, Current": "3.84",
"Assets, Noncurrent": "-4.12",
"Research and Development": "6.73",
"Expenses": "-27.6",
"Net Income": "27.5",
"Selling, General and Administrative Expense": "6.18",
"Other Expenses": "88.1",
"Cost of Goods and Services Sold": "-180",
"Other Revenues": "61.8",
"Revenues": "61.8",
"Comprehensive Net Income": "29.2",
"Economic Capital Ratio": "33.9"
},
"2015": {
"Liabilities, Current": "17.1",
"Liabilities": "63.2",
"Assets": "-12.3",
"Stockholders Equity": "19.3",
"ECR before LimitedLiability": "68.1",
"Other Liabilities": "11.5",
"Liabilities, Noncurrent": "40.5",
"Assets, Noncurrent": "-5.28",
"Assets, Current": "4.64",
"Goodwill": "-5.46",
"Selling, General and Administrative Expense": "8.93",
"Expenses": "-30.6",
"Revenues": "73.9",
"Net Income": "28.7",
"Cost of Goods and Services Sold": "-189",
"Other Expenses": "88.4",
"Research and Development": "6.51",
"Other Revenues": "73.9",
"Comprehensive Net Income": "29.1",
"Other Net Income": "-4.72",
"Economic Capital Ratio": "39.6"
},
"2016": {
"Liabilities, Noncurrent": "29.4",
"Liabilities": "64.9",
"Assets": "-14.5",
"Stockholders Equity": "12.4",
"ECR before LimitedLiability": "45.1",
"Other Liabilities": "16.0",
"Liabilities, Current": "26.8",
"Goodwill": "-5.87",
"Other Assets": "-4.38",
"Assets, Noncurrent": "-5.76",
"Research and Development": "3.93",
"Expenses": "-40.9",
"Revenues": "71.3",
"Net Income": "25.2",
"Cost of Goods and Services Sold": "-193",
"Selling, General and Administrative Expense": "5.01",
"Other Expenses": "88.5",
"Other Revenues": "71.3",
"Other Net Income": "3.42",
"Comprehensive Net Income": "26.4",
"Economic Capital Ratio": "35.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000924822_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "166,841",
"Assets, Noncurrent": "262",
"Cost of Goods and Services Sold": "342,557",
"Goodwill": "11,619",
"Liabilities, Current": "57,081",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "71",
"Other Expenses": "15,687",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "412,659",
"Property, Plant and Equipment, Net": "33,120",
"Research and Development": "0",
"Selling, General and Administrative Expense": "31,407"
},
"output_variables": {
"Liabilities": "57,081",
"Assets": "211,842",
"Expenses": "389,651",
"Revenues": "412,659",
"Stockholders Equity": "154,761",
"Net Income": "23,008",
"Comprehensive Net Income": "23,079",
"BaseVar": "535,652",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "162%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "158,281",
"Assets, Noncurrent": "263",
"Cost of Goods and Services Sold": "302,606",
"Goodwill": "11,619",
"Liabilities, Current": "43,103",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-207",
"Other Expenses": "3,428",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "342,663",
"Property, Plant and Equipment, Net": "32,188",
"Research and Development": "0",
"Selling, General and Administrative Expense": "27,507"
},
"output_variables": {
"Liabilities": "43,103",
"Assets": "202,351",
"Expenses": "333,541",
"Revenues": "342,663",
"Stockholders Equity": "159,248",
"Net Income": "9,122",
"Comprehensive Net Income": "8,915",
"BaseVar": "460,932",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "165%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "183,935",
"Assets, Noncurrent": "281",
"Cost of Goods and Services Sold": "361,734",
"Goodwill": "11,619",
"Liabilities, Current": "63,114",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "1,426",
"Other Expenses": "5,425",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "404,170",
"Property, Plant and Equipment, Net": "30,834",
"Research and Development": "0",
"Selling, General and Administrative Expense": "28,323"
},
"output_variables": {
"Liabilities": "63,114",
"Assets": "226,669",
"Expenses": "395,482",
"Revenues": "404,170",
"Stockholders Equity": "163,555",
"Net Income": "8,688",
"Comprehensive Net Income": "10,114",
"BaseVar": "545,430",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "154%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "218,430",
"Assets, Noncurrent": "256",
"Cost of Goods and Services Sold": "439,791",
"Goodwill": "11,619",
"Liabilities, Current": "91,717",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-2,146",
"Other Expenses": "9,651",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "492,776",
"Property, Plant and Equipment, Net": "32,050",
"Research and Development": "0",
"Selling, General and Administrative Expense": "28,496"
},
"output_variables": {
"Liabilities": "91,717",
"Assets": "262,355",
"Expenses": "477,938",
"Revenues": "492,776",
"Stockholders Equity": "170,638",
"Net Income": "14,838",
"Comprehensive Net Income": "12,692",
"BaseVar": "663,466",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "144%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "219,265",
"Assets, Noncurrent": "496",
"Cost of Goods and Services Sold": "483,353",
"Goodwill": "11,619",
"Liabilities, Current": "94,494",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-3,703",
"Other Expenses": "10,146",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "540,966",
"Property, Plant and Equipment, Net": "39,475",
"Research and Development": "0",
"Selling, General and Administrative Expense": "31,491"
},
"output_variables": {
"Liabilities": "94,494",
"Assets": "270,855",
"Expenses": "524,990",
"Revenues": "540,966",
"Stockholders Equity": "176,361",
"Net Income": "15,976",
"Comprehensive Net Income": "12,273",
"BaseVar": "717,504",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "143%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "225,640",
"Assets, Noncurrent": "566",
"Cost of Goods and Services Sold": "536,840",
"Goodwill": "11,619",
"Liabilities, Current": "105,843",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-1,566",
"Other Expenses": "12,039",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "601,119",
"Property, Plant and Equipment, Net": "59,613",
"Research and Development": "0",
"Selling, General and Administrative Expense": "32,318"
},
"output_variables": {
"Liabilities": "105,843",
"Assets": "297,438",
"Expenses": "581,197",
"Revenues": "601,119",
"Stockholders Equity": "191,595",
"Net Income": "19,922",
"Comprehensive Net Income": "18,356",
"BaseVar": "793,582",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "144%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 1.4393821981513524,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000924822.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000924822.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000924822.svg"
},
{
"company_id": "0000277509",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000277509.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000277509.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000277509.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000277509_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000277509_main_keyfigs.svg",
"name": "Federal Signal CORP DE",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000277509.svg",
"report_text": "The relative strengths and weaknesses of Federal Signal CORP DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Federal Signal CORP DE compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 76% points.The greatest weakness of Federal Signal CORP DE is the variable Cost of Goods and Services Sold, reducing the Economic Capital Ratio by 68% points.
The company's Economic Capital Ratio, given in the ranking table, is 140%, being 31% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000277509_2017_Federal_Signal_CORP_DE.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "-17.9",
"Liabilities": "-12.1",
"Stockholders Equity": "-5.12",
"ECR before LimitedLiability": "24.8",
"Other Liabilities": "-10.8",
"Liabilities, Current": "15.4",
"Property, Plant and Equipment, Net": "-5.95",
"Assets": "4.80",
"Goodwill": "25.0",
"Assets, Current": "-9.15",
"Other Assets": "-8.08",
"Selling, General and Administrative Expense": "-13.5",
"Expenses": "22.2",
"Revenues": "8.48",
"Net Income": "23.6",
"Research and Development": "4.84",
"Cost of Goods and Services Sold": "-58.2",
"Other Expenses": "40.1",
"Other Revenues": "8.48",
"Comprehensive Net Income": "23.6",
"Economic Capital Ratio": "-15.2"
},
"2012": {
"Other Liabilities": "-18.2",
"Liabilities": "-16.5",
"Stockholders Equity": "-27.3",
"ECR before LimitedLiability": "-20.5",
"Liabilities, Current": "13.9",
"Liabilities, Noncurrent": "-13.2",
"Goodwill": "20.0",
"Assets": "-12.1",
"Property, Plant and Equipment, Net": "-11.1",
"Assets, Noncurrent": "-5.86",
"Assets, Current": "-13.9",
"Cost of Goods and Services Sold": "-69.1",
"Expenses": "12.7",
"Revenues": "9.56",
"Net Income": "12.8",
"Other Expenses": "37.0",
"Selling, General and Administrative Expense": "-8.52",
"Other Revenues": "9.56",
"Other Net Income": "-8.98",
"Comprehensive Net Income": "12.6",
"Economic Capital Ratio": "-30.4"
},
"2013": {
"Liabilities, Current": "24.4",
"Liabilities": "19.6",
"Stockholders Equity": "13.7",
"ECR before LimitedLiability": "56.1",
"Liabilities, Noncurrent": "-2.07",
"Other Liabilities": "-3.83",
"Cost of Goods and Services Sold": "-86.7",
"Expenses": "11.5",
"Net Income": "40.3",
"Other Expenses": "90.7",
"Selling, General and Administrative Expense": "-7.57",
"Research and Development": "3.64",
"Other Revenues": "26.5",
"Revenues": "26.5",
"Property, Plant and Equipment, Net": "-3.66",
"Assets, Current": "-3.21",
"Goodwill": "13.3",
"Assets, Noncurrent": "-2.88",
"Comprehensive Net Income": "44.5",
"Other Compr. Net Income": "3.57",
"Economic Capital Ratio": "46.2"
},
"2014": {
"Other Liabilities": "-6.39",
"Liabilities": "20.6",
"Stockholders Equity": "3.15",
"ECR before LimitedLiability": "30.5",
"Liabilities, Noncurrent": "7.81",
"Liabilities, Current": "19.0",
"Goodwill": "16.8",
"Assets": "-6.43",
"Property, Plant and Equipment, Net": "-4.95",
"Assets, Current": "-8.57",
"Assets, Noncurrent": "-4.07",
"Other Revenues": "30.6",
"Revenues": "30.6",
"Net Income": "27.8",
"Comprehensive Net Income": "23.7",
"Other Compr. Net Income": "-3.53",
"Cost of Goods and Services Sold": "-87.0",
"Selling, General and Administrative Expense": "-6.79",
"Other Expenses": "71.2",
"Research and Development": "5.45",
"Economic Capital Ratio": "21.2"
},
"2015": {
"Liabilities, Current": "19.2",
"Liabilities": "26.5",
"Assets": "4.48",
"Stockholders Equity": "29.2",
"ECR before LimitedLiability": "65.5",
"Other Liabilities": "-9.86",
"Liabilities, Noncurrent": "16.8",
"Assets, Noncurrent": "-3.81",
"Goodwill": "13.0",
"Property, Plant and Equipment, Net": "-3.69",
"Selling, General and Administrative Expense": "-4.03",
"Expenses": "5.62",
"Revenues": "22.3",
"Net Income": "24.5",
"Cost of Goods and Services Sold": "-65.8",
"Other Expenses": "77.1",
"Research and Development": "4.32",
"Other Revenues": "22.3",
"Comprehensive Net Income": "24.2",
"Other Net Income": "-3.61",
"Economic Capital Ratio": "37.1"
},
"2016": {
"Liabilities": "27.3",
"Stockholders Equity": "26.5",
"ECR before LimitedLiability": "40.8",
"Other Liabilities": "-5.12",
"Liabilities, Current": "30.2",
"Assets, Current": "-4.02",
"Assets": "2.75",
"Property, Plant and Equipment, Net": "-4.38",
"Goodwill": "15.8",
"Other Assets": "3.89",
"Assets, Noncurrent": "-4.22",
"Other Revenues": "17.2",
"Revenues": "17.2",
"Net Income": "18.7",
"Research and Development": "2.57",
"Comprehensive Net Income": "19.3",
"Selling, General and Administrative Expense": "-8.03",
"Other Expenses": "76.1",
"Cost of Goods and Services Sold": "-67.7",
"Other Net Income": "3.10",
"Economic Capital Ratio": "31.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000277509_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "274,300",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "600,600",
"Goodwill": "364,800",
"Liabilities, Current": "147,500",
"Liabilities, Noncurrent": "229,500",
"Other Assets": "5,400",
"Other Compr. Net Income": "0",
"Other Expenses": "38,100",
"Other Liabilities": "155,000",
"Other Net Income": "0",
"Other Revenues": "795,600",
"Property, Plant and Equipment, Net": "62,200",
"Research and Development": "0",
"Selling, General and Administrative Expense": "171,100"
},
"output_variables": {
"Liabilities": "532,000",
"Assets": "706,700",
"Expenses": "809,800",
"Revenues": "795,600",
"Stockholders Equity": "174,700",
"Net Income": "-14,200",
"Comprehensive Net Income": "-14,200",
"BaseVar": "1,422,050",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "87%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "267,200",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "613,400",
"Goodwill": "273,000",
"Liabilities, Current": "149,600",
"Liabilities, Noncurrent": "168,800",
"Other Assets": "13,700",
"Other Compr. Net Income": "-3,700",
"Other Expenses": "30,200",
"Other Liabilities": "147,900",
"Other Net Income": "-50,200",
"Other Revenues": "803,200",
"Property, Plant and Equipment, Net": "59,300",
"Research and Development": "0",
"Selling, General and Administrative Expense": "136,900"
},
"output_variables": {
"Liabilities": "466,300",
"Assets": "613,200",
"Expenses": "780,500",
"Revenues": "803,200",
"Stockholders Equity": "146,900",
"Net Income": "-27,500",
"Comprehensive Net Income": "-31,200",
"BaseVar": "1,358,550",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "83%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "265,500",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "646,200",
"Goodwill": "273,800",
"Liabilities, Current": "132,600",
"Liabilities, Noncurrent": "101,700",
"Other Assets": "41,700",
"Other Compr. Net Income": "38,200",
"Other Expenses": "-89,000",
"Other Liabilities": "59,500",
"Other Net Income": "-300",
"Other Revenues": "851,300",
"Property, Plant and Equipment, Net": "63,800",
"Research and Development": "0",
"Selling, General and Administrative Expense": "133,800"
},
"output_variables": {
"Liabilities": "293,800",
"Assets": "644,800",
"Expenses": "691,000",
"Revenues": "851,300",
"Stockholders Equity": "351,000",
"Net Income": "160,000",
"Comprehensive Net Income": "198,200",
"BaseVar": "1,259,700",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "153%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "290,500",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "685,200",
"Goodwill": "266,300",
"Liabilities, Current": "139,100",
"Liabilities, Noncurrent": "64,900",
"Other Assets": "32,400",
"Other Compr. Net Income": "-37,600",
"Other Expenses": "28,100",
"Other Liabilities": "83,100",
"Other Net Income": "-800",
"Other Revenues": "918,500",
"Property, Plant and Equipment, Net": "69,500",
"Research and Development": "0",
"Selling, General and Administrative Expense": "140,700"
},
"output_variables": {
"Liabilities": "287,100",
"Assets": "658,700",
"Expenses": "854,000",
"Revenues": "918,500",
"Stockholders Equity": "371,600",
"Net Income": "63,700",
"Comprehensive Net Income": "26,100",
"BaseVar": "1,378,350",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "131%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "315,100",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "542,400",
"Goodwill": "231,600",
"Liabilities, Current": "117,200",
"Liabilities, Noncurrent": "60,600",
"Other Assets": "66,900",
"Other Compr. Net Income": "-9,300",
"Other Expenses": "36,800",
"Other Liabilities": "83,100",
"Other Net Income": "-3,300",
"Other Revenues": "768,000",
"Property, Plant and Equipment, Net": "52,900",
"Research and Development": "0",
"Selling, General and Administrative Expense": "122,000"
},
"output_variables": {
"Liabilities": "260,900",
"Assets": "666,500",
"Expenses": "701,200",
"Revenues": "768,000",
"Stockholders Equity": "405,600",
"Net Income": "63,500",
"Comprehensive Net Income": "54,200",
"BaseVar": "1,204,600",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "141%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "259,600",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "524,800",
"Goodwill": "246,700",
"Liabilities, Current": "84,900",
"Liabilities, Noncurrent": "90,400",
"Other Assets": "94,000",
"Other Compr. Net Income": "-3,200",
"Other Expenses": "22,700",
"Other Liabilities": "73,800",
"Other Net Income": "5,700",
"Other Revenues": "707,900",
"Property, Plant and Equipment, Net": "42,900",
"Research and Development": "0",
"Selling, General and Administrative Expense": "122,300"
},
"output_variables": {
"Liabilities": "249,100",
"Assets": "643,200",
"Expenses": "669,800",
"Revenues": "707,900",
"Stockholders Equity": "394,100",
"Net Income": "43,800",
"Comprehensive Net Income": "40,600",
"BaseVar": "1,139,450",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "140%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.3962967135561828,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000277509.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000277509.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000277509.svg"
},
{
"company_id": "0000743238",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000743238.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000743238.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000743238.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000743238_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000743238_main_keyfigs.svg",
"name": "Shyft Group INC",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000743238.svg",
"report_text": "The relative strengths and weaknesses of Shyft 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 Shyft Group INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 77% points.The greatest weakness of Shyft Group INC is the variable Other Expenses, reducing the Economic Capital Ratio by 85% points.
The company's Economic Capital Ratio, given in the ranking table, is 139%, being 31% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000743238_2017_Shyft_Group_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "29.7",
"Liabilities": "71.5",
"Assets": "-2.93",
"Stockholders Equity": "49.7",
"ECR before LimitedLiability": "99.9",
"Other Liabilities": "22.5",
"Liabilities, Current": "31.1",
"Property, Plant and Equipment, Net": "2.90",
"Assets, Noncurrent": "-1.65",
"Other Assets": "-4.16",
"Selling, General and Administrative Expense": "-6.85",
"Expenses": "-17.3",
"Revenues": "59.5",
"Net Income": "38.6",
"Cost of Goods and Services Sold": "20.5",
"Other Expenses": "-32.1",
"Other Revenues": "59.5",
"Comprehensive Net Income": "36.9",
"Other Net Income": "-1.59",
"Other Compr. Net Income": "-1.62",
"Economic Capital Ratio": "59.8"
},
"2012": {
"Other Liabilities": "5.25",
"Liabilities": "3.08",
"Assets": "40.4",
"Stockholders Equity": "65.2",
"ECR before LimitedLiability": "54.2",
"Liabilities, Current": "-13.8",
"Liabilities, Noncurrent": "9.96",
"Goodwill": "2.89",
"Property, Plant and Equipment, Net": "6.58",
"Assets, Current": "21.7",
"Cost of Goods and Services Sold": "7.36",
"Expenses": "31.5",
"Revenues": "-55.1",
"Net Income": "5.83",
"Other Expenses": "15.7",
"Research and Development": "2.23",
"Selling, General and Administrative Expense": "5.74",
"Other Revenues": "-55.1",
"Other Net Income": "25.8",
"Comprehensive Net Income": "5.99",
"Economic Capital Ratio": "44.3"
},
"2013": {
"Liabilities, Current": "32.4",
"Liabilities": "63.3",
"Stockholders Equity": "23.0",
"ECR before LimitedLiability": "50.5",
"Liabilities, Noncurrent": "25.6",
"Other Liabilities": "12.3",
"Property, Plant and Equipment, Net": "-2.32",
"Assets": "-10.4",
"Other Assets": "-3.70",
"Goodwill": "-2.73",
"Assets, Noncurrent": "-4.21",
"Cost of Goods and Services Sold": "20.4",
"Expenses": "-36.1",
"Revenues": "61.5",
"Net Income": "21.7",
"Other Expenses": "-56.9",
"Selling, General and Administrative Expense": "-2.14",
"Other Revenues": "61.5",
"Comprehensive Net Income": "18.9",
"Other Compr. Net Income": "-2.61",
"Economic Capital Ratio": "40.5"
},
"2014": {
"Goodwill": "1.63",
"Assets": "37.5",
"Stockholders Equity": "57.5",
"Other Liabilities": "5.30",
"ECR before LimitedLiability": "53.4",
"Property, Plant and Equipment, Net": "5.62",
"Other Assets": "-1.16",
"Assets, Current": "25.3",
"Research and Development": "2.52",
"Expenses": "30.3",
"Revenues": "-52.2",
"Net Income": "8.27",
"Selling, General and Administrative Expense": "6.32",
"Other Expenses": "14.1",
"Cost of Goods and Services Sold": "6.72",
"Other Revenues": "-52.2",
"Liabilities, Noncurrent": "10.5",
"Liabilities, Current": "-17.7",
"Other Net Income": "28.2",
"Comprehensive Net Income": "9.16",
"Economic Capital Ratio": "44.1"
},
"2016": {
"Liabilities, Noncurrent": "32.0",
"Liabilities": "75.4",
"ECR before LimitedLiability": "40.3",
"Other Liabilities": "18.1",
"Liabilities, Current": "36.4",
"Assets, Current": "-8.29",
"Assets": "-21.3",
"Property, Plant and Equipment, Net": "-3.27",
"Goodwill": "-5.36",
"Other Assets": "-4.84",
"Assets, Noncurrent": "-6.78",
"Expenses": "-60.3",
"Net Income": "25.2",
"Cost of Goods and Services Sold": "24.8",
"Selling, General and Administrative Expense": "-4.41",
"Other Expenses": "-85.1",
"Other Revenues": "76.8",
"Revenues": "76.8",
"Other Net Income": "4.01",
"Comprehensive Net Income": "27.2",
"Economic Capital Ratio": "30.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000743238_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "149,069",
"Assets, Noncurrent": "1,383",
"Cost of Goods and Services Sold": "0",
"Goodwill": "32,758",
"Liabilities, Current": "50,396",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "366,953",
"Other Liabilities": "0",
"Other Net Income": "-48",
"Other Revenues": "426,010",
"Property, Plant and Equipment, Net": "65,399",
"Research and Development": "13,931",
"Selling, General and Administrative Expense": "44,305"
},
"output_variables": {
"Liabilities": "50,396",
"Assets": "248,609",
"Expenses": "425,189",
"Revenues": "426,010",
"Stockholders Equity": "198,213",
"Net Income": "773",
"Comprehensive Net Income": "773",
"BaseVar": "575,126",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "162%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "152,523",
"Assets, Noncurrent": "1,639",
"Cost of Goods and Services Sold": "0",
"Goodwill": "31,867",
"Liabilities, Current": "53,690",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "61,299",
"Other Liabilities": "0",
"Other Net Income": "58,842",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "59,122",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "53,690",
"Assets": "245,151",
"Expenses": "61,299",
"Revenues": "0",
"Stockholders Equity": "191,461",
"Net Income": "-2,457",
"Comprehensive Net Income": "-2,457",
"BaseVar": "209,491",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "158%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "170,727",
"Assets, Noncurrent": "2,222",
"Cost of Goods and Services Sold": "0",
"Goodwill": "26,055",
"Liabilities, Current": "70,152",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "419,448",
"Other Liabilities": "0",
"Other Net Income": "348",
"Other Revenues": "469,538",
"Property, Plant and Equipment, Net": "54,278",
"Research and Development": "10,911",
"Selling, General and Administrative Expense": "45,496"
},
"output_variables": {
"Liabilities": "70,152",
"Assets": "253,282",
"Expenses": "475,855",
"Revenues": "469,538",
"Stockholders Equity": "183,130",
"Net Income": "-5,969",
"Comprehensive Net Income": "-5,969",
"BaseVar": "634,588",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "147%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "161,251",
"Assets, Noncurrent": "2,226",
"Cost of Goods and Services Sold": "0",
"Goodwill": "24,919",
"Liabilities, Current": "60,620",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "62,127",
"Other Liabilities": "0",
"Other Net Income": "63,156",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "50,417",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "60,620",
"Assets": "238,813",
"Expenses": "62,127",
"Revenues": "0",
"Stockholders Equity": "178,193",
"Net Income": "1,029",
"Comprehensive Net Income": "1,029",
"BaseVar": "212,358",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "154%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "162,191",
"Assets, Noncurrent": "2,331",
"Cost of Goods and Services Sold": "0",
"Goodwill": "22,346",
"Liabilities, Current": "87,724",
"Liabilities, Noncurrent": "2,618",
"Other Assets": "3,310",
"Other Compr. Net Income": "0",
"Other Expenses": "519,308",
"Other Liabilities": "0",
"Other Net Income": "78",
"Other Revenues": "590,777",
"Property, Plant and Equipment, Net": "53,116",
"Research and Development": "6,772",
"Selling, General and Administrative Expense": "56,172"
},
"output_variables": {
"Liabilities": "90,342",
"Assets": "243,294",
"Expenses": "582,252",
"Revenues": "590,777",
"Stockholders Equity": "152,952",
"Net Income": "8,603",
"Comprehensive Net Income": "8,603",
"BaseVar": "753,372",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "139%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.3916967086026752,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000743238.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000743238.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000743238.svg"
},
{
"company_id": "0001456189",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001456189.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001456189.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001456189.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001456189_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001456189_main_keyfigs.svg",
"name": "Leatt Corp",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001456189.svg",
"report_text": "The relative strengths and weaknesses of Leatt 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 Leatt Corp compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 53% points.The greatest weakness of Leatt Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 139%, being 30% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001456189_2017_Leatt_Corp.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "12.2",
"Liabilities": "45.0",
"Stockholders Equity": "18.4",
"ECR before LimitedLiability": "46.2",
"Liabilities, Current": "14.5",
"Liabilities, Noncurrent": "22.6",
"Goodwill": "-5.57",
"Assets": "-6.07",
"Other Assets": "-3.55",
"Property, Plant and Equipment, Net": "-5.15",
"Assets, Current": "14.3",
"Cost of Goods and Services Sold": "18.5",
"Expenses": "-18.8",
"Revenues": "35.9",
"Net Income": "18.2",
"Other Expenses": "-48.1",
"Research and Development": "-5.19",
"Selling, General and Administrative Expense": "14.4",
"Other Revenues": "35.9",
"Comprehensive Net Income": "18.2",
"Economic Capital Ratio": "36.2"
},
"2013": {
"Liabilities, Current": "23.9",
"Liabilities": "52.9",
"Assets": "-7.13",
"Stockholders Equity": "26.8",
"ECR before LimitedLiability": "43.9",
"Liabilities, Noncurrent": "22.9",
"Other Liabilities": "10.9",
"Property, Plant and Equipment, Net": "-6.85",
"Assets, Current": "18.3",
"Goodwill": "-6.39",
"Cost of Goods and Services Sold": "18.6",
"Expenses": "-24.2",
"Revenues": "32.2",
"Net Income": "18.0",
"Other Expenses": "-50.9",
"Selling, General and Administrative Expense": "15.2",
"Research and Development": "-7.22",
"Other Revenues": "32.2",
"Other Net Income": "11.8",
"Comprehensive Net Income": "12.5",
"Economic Capital Ratio": "33.9"
},
"2014": {
"Other Liabilities": "12.0",
"Liabilities": "40.2",
"Stockholders Equity": "5.47",
"ECR before LimitedLiability": "39.5",
"Liabilities, Noncurrent": "23.4",
"Liabilities, Current": "7.57",
"Goodwill": "-7.14",
"Assets": "-10.7",
"Property, Plant and Equipment, Net": "-6.15",
"Other Assets": "-3.81",
"Assets, Current": "10.8",
"Research and Development": "-4.53",
"Expenses": "-20.1",
"Revenues": "46.2",
"Net Income": "24.0",
"Selling, General and Administrative Expense": "16.0",
"Other Expenses": "-48.5",
"Cost of Goods and Services Sold": "17.1",
"Other Revenues": "46.2",
"Comprehensive Net Income": "23.8",
"Economic Capital Ratio": "30.2"
},
"2015": {
"Liabilities, Current": "12.9",
"Liabilities": "55.2",
"Stockholders Equity": "28.2",
"ECR before LimitedLiability": "69.4",
"Other Liabilities": "10.3",
"Liabilities, Noncurrent": "36.6",
"Assets, Noncurrent": "-4.11",
"Assets": "-6.80",
"Assets, Current": "13.6",
"Goodwill": "-6.01",
"Property, Plant and Equipment, Net": "-3.92",
"Selling, General and Administrative Expense": "18.4",
"Expenses": "-19.1",
"Revenues": "50.5",
"Net Income": "25.3",
"Cost of Goods and Services Sold": "20.3",
"Other Expenses": "-54.1",
"Research and Development": "-4.82",
"Other Revenues": "50.5",
"Comprehensive Net Income": "23.6",
"Economic Capital Ratio": "41.0"
},
"2016": {
"Liabilities, Noncurrent": "25.2",
"Liabilities": "52.8",
"Assets": "-8.17",
"Stockholders Equity": "24.8",
"ECR before LimitedLiability": "39.7",
"Other Liabilities": "13.6",
"Liabilities, Current": "18.8",
"Assets, Current": "16.3",
"Goodwill": "-6.63",
"Assets, Noncurrent": "-5.14",
"Research and Development": "-9.93",
"Expenses": "-28.8",
"Revenues": "38.4",
"Net Income": "11.2",
"Cost of Goods and Services Sold": "18.2",
"Selling, General and Administrative Expense": "13.7",
"Other Expenses": "-50.6",
"Other Revenues": "38.4",
"Other Net Income": "4.83",
"Comprehensive Net Income": "13.6",
"Economic Capital Ratio": "30.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001456189_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "9,372",
"Assets, Noncurrent": "156",
"Cost of Goods and Services Sold": "0",
"Goodwill": "111",
"Liabilities, Current": "2,953",
"Liabilities, Noncurrent": "0",
"Other Assets": "-111",
"Other Compr. Net Income": "-35",
"Other Expenses": "15,715",
"Other Liabilities": "0",
"Other Net Income": "323",
"Other Revenues": "16,577",
"Property, Plant and Equipment, Net": "1,128",
"Research and Development": "1,107",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "2,953",
"Assets": "10,656",
"Expenses": "16,822",
"Revenues": "16,577",
"Stockholders Equity": "7,703",
"Net Income": "79",
"Comprehensive Net Income": "43",
"BaseVar": "23,684",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "150%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "8,639",
"Assets, Noncurrent": "439",
"Cost of Goods and Services Sold": "0",
"Goodwill": "90",
"Liabilities, Current": "2,911",
"Liabilities, Noncurrent": "0",
"Other Assets": "-90",
"Other Compr. Net Income": "-276",
"Other Expenses": "15,071",
"Other Liabilities": "0",
"Other Net Income": "974",
"Other Revenues": "14,892",
"Property, Plant and Equipment, Net": "892",
"Research and Development": "1,170",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "2,911",
"Assets": "9,970",
"Expenses": "16,241",
"Revenues": "14,892",
"Stockholders Equity": "7,059",
"Net Income": "-375",
"Comprehensive Net Income": "-651",
"BaseVar": "22,631",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "141%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "9,899",
"Assets, Noncurrent": "309",
"Cost of Goods and Services Sold": "0",
"Goodwill": "81",
"Liabilities, Current": "3,938",
"Liabilities, Noncurrent": "0",
"Other Assets": "-81",
"Other Compr. Net Income": "-267",
"Other Expenses": "17,020",
"Other Liabilities": "0",
"Other Net Income": "202",
"Other Revenues": "18,459",
"Property, Plant and Equipment, Net": "996",
"Research and Development": "1,222",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,938",
"Assets": "11,204",
"Expenses": "18,242",
"Revenues": "18,459",
"Stockholders Equity": "7,266",
"Net Income": "418",
"Comprehensive Net Income": "152",
"BaseVar": "26,156",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "140%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,650",
"Assets, Noncurrent": "168",
"Cost of Goods and Services Sold": "0",
"Goodwill": "61",
"Liabilities, Current": "3,605",
"Liabilities, Noncurrent": "0",
"Other Assets": "-61",
"Other Compr. Net Income": "-332",
"Other Expenses": "16,803",
"Other Liabilities": "0",
"Other Net Income": "215",
"Other Revenues": "18,343",
"Property, Plant and Equipment, Net": "1,313",
"Research and Development": "1,180",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,605",
"Assets": "11,131",
"Expenses": "17,983",
"Revenues": "18,343",
"Stockholders Equity": "7,526",
"Net Income": "575",
"Comprehensive Net Income": "243",
"BaseVar": "25,804",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "145%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "9,457",
"Assets, Noncurrent": "94",
"Cost of Goods and Services Sold": "0",
"Goodwill": "69",
"Liabilities, Current": "3,564",
"Liabilities, Noncurrent": "0",
"Other Assets": "39",
"Other Compr. Net Income": "100",
"Other Expenses": "15,629",
"Other Liabilities": "0",
"Other Net Income": "201",
"Other Revenues": "16,416",
"Property, Plant and Equipment, Net": "1,191",
"Research and Development": "1,443",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,564",
"Assets": "10,850",
"Expenses": "17,073",
"Revenues": "16,416",
"Stockholders Equity": "7,286",
"Net Income": "-455",
"Comprehensive Net Income": "-355",
"BaseVar": "24,102",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "139%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 1.3852670554157775,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001456189.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001456189.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001456189.svg"
},
{
"company_id": "0001043337",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001043337.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001043337.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001043337.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001043337_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001043337_main_keyfigs.svg",
"name": "Stoneridge INC",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001043337.svg",
"report_text": "The relative strengths and weaknesses of Stoneridge 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 Stoneridge INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 49% points.The greatest weakness of Stoneridge INC is the variable Expenses, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 136%, being 27% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001043337_2017_Stoneridge_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "-23.0",
"Liabilities": "-9.64",
"Stockholders Equity": "-4.23",
"ECR before LimitedLiability": "34.4",
"Other Liabilities": "13.3",
"Assets": "3.08",
"Goodwill": "10.5",
"Assets, Current": "3.46",
"Assets, Noncurrent": "33.4",
"Other Assets": "-28.2",
"Selling, General and Administrative Expense": "-7.51",
"Expenses": "24.0",
"Revenues": "3.65",
"Net Income": "33.2",
"Research and Development": "4.66",
"Cost of Goods and Services Sold": "16.5",
"Other Expenses": "10.1",
"Other Revenues": "3.65",
"Comprehensive Net Income": "33.2",
"Other Net Income": "9.34",
"Economic Capital Ratio": "-5.57"
},
"2012": {
"Goodwill": "7.06",
"Assets": "-16.2",
"Other Liabilities": "9.92",
"Stockholders Equity": "-23.1",
"ECR before LimitedLiability": "-4.86",
"Other Assets": "-28.4",
"Property, Plant and Equipment, Net": "-4.16",
"Assets, Noncurrent": "35.4",
"Assets, Current": "-9.97",
"Cost of Goods and Services Sold": "20.0",
"Expenses": "-4.80",
"Revenues": "26.8",
"Net Income": "19.4",
"Other Expenses": "-11.4",
"Research and Development": "5.79",
"Selling, General and Administrative Expense": "-16.7",
"Other Revenues": "26.8",
"Liabilities, Current": "16.5",
"Liabilities, Noncurrent": "-29.3",
"Comprehensive Net Income": "20.0",
"Economic Capital Ratio": "-14.8"
},
"2013": {
"Liabilities, Current": "26.0",
"Liabilities": "9.57",
"Stockholders Equity": "-15.4",
"Economic Capital Ratio": "-10.1",
"Liabilities, Noncurrent": "-28.9",
"Other Liabilities": "9.14",
"Property, Plant and Equipment, Net": "-5.42",
"Assets": "-16.4",
"Other Assets": "-27.2",
"Goodwill": "4.39",
"Assets, Noncurrent": "32.8",
"Cost of Goods and Services Sold": "19.8",
"Expenses": "-7.36",
"Net Income": "27.0",
"Other Expenses": "-14.6",
"Selling, General and Administrative Expense": "-15.2",
"Research and Development": "5.08",
"Other Revenues": "32.8",
"Revenues": "32.8",
"Other Compr. Net Income": "-5.95",
"Comprehensive Net Income": "20.0"
},
"2014": {
"Goodwill": "-4.39",
"Assets": "-29.1",
"Stockholders Equity": "-35.1",
"Other Liabilities": "10.7",
"ECR before LimitedLiability": "-22.9",
"Property, Plant and Equipment, Net": "-3.78",
"Other Assets": "-31.2",
"Assets, Current": "-13.5",
"Assets, Noncurrent": "14.8",
"Expenses": "-18.5",
"Revenues": "14.7",
"Net Income": "7.20",
"Selling, General and Administrative Expense": "-14.0",
"Other Expenses": "-20.2",
"Cost of Goods and Services Sold": "13.8",
"Other Revenues": "14.7",
"Liabilities, Noncurrent": "-25.8",
"Liabilities, Current": "13.6",
"Other Net Income": "-5.59",
"Comprehensive Net Income": "9.56",
"Economic Capital Ratio": "-32.3"
},
"2015": {
"Liabilities, Current": "18.7",
"Liabilities": "17.8",
"Stockholders Equity": "-14.5",
"ECR before LimitedLiability": "18.6",
"Other Liabilities": "9.04",
"Liabilities, Noncurrent": "-10.5",
"Assets, Noncurrent": "23.5",
"Assets": "-20.3",
"Assets, Current": "-5.50",
"Goodwill": "-12.0",
"Other Assets": "-19.7",
"Selling, General and Administrative Expense": "-9.45",
"Expenses": "-9.23",
"Revenues": "30.8",
"Net Income": "29.5",
"Cost of Goods and Services Sold": "23.7",
"Other Expenses": "-16.9",
"Other Revenues": "30.8",
"Comprehensive Net Income": "24.5",
"Other Net Income": "-5.03",
"Economic Capital Ratio": "-9.89"
},
"2016": {
"Liabilities, Noncurrent": "-2.52",
"Liabilities": "35.6",
"ECR before LimitedLiability": "36.9",
"Other Liabilities": "13.0",
"Liabilities, Current": "26.3",
"Assets, Current": "-3.01",
"Assets": "-11.5",
"Goodwill": "-6.96",
"Other Assets": "-12.4",
"Assets, Noncurrent": "15.1",
"Research and Development": "-5.77",
"Expenses": "-14.8",
"Net Income": "34.4",
"Cost of Goods and Services Sold": "17.6",
"Selling, General and Administrative Expense": "-12.0",
"Other Expenses": "-14.0",
"Other Revenues": "49.3",
"Revenues": "49.3",
"Other Net Income": "3.17",
"Comprehensive Net Income": "37.1",
"Economic Capital Ratio": "27.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001043337_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "390,123",
"Assets, Noncurrent": "307,534",
"Cost of Goods and Services Sold": "0",
"Goodwill": "171,539",
"Liabilities, Current": "258,703",
"Liabilities, Noncurrent": "258,315",
"Other Assets": "-296,341",
"Other Compr. Net Income": "0",
"Other Expenses": "666,880",
"Other Liabilities": "0",
"Other Net Income": "75,350",
"Other Revenues": "765,373",
"Property, Plant and Equipment, Net": "124,802",
"Research and Development": "0",
"Selling, General and Administrative Expense": "128,306"
},
"output_variables": {
"Liabilities": "517,018",
"Assets": "697,657",
"Expenses": "795,186",
"Revenues": "765,373",
"Stockholders Equity": "180,639",
"Net Income": "45,537",
"Comprehensive Net Income": "45,537",
"BaseVar": "1,425,292",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "97%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "311,054",
"Assets, Noncurrent": "281,637",
"Cost of Goods and Services Sold": "0",
"Goodwill": "150,778",
"Liabilities, Current": "153,469",
"Liabilities, Noncurrent": "245,388",
"Other Assets": "-269,925",
"Other Compr. Net Income": "946",
"Other Expenses": "734,714",
"Other Liabilities": "0",
"Other Net Income": "-4,136",
"Other Revenues": "938,513",
"Property, Plant and Equipment, Net": "119,147",
"Research and Development": "0",
"Selling, General and Administrative Expense": "195,915"
},
"output_variables": {
"Liabilities": "398,857",
"Assets": "592,691",
"Expenses": "930,629",
"Revenues": "938,513",
"Stockholders Equity": "193,834",
"Net Income": "3,748",
"Comprehensive Net Income": "4,694",
"BaseVar": "1,432,886",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "99%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "340,236",
"Assets, Noncurrent": "248,086",
"Cost of Goods and Services Sold": "0",
"Goodwill": "127,363",
"Liabilities, Current": "153,722",
"Liabilities, Noncurrent": "246,066",
"Other Assets": "-238,235",
"Other Compr. Net Income": "-21,553",
"Other Expenses": "744,381",
"Other Liabilities": "0",
"Other Net Income": "-624",
"Other Revenues": "947,830",
"Property, Plant and Equipment, Net": "110,872",
"Research and Development": "0",
"Selling, General and Administrative Expense": "186,317"
},
"output_variables": {
"Liabilities": "399,788",
"Assets": "588,322",
"Expenses": "930,698",
"Revenues": "947,830",
"Stockholders Equity": "188,534",
"Net Income": "16,508",
"Comprehensive Net Income": "-5,045",
"BaseVar": "1,444,408",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "97%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "245,511",
"Assets, Noncurrent": "153,240",
"Cost of Goods and Services Sold": "0",
"Goodwill": "57,715",
"Liabilities, Current": "120,314",
"Liabilities, Noncurrent": "164,631",
"Other Assets": "-143,026",
"Other Compr. Net Income": "-1,532",
"Other Expenses": "536,187",
"Other Liabilities": "0",
"Other Net Income": "-19,744",
"Other Revenues": "660,579",
"Property, Plant and Equipment, Net": "85,311",
"Research and Development": "41,609",
"Selling, General and Administrative Expense": "123,630"
},
"output_variables": {
"Liabilities": "284,945",
"Assets": "398,751",
"Expenses": "701,426",
"Revenues": "660,579",
"Stockholders Equity": "113,806",
"Net Income": "-60,591",
"Comprehensive Net Income": "-62,123",
"BaseVar": "1,033,488",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "77%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "231,909",
"Assets, Noncurrent": "132,343",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "108,050",
"Liabilities, Noncurrent": "149,773",
"Other Assets": "-85,264",
"Other Compr. Net Income": "-22,142",
"Other Expenses": "473,652",
"Other Liabilities": "0",
"Other Net Income": "-1,430",
"Other Revenues": "644,812",
"Property, Plant and Equipment, Net": "85,264",
"Research and Development": "38,792",
"Selling, General and Administrative Expense": "110,371"
},
"output_variables": {
"Liabilities": "257,823",
"Assets": "364,252",
"Expenses": "622,815",
"Revenues": "644,812",
"Stockholders Equity": "106,429",
"Net Income": "20,567",
"Comprehensive Net Income": "-1,575",
"BaseVar": "956,637",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "94%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "240,893",
"Assets, Noncurrent": "153,636",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "112,709",
"Liabilities, Noncurrent": "89,743",
"Other Assets": "-91,500",
"Other Compr. Net Income": "3,796",
"Other Expenses": "470,426",
"Other Liabilities": "0",
"Other Net Income": "1,380",
"Other Revenues": "695,977",
"Property, Plant and Equipment, Net": "91,500",
"Research and Development": "40,212",
"Selling, General and Administrative Expense": "111,145"
},
"output_variables": {
"Liabilities": "202,452",
"Assets": "394,529",
"Expenses": "621,783",
"Revenues": "695,977",
"Stockholders Equity": "192,077",
"Net Income": "75,574",
"Comprehensive Net Income": "79,370",
"BaseVar": "959,958",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "136%"
}
}
},
"top_rated": false,
"trend": 14.0,
"value": 1.3575838433793077,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001043337.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001043337.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001043337.svg"
},
{
"company_id": "0001424929",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001424929.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001424929.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001424929.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001424929_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001424929_main_keyfigs.svg",
"name": "FOX Factory Holding CORP",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001424929.svg",
"report_text": "The relative strengths and weaknesses of FOX Factory Holding 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 FOX Factory Holding CORP compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 24% points.The greatest weakness of FOX Factory Holding CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 135%, being 27% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001424929_2017_FOX_Factory_Holding_CORP.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Current": "25.4",
"Liabilities": "38.8",
"Stockholders Equity": "10.5",
"ECR before LimitedLiability": "47.6",
"Liabilities, Noncurrent": "21.9",
"Other Liabilities": "-7.70",
"Property, Plant and Equipment, Net": "-6.42",
"Assets": "-7.73",
"Other Assets": "-3.17",
"Assets, Current": "-3.17",
"Goodwill": "11.3",
"Assets, Noncurrent": "-4.12",
"Cost of Goods and Services Sold": "17.4",
"Expenses": "-9.57",
"Revenues": "49.6",
"Net Income": "36.7",
"Other Expenses": "-39.6",
"Selling, General and Administrative Expense": "14.2",
"Other Revenues": "49.6",
"Comprehensive Net Income": "34.1",
"Economic Capital Ratio": "37.6"
},
"2014": {
"Other Liabilities": "-1.62",
"Liabilities": "5.04",
"Stockholders Equity": "1.86",
"ECR before LimitedLiability": "28.2",
"Liabilities, Noncurrent": "-4.98",
"Liabilities, Current": "11.2",
"Expenses": "6.54",
"Net Income": "26.1",
"Selling, General and Administrative Expense": "12.1",
"Other Expenses": "-17.2",
"Cost of Goods and Services Sold": "12.9",
"Other Revenues": "19.2",
"Revenues": "19.2",
"Goodwill": "25.0",
"Property, Plant and Equipment, Net": "-5.22",
"Other Assets": "-2.93",
"Assets, Current": "-6.12",
"Assets, Noncurrent": "-3.56",
"Comprehensive Net Income": "27.9",
"Other Compr. Net Income": "1.52",
"Economic Capital Ratio": "18.9"
},
"2015": {
"Liabilities, Current": "11.7",
"Liabilities": "25.6",
"Assets, Noncurrent": "-4.46",
"Stockholders Equity": "19.3",
"ECR before LimitedLiability": "57.5",
"Other Liabilities": "4.43",
"Liabilities, Noncurrent": "10.6",
"Other Revenues": "29.1",
"Revenues": "29.1",
"Net Income": "25.4",
"Assets, Current": "-3.28",
"Goodwill": "19.8",
"Other Assets": "-2.69",
"Property, Plant and Equipment, Net": "-4.20",
"Selling, General and Administrative Expense": "15.1",
"Comprehensive Net Income": "26.2",
"Cost of Goods and Services Sold": "16.6",
"Other Expenses": "-28.2",
"Research and Development": "-1.05",
"Other Net Income": "-3.76",
"Economic Capital Ratio": "29.0"
},
"2016": {
"Liabilities, Noncurrent": "-3.75",
"Liabilities": "23.0",
"Assets, Current": "1.16",
"Stockholders Equity": "17.7",
"ECR before LimitedLiability": "36.4",
"Other Liabilities": "10.3",
"Liabilities, Current": "16.8",
"Other Revenues": "21.6",
"Revenues": "21.6",
"Net Income": "22.9",
"Property, Plant and Equipment, Net": "-3.66",
"Goodwill": "12.8",
"Other Assets": "-2.88",
"Assets, Noncurrent": "-4.50",
"Research and Development": "-2.49",
"Comprehensive Net Income": "24.0",
"Selling, General and Administrative Expense": "10.7",
"Other Expenses": "-21.7",
"Cost of Goods and Services Sold": "14.1",
"Other Net Income": "1.61",
"Economic Capital Ratio": "26.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001424929_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "84,385",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "59,209",
"Liabilities, Current": "44,501",
"Liabilities, Noncurrent": "0",
"Other Assets": "717",
"Other Compr. Net Income": "-16",
"Other Expenses": "234,122",
"Other Liabilities": "20,936",
"Other Net Income": "-4,113",
"Other Revenues": "272,746",
"Property, Plant and Equipment, Net": "13,418",
"Research and Development": "10,409",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "65,437",
"Assets": "157,729",
"Expenses": "244,531",
"Revenues": "272,746",
"Stockholders Equity": "92,292",
"Net Income": "24,102",
"Comprehensive Net Income": "24,086",
"BaseVar": "372,286",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "144%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "112,609",
"Assets, Noncurrent": "591",
"Cost of Goods and Services Sold": "0",
"Goodwill": "123,929",
"Liabilities, Current": "60,825",
"Liabilities, Noncurrent": "47,163",
"Other Assets": "979",
"Other Compr. Net Income": "-391",
"Other Expenses": "265,100",
"Other Liabilities": "21,643",
"Other Net Income": "-306",
"Other Revenues": "306,734",
"Property, Plant and Equipment, Net": "20,329",
"Research and Development": "13,642",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "129,631",
"Assets": "258,437",
"Expenses": "278,742",
"Revenues": "306,734",
"Stockholders Equity": "128,806",
"Net Income": "27,686",
"Comprehensive Net Income": "27,295",
"BaseVar": "487,120",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "129%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "131,941",
"Assets, Noncurrent": "895",
"Cost of Goods and Services Sold": "0",
"Goodwill": "118,502",
"Liabilities, Current": "74,017",
"Liabilities, Noncurrent": "44,325",
"Other Assets": "1,065",
"Other Compr. Net Income": "-1,547",
"Other Expenses": "323,743",
"Other Liabilities": "7,895",
"Other Net Income": "-1,100",
"Other Revenues": "366,798",
"Property, Plant and Equipment, Net": "26,094",
"Research and Development": "17,001",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "126,237",
"Assets": "278,497",
"Expenses": "340,744",
"Revenues": "366,798",
"Stockholders Equity": "152,260",
"Net Income": "24,954",
"Comprehensive Net Income": "23,407",
"BaseVar": "557,462",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "133%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "182,912",
"Assets, Noncurrent": "708",
"Cost of Goods and Services Sold": "0",
"Goodwill": "115,636",
"Liabilities, Current": "87,036",
"Liabilities, Noncurrent": "63,058",
"Other Assets": "4,082",
"Other Compr. Net Income": "-240",
"Other Expenses": "346,492",
"Other Liabilities": "569",
"Other Net Income": "-2,451",
"Other Revenues": "403,077",
"Property, Plant and Equipment, Net": "32,262",
"Research and Development": "18,459",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "150,663",
"Assets": "335,600",
"Expenses": "364,951",
"Revenues": "403,077",
"Stockholders Equity": "184,937",
"Net Income": "35,675",
"Comprehensive Net Income": "35,435",
"BaseVar": "628,491",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "135%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.3531831991515315,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001424929.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001424929.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001424929.svg"
},
{
"company_id": "0001111335",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001111335.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001111335.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001111335.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001111335_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001111335_main_keyfigs.svg",
"name": "Visteon CORP",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001111335.svg",
"report_text": "The relative strengths and weaknesses of Visteon 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 Visteon CORP compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Visteon CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 135%, being 27% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001111335_2017_Visteon_CORP.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Current": "14.5",
"Liabilities": "40.7",
"Stockholders Equity": "31.6",
"ECR before LimitedLiability": "62.4",
"Liabilities, Noncurrent": "20.6",
"Other Liabilities": "9.92",
"Cost of Goods and Services Sold": "15.1",
"Expenses": "-3.19",
"Net Income": "31.3",
"Other Expenses": "-29.7",
"Selling, General and Administrative Expense": "6.23",
"Research and Development": "4.04",
"Other Revenues": "21.9",
"Revenues": "21.9",
"Assets, Current": "4.77",
"Goodwill": "-4.14",
"Assets, Noncurrent": "-1.82",
"Other Net Income": "12.3",
"Comprehensive Net Income": "29.1",
"Other Compr. Net Income": "-2.10",
"Economic Capital Ratio": "52.5"
},
"2014": {
"Other Liabilities": "10.9",
"Liabilities": "34.7",
"Assets": "-8.23",
"Stockholders Equity": "11.7",
"ECR before LimitedLiability": "28.2",
"Liabilities, Noncurrent": "21.5",
"Liabilities, Current": "3.84",
"Goodwill": "-8.29",
"Property, Plant and Equipment, Net": "3.84",
"Research and Development": "6.02",
"Expenses": "-8.39",
"Revenues": "32.5",
"Net Income": "15.0",
"Selling, General and Administrative Expense": "7.75",
"Other Expenses": "-36.5",
"Cost of Goods and Services Sold": "16.5",
"Other Revenues": "32.5",
"Other Net Income": "-6.77",
"Comprehensive Net Income": "9.47",
"Other Compr. Net Income": "-5.13",
"Economic Capital Ratio": "18.8"
},
"2015": {
"Liabilities, Current": "-46.3",
"Liabilities": "-2.87",
"Assets": "4.93",
"Stockholders Equity": "9.15",
"ECR before LimitedLiability": "77.0",
"Other Liabilities": "6.63",
"Liabilities, Noncurrent": "23.8",
"Assets, Current": "18.0",
"Goodwill": "-3.48",
"Property, Plant and Equipment, Net": "-2.53",
"Selling, General and Administrative Expense": "6.72",
"Expenses": "33.3",
"Revenues": "-15.6",
"Net Income": "57.7",
"Cost of Goods and Services Sold": "12.1",
"Other Expenses": "9.97",
"Research and Development": "3.52",
"Other Revenues": "-15.6",
"Comprehensive Net Income": "60.3",
"Other Net Income": "37.5",
"Economic Capital Ratio": "48.6"
},
"2016": {
"Liabilities, Noncurrent": "22.1",
"Liabilities": "37.3",
"Stockholders Equity": "22.5",
"ECR before LimitedLiability": "36.4",
"Other Liabilities": "11.8",
"Liabilities, Current": "5.50",
"Assets, Current": "9.33",
"Assets": "-3.69",
"Property, Plant and Equipment, Net": "-2.15",
"Goodwill": "-6.43",
"Assets, Noncurrent": "-2.31",
"Research and Development": "2.98",
"Expenses": "-11.0",
"Revenues": "28.8",
"Net Income": "17.8",
"Cost of Goods and Services Sold": "16.0",
"Selling, General and Administrative Expense": "2.75",
"Other Expenses": "-31.7",
"Other Revenues": "28.8",
"Comprehensive Net Income": "16.4",
"Economic Capital Ratio": "26.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001111335_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "3,753,000",
"Assets, Noncurrent": "185,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "1,802,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "675,000",
"Other Compr. Net Income": "-7,000",
"Other Expenses": "6,948,000",
"Other Liabilities": "0",
"Other Net Income": "651,000",
"Other Revenues": "7,439,000",
"Property, Plant and Equipment, Net": "1,414,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "367,000"
},
"output_variables": {
"Liabilities": "1,802,000",
"Assets": "6,027,000",
"Expenses": "7,315,000",
"Revenues": "7,439,000",
"Stockholders Equity": "4,225,000",
"Net Income": "775,000",
"Comprehensive Net Income": "768,000",
"BaseVar": "11,620,500",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "159%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,134,000",
"Assets, Noncurrent": "177,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "1,832,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "572,000",
"Other Compr. Net Income": "-376,000",
"Other Expenses": "6,996,000",
"Other Liabilities": "0",
"Other Net Income": "-342,000",
"Other Revenues": "7,509,000",
"Property, Plant and Equipment, Net": "1,440,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "377,000"
},
"output_variables": {
"Liabilities": "1,832,000",
"Assets": "5,323,000",
"Expenses": "7,373,000",
"Revenues": "7,509,000",
"Stockholders Equity": "3,491,000",
"Net Income": "-206,000",
"Comprehensive Net Income": "-582,000",
"BaseVar": "11,377,500",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "129%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "4,053,000",
"Assets, Noncurrent": "89,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "2,772,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "189,000",
"Other Compr. Net Income": "65,000",
"Other Expenses": "2,860,000",
"Other Liabilities": "0",
"Other Net Income": "2,188,000",
"Other Revenues": "3,245,000",
"Property, Plant and Equipment, Net": "351,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "245,000"
},
"output_variables": {
"Liabilities": "2,772,000",
"Assets": "4,682,000",
"Expenses": "3,105,000",
"Revenues": "3,245,000",
"Stockholders Equity": "1,910,000",
"Net Income": "2,328,000",
"Comprehensive Net Income": "2,393,000",
"BaseVar": "8,028,500",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "152%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,708,000",
"Assets, Noncurrent": "146,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "911,000",
"Liabilities, Noncurrent": "0",
"Other Assets": "174,000",
"Other Compr. Net Income": "-59,000",
"Other Expenses": "2,818,000",
"Other Liabilities": "0",
"Other Net Income": "-32,000",
"Other Revenues": "3,161,000",
"Property, Plant and Equipment, Net": "345,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "220,000"
},
"output_variables": {
"Liabilities": "911,000",
"Assets": "2,373,000",
"Expenses": "3,038,000",
"Revenues": "3,161,000",
"Stockholders Equity": "1,462,000",
"Net Income": "91,000",
"Comprehensive Net Income": "32,000",
"BaseVar": "4,787,000",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "135%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 1.3529023046408353,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001111335.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001111335.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001111335.svg"
},
{
"company_id": "0000093389",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000093389.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000093389.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000093389.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000093389_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000093389_main_keyfigs.svg",
"name": "Standard Motor Products INC",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000093389.svg",
"report_text": "The relative strengths and weaknesses of Standard Motor Products 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 Standard Motor Products INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 33% points.The greatest weakness of Standard Motor Products INC is the variable Selling, General and Administrative Expense, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 135%, being 27% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000093389_2017_Standard_Motor_Products_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "22.5",
"Liabilities": "26.6",
"Stockholders Equity": "13.9",
"ECR before LimitedLiability": "66.7",
"Other Liabilities": "6.16",
"Liabilities, Current": "-1.61",
"Property, Plant and Equipment, Net": "-3.45",
"Assets": "-3.82",
"Goodwill": "-1.54",
"Assets, Current": "9.01",
"Assets, Noncurrent": "-1.69",
"Other Assets": "-4.70",
"Selling, General and Administrative Expense": "-16.2",
"Expenses": "5.82",
"Revenues": "41.1",
"Net Income": "47.2",
"Research and Development": "5.02",
"Cost of Goods and Services Sold": "17.7",
"Other Revenues": "41.1",
"Comprehensive Net Income": "46.0",
"Economic Capital Ratio": "26.7"
},
"2012": {
"Liabilities": "22.3",
"Stockholders Equity": "-3.41",
"ECR before LimitedLiability": "26.1",
"Liabilities, Current": "1.47",
"Liabilities, Noncurrent": "20.4",
"Goodwill": "-1.93",
"Assets": "-10.1",
"Other Assets": "-3.19",
"Property, Plant and Equipment, Net": "-6.68",
"Assets, Noncurrent": "-2.88",
"Assets, Current": "4.16",
"Cost of Goods and Services Sold": "18.3",
"Expenses": "-8.93",
"Revenues": "36.9",
"Net Income": "24.7",
"Other Expenses": "-14.7",
"Research and Development": "5.36",
"Selling, General and Administrative Expense": "-16.4",
"Other Revenues": "36.9",
"Comprehensive Net Income": "25.2",
"Economic Capital Ratio": "16.2"
},
"2013": {
"Liabilities, Current": "13.8",
"Liabilities": "33.4",
"Stockholders Equity": "10.7",
"ECR before LimitedLiability": "38.4",
"Liabilities, Noncurrent": "20.7",
"Property, Plant and Equipment, Net": "-6.30",
"Assets": "-7.24",
"Other Assets": "-2.98",
"Assets, Current": "7.48",
"Assets, Noncurrent": "-2.97",
"Cost of Goods and Services Sold": "17.1",
"Expenses": "-11.0",
"Revenues": "41.3",
"Net Income": "29.4",
"Other Expenses": "-14.6",
"Selling, General and Administrative Expense": "-16.9",
"Research and Development": "4.46",
"Other Revenues": "41.3",
"Comprehensive Net Income": "26.5",
"Other Compr. Net Income": "-2.48",
"Economic Capital Ratio": "28.5"
},
"2014": {
"Liabilities": "21.4",
"ECR before LimitedLiability": "31.1",
"Liabilities, Noncurrent": "20.2",
"Goodwill": "-1.36",
"Assets": "-7.68",
"Comprehensive Net Income": "26.0",
"Property, Plant and Equipment, Net": "-5.56",
"Other Assets": "-2.43",
"Assets, Current": "2.79",
"Assets, Noncurrent": "-1.34",
"Research and Development": "5.56",
"Expenses": "-6.11",
"Net Income": "24.5",
"Selling, General and Administrative Expense": "-13.2",
"Other Expenses": "-12.7",
"Cost of Goods and Services Sold": "15.2",
"Other Revenues": "34.0",
"Revenues": "34.0",
"Other Net Income": "-1.88",
"Other Compr. Net Income": "1.31",
"Economic Capital Ratio": "21.7"
},
"2015": {
"Liabilities, Current": "2.69",
"Liabilities": "33.5",
"Stockholders Equity": "20.6",
"ECR before LimitedLiability": "59.2",
"Liabilities, Noncurrent": "31.2",
"Assets, Noncurrent": "-2.29",
"Assets": "-3.05",
"Assets, Current": "7.63",
"Other Assets": "-2.25",
"Property, Plant and Equipment, Net": "-4.27",
"Selling, General and Administrative Expense": "-13.0",
"Expenses": "-5.78",
"Revenues": "35.8",
"Net Income": "24.3",
"Cost of Goods and Services Sold": "17.7",
"Other Expenses": "-14.5",
"Research and Development": "5.03",
"Other Revenues": "35.8",
"Comprehensive Net Income": "25.2",
"Other Net Income": "-3.95",
"Economic Capital Ratio": "30.7"
},
"2016": {
"Liabilities, Noncurrent": "21.8",
"Liabilities": "33.0",
"Stockholders Equity": "16.8",
"ECR before LimitedLiability": "36.4",
"Other Liabilities": "4.52",
"Liabilities, Current": "8.23",
"Assets, Current": "5.26",
"Assets": "-4.49",
"Property, Plant and Equipment, Net": "-4.21",
"Other Assets": "-3.19",
"Assets, Noncurrent": "-3.16",
"Research and Development": "2.94",
"Expenses": "-10.4",
"Revenues": "30.8",
"Net Income": "21.7",
"Cost of Goods and Services Sold": "15.8",
"Selling, General and Administrative Expense": "-15.4",
"Other Expenses": "-13.0",
"Other Revenues": "30.8",
"Comprehensive Net Income": "22.4",
"Economic Capital Ratio": "26.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000093389_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "400,987",
"Assets, Noncurrent": "10,917",
"Cost of Goods and Services Sold": "0",
"Goodwill": "57,842",
"Liabilities, Current": "228,881",
"Liabilities, Noncurrent": "190",
"Other Assets": "16,937",
"Other Compr. Net Income": "2,583",
"Other Expenses": "650,764",
"Other Liabilities": "49,698",
"Other Net Income": "1,444",
"Other Revenues": "875,566",
"Property, Plant and Equipment, Net": "64,039",
"Research and Development": "0",
"Selling, General and Administrative Expense": "163,845"
},
"output_variables": {
"Liabilities": "278,769",
"Assets": "550,722",
"Expenses": "814,609",
"Revenues": "875,566",
"Stockholders Equity": "271,953",
"Net Income": "62,401",
"Comprehensive Net Income": "64,984",
"BaseVar": "1,261,846",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "129%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "418,553",
"Assets, Noncurrent": "10,161",
"Cost of Goods and Services Sold": "0",
"Goodwill": "72,373",
"Liabilities, Current": "222,172",
"Liabilities, Noncurrent": "75",
"Other Assets": "11,085",
"Other Compr. Net Income": "580",
"Other Expenses": "718,450",
"Other Liabilities": "46,760",
"Other Net Income": "-2,312",
"Other Revenues": "949,610",
"Property, Plant and Equipment, Net": "64,422",
"Research and Development": "0",
"Selling, General and Administrative Expense": "187,495"
},
"output_variables": {
"Liabilities": "269,007",
"Assets": "576,594",
"Expenses": "905,945",
"Revenues": "949,610",
"Stockholders Equity": "307,587",
"Net Income": "41,353",
"Comprehensive Net Income": "41,933",
"BaseVar": "1,352,024",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "130%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "446,077",
"Assets, Noncurrent": "22,656",
"Cost of Goods and Services Sold": "0",
"Goodwill": "72,866",
"Liabilities, Current": "220,316",
"Liabilities, Noncurrent": "16",
"Other Assets": "10,278",
"Other Compr. Net Income": "-2,093",
"Other Expenses": "730,428",
"Other Liabilities": "45,759",
"Other Net Income": "-1,592",
"Other Revenues": "984,726",
"Property, Plant and Equipment, Net": "63,646",
"Research and Development": "0",
"Selling, General and Administrative Expense": "201,256"
},
"output_variables": {
"Liabilities": "266,091",
"Assets": "615,523",
"Expenses": "931,684",
"Revenues": "984,726",
"Stockholders Equity": "349,432",
"Net Income": "51,450",
"Comprehensive Net Income": "49,357",
"BaseVar": "1,400,854",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "135%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "466,033",
"Assets, Noncurrent": "38,589",
"Cost of Goods and Services Sold": "0",
"Goodwill": "89,377",
"Liabilities, Current": "250,829",
"Liabilities, Noncurrent": "83",
"Other Assets": "14,941",
"Other Compr. Net Income": "-4,438",
"Other Expenses": "733,079",
"Other Liabilities": "48,486",
"Other Net Income": "-11,839",
"Other Revenues": "981,472",
"Property, Plant and Equipment, Net": "64,611",
"Research and Development": "0",
"Selling, General and Administrative Expense": "193,525"
},
"output_variables": {
"Liabilities": "299,398",
"Assets": "673,551",
"Expenses": "926,604",
"Revenues": "981,472",
"Stockholders Equity": "374,153",
"Net Income": "43,029",
"Comprehensive Net Income": "38,591",
"BaseVar": "1,448,651",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "131%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "479,740",
"Assets, Noncurrent": "37,438",
"Cost of Goods and Services Sold": "0",
"Goodwill": "84,267",
"Liabilities, Current": "243,916",
"Liabilities, Noncurrent": "62",
"Other Assets": "10,737",
"Other Compr. Net Income": "-3,822",
"Other Expenses": "718,373",
"Other Liabilities": "45,107",
"Other Net Income": "-2,322",
"Other Revenues": "973,000",
"Property, Plant and Equipment, Net": "68,882",
"Research and Development": "0",
"Selling, General and Administrative Expense": "206,287"
},
"output_variables": {
"Liabilities": "289,085",
"Assets": "681,064",
"Expenses": "924,660",
"Revenues": "973,000",
"Stockholders Equity": "391,979",
"Net Income": "46,018",
"Comprehensive Net Income": "42,196",
"BaseVar": "1,436,976",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "134%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "514,848",
"Assets, Noncurrent": "33,563",
"Cost of Goods and Services Sold": "0",
"Goodwill": "131,287",
"Liabilities, Current": "283,841",
"Liabilities, Noncurrent": "120",
"Other Assets": "10,500",
"Other Compr. Net Income": "-4,554",
"Other Expenses": "777,666",
"Other Liabilities": "43,708",
"Other Net Income": "77",
"Other Revenues": "1,059,677",
"Property, Plant and Equipment, Net": "78,499",
"Research and Development": "0",
"Selling, General and Administrative Expense": "221,658"
},
"output_variables": {
"Liabilities": "327,669",
"Assets": "768,697",
"Expenses": "999,324",
"Revenues": "1,059,677",
"Stockholders Equity": "441,028",
"Net Income": "60,430",
"Comprehensive Net Income": "55,876",
"BaseVar": "1,579,999",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "135%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.3523391658008088,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000093389.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000093389.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000093389.svg"
},
{
"company_id": "0000903129",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000903129.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000903129.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000903129.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000903129_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000903129_main_keyfigs.svg",
"name": "Gentherm Inc",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000903129.svg",
"report_text": "The relative strengths and weaknesses of Gentherm 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 Gentherm Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 21% points.The greatest weakness of Gentherm Inc is the variable Liabilities, Noncurrent, reducing the Economic Capital Ratio by 6.5% points.
The company's Economic Capital Ratio, given in the ranking table, is 131%, being 23% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000903129_2017_Gentherm_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "-2.01",
"Liabilities": "-2.41",
"Stockholders Equity": "15.1",
"ECR before LimitedLiability": "49.3",
"Other Liabilities": "-1.91",
"Liabilities, Current": "1.49",
"Property, Plant and Equipment, Net": "-1.51",
"Assets": "13.7",
"Goodwill": "-2.51",
"Assets, Current": "1.94",
"Other Assets": "18.6",
"Selling, General and Administrative Expense": "-2.18",
"Expenses": "24.2",
"Revenues": "6.73",
"Net Income": "30.5",
"Research and Development": "-3.43",
"Cost of Goods and Services Sold": "14.1",
"Other Expenses": "15.3",
"Other Revenues": "6.73",
"Comprehensive Net Income": "29.3",
"Economic Capital Ratio": "9.32"
},
"2012": {
"Other Liabilities": "-16.4",
"Liabilities": "11.0",
"Stockholders Equity": "5.73",
"ECR before LimitedLiability": "24.8",
"Liabilities, Current": "8.35",
"Liabilities, Noncurrent": "17.3",
"Cost of Goods and Services Sold": "15.5",
"Expenses": "3.58",
"Net Income": "20.2",
"Other Expenses": "-4.05",
"Research and Development": "-4.79",
"Selling, General and Administrative Expense": "-2.40",
"Other Revenues": "17.9",
"Revenues": "17.9",
"Goodwill": "-4.14",
"Other Assets": "11.2",
"Property, Plant and Equipment, Net": "-4.37",
"Assets, Noncurrent": "-2.08",
"Other Net Income": "-1.44",
"Comprehensive Net Income": "19.9",
"Economic Capital Ratio": "14.9"
},
"2013": {
"Liabilities, Current": "13.5",
"Liabilities": "16.2",
"Stockholders Equity": "5.77",
"ECR before LimitedLiability": "27.5",
"Liabilities, Noncurrent": "18.1",
"Other Liabilities": "-17.1",
"Property, Plant and Equipment, Net": "-3.24",
"Assets": "-3.94",
"Other Assets": "7.58",
"Goodwill": "-4.54",
"Assets, Noncurrent": "-3.43",
"Other Revenues": "26.3",
"Revenues": "26.3",
"Net Income": "26.5",
"Other Expenses": "-7.70",
"Other Compr. Net Income": "-1.16",
"Comprehensive Net Income": "25.1",
"Cost of Goods and Services Sold": "15.7",
"Selling, General and Administrative Expense": "-1.67",
"Research and Development": "-5.96",
"Economic Capital Ratio": "17.6"
},
"2014": {
"Other Liabilities": "3.29",
"Liabilities": "17.7",
"Stockholders Equity": "-1.51",
"ECR before LimitedLiability": "30.4",
"Liabilities, Current": "13.4",
"Goodwill": "-5.05",
"Assets": "-7.54",
"Property, Plant and Equipment, Net": "-2.33",
"Other Assets": "5.03",
"Assets, Current": "-2.01",
"Assets, Noncurrent": "-3.07",
"Research and Development": "-5.64",
"Expenses": "-1.43",
"Revenues": "33.4",
"Net Income": "30.8",
"Other Expenses": "-9.40",
"Cost of Goods and Services Sold": "14.9",
"Other Revenues": "33.4",
"Comprehensive Net Income": "28.9",
"Other Compr. Net Income": "-1.53",
"Economic Capital Ratio": "21.0"
},
"2015": {
"Liabilities, Current": "17.3",
"Liabilities": "31.4",
"Stockholders Equity": "24.2",
"ECR before LimitedLiability": "66.0",
"Other Liabilities": "3.02",
"Liabilities, Noncurrent": "12.8",
"Expenses": "2.97",
"Net Income": "31.3",
"Cost of Goods and Services Sold": "16.4",
"Other Expenses": "-9.60",
"Research and Development": "-4.03",
"Other Revenues": "30.5",
"Revenues": "30.5",
"Assets, Noncurrent": "-3.56",
"Assets, Current": "5.70",
"Goodwill": "-3.74",
"Other Assets": "2.45",
"Comprehensive Net Income": "28.3",
"Other Net Income": "-2.30",
"Other Compr. Net Income": "-2.59",
"Economic Capital Ratio": "37.6"
},
"2016": {
"Liabilities, Noncurrent": "-6.47",
"Liabilities": "18.9",
"Stockholders Equity": "19.2",
"ECR before LimitedLiability": "32.5",
"Other Liabilities": "7.13",
"Liabilities, Current": "18.0",
"Assets, Current": "4.62",
"Assets": "2.60",
"Goodwill": "-3.06",
"Other Assets": "2.26",
"Assets, Noncurrent": "-2.64",
"Research and Development": "-5.56",
"Expenses": "2.79",
"Revenues": "15.0",
"Net Income": "21.0",
"Cost of Goods and Services Sold": "13.6",
"Selling, General and Administrative Expense": "-2.79",
"Other Revenues": "15.0",
"Other Net Income": "2.72",
"Comprehensive Net Income": "20.0",
"Economic Capital Ratio": "22.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000903129_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "177,670",
"Assets, Noncurrent": "8,774",
"Cost of Goods and Services Sold": "0",
"Goodwill": "24,245",
"Liabilities, Current": "111,715",
"Liabilities, Noncurrent": "61,677",
"Other Assets": "122,324",
"Other Compr. Net Income": "0",
"Other Expenses": "285,438",
"Other Liabilities": "46,602",
"Other Net Income": "-779",
"Other Revenues": "369,588",
"Property, Plant and Equipment, Net": "44,794",
"Research and Development": "29,372",
"Selling, General and Administrative Expense": "42,110"
},
"output_variables": {
"Liabilities": "219,994",
"Assets": "377,807",
"Expenses": "356,920",
"Revenues": "369,588",
"Stockholders Equity": "157,813",
"Net Income": "11,889",
"Comprehensive Net Income": "11,889",
"BaseVar": "662,544",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "112%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "242,144",
"Assets, Noncurrent": "10,062",
"Cost of Goods and Services Sold": "0",
"Goodwill": "24,729",
"Liabilities, Current": "117,209",
"Liabilities, Noncurrent": "0",
"Other Assets": "107,252",
"Other Compr. Net Income": "-2,926",
"Other Expenses": "419,164",
"Other Liabilities": "84,356",
"Other Net Income": "-3,386",
"Other Revenues": "554,979",
"Property, Plant and Equipment, Net": "55,010",
"Research and Development": "43,189",
"Selling, General and Administrative Expense": "64,919"
},
"output_variables": {
"Liabilities": "201,565",
"Assets": "439,197",
"Expenses": "527,272",
"Revenues": "554,979",
"Stockholders Equity": "237,632",
"Net Income": "24,321",
"Comprehensive Net Income": "21,395",
"BaseVar": "864,662",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "129%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "269,932",
"Assets, Noncurrent": "13,373",
"Cost of Goods and Services Sold": "0",
"Goodwill": "25,809",
"Liabilities, Current": "153,146",
"Liabilities, Noncurrent": "0",
"Other Assets": "93,575",
"Other Compr. Net Income": "4,173",
"Other Expenses": "498,507",
"Other Liabilities": "96,683",
"Other Net Income": "-3,350",
"Other Revenues": "662,082",
"Property, Plant and Equipment, Net": "79,234",
"Research and Development": "52,197",
"Selling, General and Administrative Expense": "72,895"
},
"output_variables": {
"Liabilities": "249,829",
"Assets": "481,923",
"Expenses": "623,599",
"Revenues": "662,082",
"Stockholders Equity": "232,094",
"Net Income": "35,133",
"Comprehensive Net Income": "39,306",
"BaseVar": "1,012,478",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "124%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "335,025",
"Assets, Noncurrent": "12,019",
"Cost of Goods and Services Sold": "0",
"Goodwill": "30,398",
"Liabilities, Current": "147,593",
"Liabilities, Noncurrent": "85,469",
"Other Assets": "88,723",
"Other Compr. Net Income": "-20,540",
"Other Expenses": "587,280",
"Other Liabilities": "30,611",
"Other Net Income": "-3,213",
"Other Revenues": "811,670",
"Property, Plant and Equipment, Net": "91,727",
"Research and Development": "66,411",
"Selling, General and Administrative Expense": "84,647"
},
"output_variables": {
"Liabilities": "263,673",
"Assets": "557,892",
"Expenses": "738,338",
"Revenues": "811,670",
"Stockholders Equity": "294,219",
"Net Income": "70,119",
"Comprehensive Net Income": "49,579",
"BaseVar": "1,197,663",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "131%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "420,608",
"Assets, Noncurrent": "8,403",
"Cost of Goods and Services Sold": "0",
"Goodwill": "27,765",
"Liabilities, Current": "143,783",
"Liabilities, Noncurrent": "92,832",
"Other Assets": "70,865",
"Other Compr. Net Income": "-25,927",
"Other Expenses": "613,611",
"Other Liabilities": "25,892",
"Other Net Income": "7,619",
"Other Revenues": "856,445",
"Property, Plant and Equipment, Net": "119,157",
"Research and Development": "59,604",
"Selling, General and Administrative Expense": "95,456"
},
"output_variables": {
"Liabilities": "262,507",
"Assets": "646,798",
"Expenses": "768,671",
"Revenues": "856,445",
"Stockholders Equity": "384,291",
"Net Income": "95,393",
"Comprehensive Net Income": "69,466",
"BaseVar": "1,283,984",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "141%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "488,753",
"Assets, Noncurrent": "36,413",
"Cost of Goods and Services Sold": "0",
"Goodwill": "51,735",
"Liabilities, Current": "193,623",
"Liabilities, Noncurrent": "169,433",
"Other Assets": "94,077",
"Other Compr. Net Income": "-17,421",
"Other Expenses": "657,271",
"Other Liabilities": "19,569",
"Other Net Income": "4,444",
"Other Revenues": "917,600",
"Property, Plant and Equipment, Net": "172,052",
"Research and Development": "72,923",
"Selling, General and Administrative Expense": "115,252"
},
"output_variables": {
"Liabilities": "382,625",
"Assets": "843,030",
"Expenses": "845,446",
"Revenues": "917,600",
"Stockholders Equity": "460,405",
"Net Income": "76,598",
"Comprehensive Net Income": "59,177",
"BaseVar": "1,505,283",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "131%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 1.3135888220949183,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000903129.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000903129.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000903129.svg"
},
{
"company_id": "0000714284",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000714284.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000714284.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000714284.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000714284_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000714284_main_keyfigs.svg",
"name": "SORL Auto Parts Inc",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000714284.svg",
"report_text": "The relative strengths and weaknesses of SORL Auto Parts 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 SORL Auto Parts Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 59% points.The greatest weakness of SORL Auto Parts Inc is the variable Cost of Goods and Services Sold, reducing the Economic Capital Ratio by 49% points.
The company's Economic Capital Ratio, given in the ranking table, is 127%, being 18% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000714284_2017_SORL_Auto_Parts_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "13.3",
"Liabilities": "34.2",
"Assets": "11.5",
"Stockholders Equity": "54.1",
"ECR before LimitedLiability": "102",
"Other Liabilities": "15.0",
"Liabilities, Current": "9.56",
"Property, Plant and Equipment, Net": "3.48",
"Goodwill": "-2.77",
"Assets, Current": "13.7",
"Selling, General and Administrative Expense": "8.17",
"Expenses": "19.1",
"Revenues": "14.1",
"Net Income": "32.3",
"Cost of Goods and Services Sold": "-64.2",
"Other Expenses": "73.9",
"Other Revenues": "14.1",
"Comprehensive Net Income": "35.0",
"Other Net Income": "-1.00",
"Other Compr. Net Income": "2.57",
"Economic Capital Ratio": "62.0"
},
"2013": {
"Liabilities, Current": "17.9",
"Liabilities": "35.0",
"Stockholders Equity": "55.5",
"ECR before LimitedLiability": "68.0",
"Liabilities, Noncurrent": "12.7",
"Other Liabilities": "8.18",
"Property, Plant and Equipment, Net": "0.921",
"Assets": "11.8",
"Assets, Current": "18.9",
"Goodwill": "-2.97",
"Assets, Noncurrent": "-2.00",
"Cost of Goods and Services Sold": "-58.7",
"Expenses": "8.69",
"Revenues": "9.02",
"Net Income": "18.2",
"Other Expenses": "53.3",
"Selling, General and Administrative Expense": "9.87",
"Other Revenues": "9.02",
"Comprehensive Net Income": "16.8",
"Other Compr. Net Income": "-1.39",
"Economic Capital Ratio": "58.0"
},
"2015": {
"Liabilities, Current": "-10.1",
"Liabilities": "19.8",
"Stockholders Equity": "49.7",
"ECR before LimitedLiability": "70.3",
"Other Liabilities": "6.20",
"Liabilities, Noncurrent": "22.6",
"Assets, Noncurrent": "4.90",
"Assets": "19.8",
"Assets, Current": "35.6",
"Goodwill": "-3.77",
"Other Assets": "-6.36",
"Selling, General and Administrative Expense": "10.7",
"Expenses": "18.6",
"Net Income": "15.8",
"Other Net Income": "-3.27",
"Cost of Goods and Services Sold": "-39.4",
"Other Expenses": "49.4",
"Research and Development": "1.07",
"Comprehensive Net Income": "12.8",
"Other Compr. Net Income": "-2.87",
"Economic Capital Ratio": "41.9"
},
"2016": {
"Liabilities, Noncurrent": "17.1",
"Liabilities": "11.7",
"Stockholders Equity": "21.9",
"ECR before LimitedLiability": "27.9",
"Other Liabilities": "9.09",
"Liabilities, Current": "-16.0",
"Assets, Current": "26.7",
"Assets": "8.18",
"Goodwill": "-5.79",
"Other Assets": "-11.5",
"Assets, Noncurrent": "7.40",
"Expenses": "8.85",
"Revenues": "6.16",
"Net Income": "17.5",
"Cost of Goods and Services Sold": "-48.8",
"Selling, General and Administrative Expense": "9.55",
"Other Expenses": "59.3",
"Other Revenues": "6.16",
"Comprehensive Net Income": "15.2",
"Other Compr. Net Income": "-2.07",
"Economic Capital Ratio": "18.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000714284_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "164,868",
"Assets, Noncurrent": "1,964",
"Cost of Goods and Services Sold": "156,785",
"Goodwill": "0",
"Liabilities, Current": "49,741",
"Liabilities, Noncurrent": "10,706",
"Other Assets": "15,487",
"Other Compr. Net Income": "7,978",
"Other Expenses": "34,266",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "218,356",
"Property, Plant and Equipment, Net": "52,209",
"Research and Development": "9,003",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "60,446",
"Assets": "234,528",
"Expenses": "200,054",
"Revenues": "218,356",
"Stockholders Equity": "174,081",
"Net Income": "18,303",
"Comprehensive Net Income": "26,281",
"BaseVar": "360,681",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "164%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "190,862",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "149,949",
"Goodwill": "0",
"Liabilities, Current": "46,203",
"Liabilities, Noncurrent": "7,273",
"Other Assets": "16,914",
"Other Compr. Net Income": "446",
"Other Expenses": "43,144",
"Other Liabilities": "0",
"Other Net Income": "-1,164",
"Other Revenues": "211,171",
"Property, Plant and Equipment, Net": "45,204",
"Research and Development": "7,550",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "53,476",
"Assets": "252,980",
"Expenses": "200,644",
"Revenues": "211,171",
"Stockholders Equity": "199,504",
"Net Income": "9,363",
"Comprehensive Net Income": "9,809",
"BaseVar": "359,940",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "165%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "267,976",
"Assets, Noncurrent": "52,578",
"Cost of Goods and Services Sold": "159,246",
"Goodwill": "0",
"Liabilities, Current": "98,130",
"Liabilities, Noncurrent": "0",
"Other Assets": "-37,562",
"Other Compr. Net Income": "-11,854",
"Other Expenses": "41,649",
"Other Liabilities": "0",
"Other Net Income": "-2,516",
"Other Revenues": "224,078",
"Property, Plant and Equipment, Net": "37,562",
"Research and Development": "7,359",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "98,130",
"Assets": "320,554",
"Expenses": "208,254",
"Revenues": "224,078",
"Stockholders Equity": "222,424",
"Net Income": "13,308",
"Comprehensive Net Income": "1,455",
"BaseVar": "432,693",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "146%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "239,270",
"Assets, Noncurrent": "62,058",
"Cost of Goods and Services Sold": "199,216",
"Goodwill": "0",
"Liabilities, Current": "138,937",
"Liabilities, Noncurrent": "0",
"Other Assets": "-53,738",
"Other Compr. Net Income": "-9,546",
"Other Expenses": "50,006",
"Other Liabilities": "0",
"Other Net Income": "-256",
"Other Revenues": "276,406",
"Property, Plant and Equipment, Net": "53,738",
"Research and Development": "7,710",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "138,937",
"Assets": "301,328",
"Expenses": "256,931",
"Revenues": "276,406",
"Stockholders Equity": "162,392",
"Net Income": "19,219",
"Comprehensive Net Income": "9,674",
"BaseVar": "491,702",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "127%"
}
}
},
"top_rated": false,
"trend": -10.0,
"value": 1.2681456840136174,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000714284.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000714284.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000714284.svg"
},
{
"company_id": "0000918251",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000918251.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000918251.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000918251.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000918251_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000918251_main_keyfigs.svg",
"name": "Motorcar Parts OF America INC",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000918251.svg",
"report_text": "The relative strengths and weaknesses of Motorcar Parts OF America INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Motorcar Parts OF America INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 61% points.The greatest weakness of Motorcar Parts OF America INC is the variable Cost of Goods and Services Sold, reducing the Economic Capital Ratio by 49% points.
The company's Economic Capital Ratio, given in the ranking table, is 124%, being 16% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000918251_2017_Motorcar_Parts_OF_America_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "-31.6",
"Liabilities": "-44.1",
"Stockholders Equity": "-25.4",
"Liabilities, Current": "-5.50",
"Liabilities, Noncurrent": "-5.16",
"Goodwill": "4.76",
"Assets": "4.89",
"ECR before LimitedLiability": "-35.3",
"Other Assets": "9.57",
"Property, Plant and Equipment, Net": "-13.8",
"Assets, Noncurrent": "-3.86",
"Assets, Current": "-12.4",
"Cost of Goods and Services Sold": "-48.7",
"Expenses": "5.94",
"Revenues": "-20.9",
"Comprehensive Net Income": "3.45",
"Other Expenses": "14.2",
"Research and Development": "3.98",
"Selling, General and Administrative Expense": "4.86",
"Other Revenues": "-20.9",
"Economic Capital Ratio": "-45.2"
},
"2013": {
"Liabilities, Current": "-1.64",
"Liabilities": "-26.1",
"Stockholders Equity": "-9.51",
"Liabilities, Noncurrent": "-0.911",
"Other Liabilities": "-1.12",
"Property, Plant and Equipment, Net": "-1.40",
"Assets": "2.28",
"ECR before LimitedLiability": "-34.6",
"Other Assets": "16.6",
"Goodwill": "-1.08",
"Assets, Noncurrent": "-0.700",
"Cost of Goods and Services Sold": "-1.86",
"Expenses": "11.4",
"Revenues": "-7.75",
"Net Income": "-0.973",
"Other Expenses": "15.2",
"Selling, General and Administrative Expense": "1.62",
"Other Revenues": "-7.75",
"Other Net Income": "-3.54",
"Comprehensive Net Income": "-1.11",
"Economic Capital Ratio": "-44.6"
},
"2014": {
"Other Liabilities": "2.27",
"Liabilities": "-17.3",
"Stockholders Equity": "-8.66",
"ECR before LimitedLiability": "29.9",
"Liabilities, Noncurrent": "-18.2",
"Research and Development": "3.52",
"Expenses": "26.4",
"Net Income": "45.5",
"Selling, General and Administrative Expense": "10.3",
"Other Expenses": "53.8",
"Cost of Goods and Services Sold": "-34.3",
"Other Revenues": "-10.3",
"Revenues": "-10.3",
"Goodwill": "-5.28",
"Property, Plant and Equipment, Net": "-6.01",
"Other Assets": "36.1",
"Assets, Current": "-5.99",
"Assets, Noncurrent": "-2.57",
"Other Net Income": "28.0",
"Comprehensive Net Income": "47.4",
"Economic Capital Ratio": "20.6"
},
"2015": {
"Liabilities": "-6.98",
"Stockholders Equity": "19.5",
"ECR before LimitedLiability": "39.8",
"Other Liabilities": "-3.54",
"Liabilities, Noncurrent": "-2.39",
"Assets, Noncurrent": "-3.89",
"Assets": "20.9",
"Goodwill": "-5.44",
"Other Assets": "51.4",
"Property, Plant and Equipment, Net": "-6.17",
"Selling, General and Administrative Expense": "11.4",
"Expenses": "22.4",
"Revenues": "-4.00",
"Net Income": "15.0",
"Cost of Goods and Services Sold": "-35.2",
"Other Expenses": "51.4",
"Research and Development": "3.03",
"Other Revenues": "-4.00",
"Comprehensive Net Income": "15.6",
"Other Net Income": "-2.56",
"Economic Capital Ratio": "11.4"
},
"2016": {
"Liabilities, Noncurrent": "5.32",
"Liabilities": "11.1",
"Stockholders Equity": "20.6",
"ECR before LimitedLiability": "25.5",
"Other Liabilities": "3.63",
"Liabilities, Current": "2.36",
"Assets, Current": "-9.70",
"Assets": "7.75",
"Property, Plant and Equipment, Net": "-6.07",
"Goodwill": "-5.22",
"Other Assets": "60.9",
"Assets, Noncurrent": "-4.34",
"Expenses": "5.43",
"Revenues": "5.97",
"Net Income": "13.8",
"Cost of Goods and Services Sold": "-49.4",
"Selling, General and Administrative Expense": "9.71",
"Other Expenses": "53.8",
"Other Revenues": "5.97",
"Comprehensive Net Income": "14.2",
"Economic Capital Ratio": "15.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000918251_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "168,231",
"Assets, Noncurrent": "6,887",
"Cost of Goods and Services Sold": "335,980",
"Goodwill": "90,840",
"Liabilities, Current": "170,419",
"Liabilities, Noncurrent": "85,499",
"Other Assets": "223,202",
"Other Compr. Net Income": "-535",
"Other Expenses": "74,456",
"Other Liabilities": "172,361",
"Other Net Income": "0",
"Other Revenues": "363,687",
"Property, Plant and Equipment, Net": "12,738",
"Research and Development": "1,765",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "428,279",
"Assets": "501,898",
"Expenses": "412,201",
"Revenues": "363,687",
"Stockholders Equity": "73,619",
"Net Income": "-48,514",
"Comprehensive Net Income": "-49,049",
"BaseVar": "853,300",
"ECR before LimitedLiability": "4.8%",
"Economic Capital Ratio": "69%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "152,631",
"Assets, Noncurrent": "5,618",
"Cost of Goods and Services Sold": "143,810",
"Goodwill": "3,983",
"Liabilities, Current": "219,648",
"Liabilities, Noncurrent": "81,611",
"Other Assets": "192,701",
"Other Compr. Net Income": "38",
"Other Expenses": "52,853",
"Other Liabilities": "67,224",
"Other Net Income": "-106,069",
"Other Revenues": "213,151",
"Property, Plant and Equipment, Net": "10,036",
"Research and Development": "1,930",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "368,483",
"Assets": "364,969",
"Expenses": "198,593",
"Revenues": "213,151",
"Stockholders Equity": "-3,514",
"Net Income": "-91,511",
"Comprehensive Net Income": "-91,473",
"BaseVar": "625,652",
"ECR before LimitedLiability": "-26%",
"Economic Capital Ratio": "62%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "125,266",
"Assets, Noncurrent": "3,853",
"Cost of Goods and Services Sold": "177,103",
"Goodwill": "3,244",
"Liabilities, Current": "103,189",
"Liabilities, Noncurrent": "90,963",
"Other Assets": "175,465",
"Other Compr. Net Income": "-31",
"Other Expenses": "73,144",
"Other Liabilities": "15,065",
"Other Net Income": "100,877",
"Other Revenues": "258,669",
"Property, Plant and Equipment, Net": "11,025",
"Research and Development": "1,940",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "209,217",
"Assets": "318,853",
"Expenses": "252,187",
"Revenues": "258,669",
"Stockholders Equity": "109,636",
"Net Income": "107,359",
"Comprehensive Net Income": "107,328",
"BaseVar": "569,917",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "130%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "181,795",
"Assets, Noncurrent": "3,195",
"Cost of Goods and Services Sold": "220,138",
"Goodwill": "2,574",
"Liabilities, Current": "115,061",
"Liabilities, Noncurrent": "83,934",
"Other Assets": "220,782",
"Other Compr. Net Income": "-1,641",
"Other Expenses": "67,847",
"Other Liabilities": "31,683",
"Other Net Income": "0",
"Other Revenues": "301,711",
"Property, Plant and Equipment, Net": "12,535",
"Research and Development": "2,273",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "230,678",
"Assets": "420,881",
"Expenses": "290,258",
"Revenues": "301,711",
"Stockholders Equity": "190,203",
"Net Income": "11,453",
"Comprehensive Net Income": "9,812",
"BaseVar": "622,584",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "115%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "106,738",
"Assets, Noncurrent": "3,657",
"Cost of Goods and Services Sold": "268,046",
"Goodwill": "6,626",
"Liabilities, Current": "131,187",
"Liabilities, Noncurrent": "39,316",
"Other Assets": "265,937",
"Other Compr. Net Income": "-2,334",
"Other Expenses": "87,353",
"Other Liabilities": "17,746",
"Other Net Income": "0",
"Other Revenues": "368,970",
"Property, Plant and Equipment, Net": "16,099",
"Research and Development": "3,008",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "188,249",
"Assets": "399,057",
"Expenses": "358,407",
"Revenues": "368,970",
"Stockholders Equity": "210,808",
"Net Income": "10,563",
"Comprehensive Net Income": "8,229",
"BaseVar": "658,508",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "124%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.243493445086141,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000918251.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000918251.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000918251.svg"
},
{
"company_id": "0001034670",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001034670.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001034670.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001034670.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001034670_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001034670_main_keyfigs.svg",
"name": "Autoliv INC",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001034670.svg",
"report_text": "The relative strengths and weaknesses of Autoliv 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 Autoliv INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 20% points.The greatest weakness of Autoliv INC is the variable Other Expenses, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 121%, being 12% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001034670_2017_Autoliv_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Noncurrent": "-8.38",
"Liabilities": "-4.34",
"Stockholders Equity": "-12.4",
"ECR before LimitedLiability": "-5.79",
"Liabilities, Current": "-6.22",
"Other Liabilities": "9.64",
"Assets, Current": "-3.32",
"Assets": "-5.12",
"Goodwill": "5.44",
"Assets, Noncurrent": "-2.33",
"Other Assets": "-3.69",
"Other Expenses": "-14.6",
"Expenses": "-2.20",
"Revenues": "5.23",
"Net Income": "3.13",
"Cost of Goods and Services Sold": "8.90",
"Research and Development": "1.90",
"Selling, General and Administrative Expense": "2.07",
"Other Revenues": "5.23",
"Comprehensive Net Income": "3.13",
"Economic Capital Ratio": "-3.81"
},
"2011": {
"Liabilities, Noncurrent": "7.31",
"Liabilities": "23.8",
"Assets": "2.60",
"Stockholders Equity": "23.3",
"ECR before LimitedLiability": "72.1",
"Other Liabilities": "15.4",
"Liabilities, Current": "1.86",
"Goodwill": "8.05",
"Assets, Noncurrent": "-2.24",
"Other Assets": "-2.31",
"Selling, General and Administrative Expense": "3.91",
"Expenses": "11.2",
"Revenues": "29.7",
"Net Income": "41.4",
"Research and Development": "4.49",
"Cost of Goods and Services Sold": "15.7",
"Other Expenses": "-12.3",
"Other Revenues": "29.7",
"Comprehensive Net Income": "40.0",
"Other Net Income": "-1.29",
"Economic Capital Ratio": "32.1"
},
"2012": {
"Other Liabilities": "9.23",
"Liabilities": "14.2",
"Stockholders Equity": "9.69",
"ECR before LimitedLiability": "31.6",
"Liabilities, Current": "5.99",
"Liabilities, Noncurrent": "-0.712",
"Cost of Goods and Services Sold": "15.0",
"Expenses": "4.40",
"Net Income": "21.7",
"Other Expenses": "-20.4",
"Research and Development": "4.44",
"Selling, General and Administrative Expense": "6.16",
"Other Revenues": "19.1",
"Revenues": "19.1",
"Goodwill": "6.06",
"Property, Plant and Equipment, Net": "-0.944",
"Assets, Noncurrent": "-2.91",
"Assets, Current": "-1.81",
"Other Net Income": "-2.05",
"Comprehensive Net Income": "22.0",
"Economic Capital Ratio": "21.7"
},
"2013": {
"Liabilities, Current": "6.61",
"Liabilities": "22.2",
"Stockholders Equity": "17.7",
"ECR before LimitedLiability": "38.7",
"Liabilities, Noncurrent": "8.15",
"Other Liabilities": "8.42",
"Other Revenues": "23.3",
"Revenues": "23.3",
"Net Income": "24.7",
"Other Assets": "-0.958",
"Assets, Current": "1.32",
"Goodwill": "5.53",
"Assets, Noncurrent": "-3.96",
"Other Expenses": "-23.4",
"Other Compr. Net Income": "-1.35",
"Comprehensive Net Income": "23.2",
"Other Net Income": "0.801",
"Cost of Goods and Services Sold": "14.5",
"Selling, General and Administrative Expense": "6.44",
"Research and Development": "3.81",
"Economic Capital Ratio": "28.7"
},
"2014": {
"Other Liabilities": "8.98",
"Liabilities": "4.44",
"Assets": "-4.73",
"Stockholders Equity": "-3.97",
"ECR before LimitedLiability": "16.6",
"Liabilities, Noncurrent": "-12.4",
"Liabilities, Current": "7.19",
"Goodwill": "4.44",
"Assets, Current": "-2.39",
"Assets, Noncurrent": "-4.56",
"Research and Development": "5.21",
"Expenses": "5.03",
"Revenues": "19.7",
"Net Income": "23.5",
"Selling, General and Administrative Expense": "7.75",
"Other Expenses": "-20.4",
"Cost of Goods and Services Sold": "14.3",
"Other Revenues": "19.7",
"Other Net Income": "-1.57",
"Comprehensive Net Income": "21.9",
"Economic Capital Ratio": "7.26"
},
"2015": {
"Liabilities, Current": "6.86",
"Liabilities": "13.6",
"Stockholders Equity": "11.7",
"ECR before LimitedLiability": "42.5",
"Other Liabilities": "7.39",
"Assets, Noncurrent": "-5.46",
"Assets": "0.528",
"Goodwill": "6.20",
"Property, Plant and Equipment, Net": "0.802",
"Selling, General and Administrative Expense": "9.61",
"Expenses": "6.89",
"Revenues": "21.0",
"Net Income": "22.7",
"Cost of Goods and Services Sold": "16.7",
"Other Expenses": "-22.0",
"Research and Development": "4.70",
"Other Revenues": "21.0",
"Comprehensive Net Income": "21.8",
"Other Net Income": "-5.19",
"Other Compr. Net Income": "-0.786",
"Economic Capital Ratio": "14.1"
},
"2016": {
"Liabilities, Noncurrent": "-5.06",
"Liabilities": "17.0",
"Assets": "-2.62",
"Stockholders Equity": "9.22",
"ECR before LimitedLiability": "21.8",
"Other Liabilities": "10.4",
"Liabilities, Current": "11.6",
"Assets, Current": "-2.50",
"Goodwill": "6.00",
"Assets, Noncurrent": "-5.79",
"Research and Development": "2.81",
"Expenses": "-1.83",
"Revenues": "19.8",
"Net Income": "20.2",
"Cost of Goods and Services Sold": "15.2",
"Selling, General and Administrative Expense": "5.71",
"Other Expenses": "-23.6",
"Other Revenues": "19.8",
"Other Net Income": "2.21",
"Comprehensive Net Income": "19.5",
"Economic Capital Ratio": "12.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001034670_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "2,688,600",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "1,612,300",
"Liabilities, Current": "1,834,500",
"Liabilities, Noncurrent": "890,800",
"Other Assets": "337,800",
"Other Compr. Net Income": "0",
"Other Expenses": "6,222,100",
"Other Liabilities": "0",
"Other Net Income": "-25,800",
"Other Revenues": "7,170,600",
"Property, Plant and Equipment, Net": "1,025,800",
"Research and Development": "0",
"Selling, General and Administrative Expense": "327,200"
},
"output_variables": {
"Liabilities": "2,725,300",
"Assets": "5,664,500",
"Expenses": "6,549,300",
"Revenues": "7,170,600",
"Stockholders Equity": "2,939,200",
"Net Income": "595,500",
"Comprehensive Net Income": "595,500",
"BaseVar": "11,067,750",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "131%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "3,000,300",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "1,607,000",
"Liabilities, Current": "2,085,900",
"Liabilities, Noncurrent": "682,400",
"Other Assets": "388,800",
"Other Compr. Net Income": "0",
"Other Expenses": "7,227,900",
"Other Liabilities": "0",
"Other Net Income": "-8,800",
"Other Revenues": "8,232,400",
"Property, Plant and Equipment, Net": "1,121,200",
"Research and Development": "0",
"Selling, General and Administrative Expense": "368,700"
},
"output_variables": {
"Liabilities": "2,768,300",
"Assets": "6,117,300",
"Expenses": "7,596,600",
"Revenues": "8,232,400",
"Stockholders Equity": "3,349,000",
"Net Income": "627,000",
"Comprehensive Net Income": "627,000",
"BaseVar": "12,361,700",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "135%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,289,200",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "1,610,800",
"Liabilities, Current": "1,849,800",
"Liabilities, Noncurrent": "944,400",
"Other Assets": "437,500",
"Other Compr. Net Income": "-700",
"Other Expenses": "7,320,800",
"Other Liabilities": "0",
"Other Net Income": "-93,600",
"Other Revenues": "8,266,700",
"Property, Plant and Equipment, Net": "1,232,800",
"Research and Development": "0",
"Selling, General and Administrative Expense": "366,700"
},
"output_variables": {
"Liabilities": "2,794,200",
"Assets": "6,570,300",
"Expenses": "7,687,500",
"Revenues": "8,266,700",
"Stockholders Equity": "3,776,100",
"Net Income": "485,600",
"Comprehensive Net Income": "484,900",
"BaseVar": "12,706,500",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "135%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,700,400",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "1,610,100",
"Liabilities, Current": "2,428,500",
"Liabilities, Noncurrent": "554,100",
"Other Assets": "336,300",
"Other Compr. Net Income": "36,900",
"Other Expenses": "7,891,200",
"Other Liabilities": "0",
"Other Net Income": "-32,400",
"Other Revenues": "8,803,400",
"Property, Plant and Equipment, Net": "1,336,200",
"Research and Development": "0",
"Selling, General and Administrative Expense": "389,900"
},
"output_variables": {
"Liabilities": "2,982,600",
"Assets": "6,983,000",
"Expenses": "8,281,100",
"Revenues": "8,803,400",
"Stockholders Equity": "4,000,400",
"Net Income": "489,900",
"Comprehensive Net Income": "526,800",
"BaseVar": "13,559,700",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "135%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "4,136,200",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "1,594,000",
"Liabilities, Current": "2,138,600",
"Liabilities, Noncurrent": "1,862,200",
"Other Assets": "322,500",
"Other Compr. Net Income": "-254,700",
"Other Expenses": "8,249,700",
"Other Liabilities": "0",
"Other Net Income": "-106,900",
"Other Revenues": "9,240,500",
"Property, Plant and Equipment, Net": "1,390,200",
"Research and Development": "0",
"Selling, General and Administrative Expense": "414,900"
},
"output_variables": {
"Liabilities": "4,000,800",
"Assets": "7,442,900",
"Expenses": "8,664,600",
"Revenues": "9,240,500",
"Stockholders Equity": "3,442,100",
"Net Income": "469,000",
"Comprehensive Net Income": "214,300",
"BaseVar": "14,855,200",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "117%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "4,038,300",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "1,666,300",
"Liabilities, Current": "2,226,400",
"Liabilities, Noncurrent": "1,831,000",
"Other Assets": "383,800",
"Other Compr. Net Income": "-156,400",
"Other Expenses": "8,152,200",
"Other Liabilities": "0",
"Other Net Income": "-148,400",
"Other Revenues": "9,169,600",
"Property, Plant and Equipment, Net": "1,437,100",
"Research and Development": "0",
"Selling, General and Administrative Expense": "411,500"
},
"output_variables": {
"Liabilities": "4,057,400",
"Assets": "7,525,500",
"Expenses": "8,563,700",
"Revenues": "9,169,600",
"Stockholders Equity": "3,468,100",
"Net Income": "457,500",
"Comprehensive Net Income": "301,100",
"BaseVar": "14,810,500",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "118%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,140,900",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "1,870,700",
"Liabilities, Current": "2,597,600",
"Liabilities, Noncurrent": "1,710,400",
"Other Assets": "564,700",
"Other Compr. Net Income": "-151,500",
"Other Expenses": "9,015,900",
"Other Liabilities": "0",
"Other Net Income": "-20,000",
"Other Revenues": "10,073,600",
"Property, Plant and Equipment, Net": "1,658,100",
"Research and Development": "0",
"Selling, General and Administrative Expense": "476,100"
},
"output_variables": {
"Liabilities": "4,308,000",
"Assets": "8,234,400",
"Expenses": "9,492,000",
"Revenues": "10,073,600",
"Stockholders Equity": "3,926,400",
"Net Income": "561,600",
"Comprehensive Net Income": "410,100",
"BaseVar": "16,139,750",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "121%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 1.2067163884215566,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001034670.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001034670.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001034670.svg"
},
{
"company_id": "0001316517",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001316517.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001316517.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001316517.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001316517_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001316517_main_keyfigs.svg",
"name": "Kandi Technologies Group Inc",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001316517.svg",
"report_text": "The relative strengths and weaknesses of Kandi Technologies 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 Kandi Technologies Group Inc compared to the market average is the variable Assets, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Kandi Technologies Group Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 117%, being 9.0% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001316517_2017_Kandi_Technologies_Group_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "7.53",
"Liabilities": "-17.7",
"Stockholders Equity": "31.7",
"ECR before LimitedLiability": "65.2",
"Other Liabilities": "8.63",
"Liabilities, Current": "-38.7",
"Property, Plant and Equipment, Net": "-4.70",
"Assets": "39.6",
"Assets, Current": "24.6",
"Assets, Noncurrent": "26.4",
"Other Assets": "-7.76",
"Selling, General and Administrative Expense": "5.44",
"Expenses": "44.1",
"Revenues": "-19.7",
"Net Income": "24.9",
"Cost of Goods and Services Sold": "8.78",
"Other Expenses": "26.2",
"Other Revenues": "-19.7",
"Comprehensive Net Income": "25.8",
"Other Net Income": "4.65",
"Economic Capital Ratio": "25.2"
},
"2012": {
"Other Liabilities": "5.27",
"Liabilities": "-27.5",
"Stockholders Equity": "17.1",
"ECR before LimitedLiability": "14.5",
"Liabilities, Current": "-35.1",
"Goodwill": "-4.39",
"Assets": "34.8",
"Other Assets": "-13.7",
"Property, Plant and Equipment, Net": "6.44",
"Assets, Noncurrent": "22.8",
"Assets, Current": "30.6",
"Cost of Goods and Services Sold": "9.18",
"Expenses": "36.8",
"Revenues": "-22.4",
"Net Income": "12.4",
"Other Expenses": "16.9",
"Selling, General and Administrative Expense": "7.12",
"Other Revenues": "-22.4",
"Other Net Income": "2.57",
"Comprehensive Net Income": "12.9",
"Economic Capital Ratio": "4.59"
},
"2013": {
"Liabilities, Current": "-19.9",
"Liabilities": "-20.4",
"Stockholders Equity": "18.3",
"ECR before LimitedLiability": "4.60",
"Liabilities, Noncurrent": "-5.80",
"Other Liabilities": "5.22",
"Assets": "37.1",
"Other Assets": "-13.0",
"Assets, Current": "4.39",
"Goodwill": "-5.95",
"Assets, Noncurrent": "41.6",
"Cost of Goods and Services Sold": "10.7",
"Expenses": "36.0",
"Revenues": "-21.8",
"Net Income": "1.61",
"Other Expenses": "13.2",
"Selling, General and Administrative Expense": "8.73",
"Other Revenues": "-21.8",
"Other Net Income": "-7.33",
"Comprehensive Net Income": "1.31",
"Economic Capital Ratio": "-5.36"
},
"2014": {
"Goodwill": "-3.82",
"Assets": "22.4",
"Stockholders Equity": "35.5",
"Other Liabilities": "6.43",
"ECR before LimitedLiability": "42.0",
"Other Assets": "-5.28",
"Assets, Current": "3.28",
"Assets, Noncurrent": "44.1",
"Research and Development": "2.39",
"Expenses": "22.6",
"Revenues": "-10.8",
"Net Income": "14.0",
"Selling, General and Administrative Expense": "8.19",
"Other Expenses": "2.74",
"Cost of Goods and Services Sold": "8.71",
"Other Revenues": "-10.8",
"Liabilities, Noncurrent": "7.58",
"Liabilities, Current": "-14.8",
"Other Net Income": "2.76",
"Comprehensive Net Income": "14.4",
"Economic Capital Ratio": "32.7"
},
"2015": {
"Liabilities, Current": "-19.0",
"Liabilities": "9.36",
"Stockholders Equity": "44.7",
"ECR before LimitedLiability": "63.8",
"Other Liabilities": "5.57",
"Liabilities, Noncurrent": "20.0",
"Assets, Noncurrent": "32.5",
"Assets": "24.8",
"Assets, Current": "9.58",
"Goodwill": "-3.78",
"Other Assets": "-4.35",
"Property, Plant and Equipment, Net": "-2.85",
"Selling, General and Administrative Expense": "9.96",
"Expenses": "22.3",
"Revenues": "-11.2",
"Net Income": "14.7",
"Cost of Goods and Services Sold": "10.9",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "12.9",
"Other Net Income": "4.29",
"Economic Capital Ratio": "35.4"
},
"2016": {
"Liabilities": "-12.3",
"Stockholders Equity": "33.3",
"ECR before LimitedLiability": "18.6",
"Other Liabilities": "6.20",
"Liabilities, Current": "-23.2",
"Assets, Current": "25.4",
"Assets": "41.3",
"Property, Plant and Equipment, Net": "-4.27",
"Goodwill": "-4.57",
"Other Assets": "-4.87",
"Assets, Noncurrent": "31.6",
"Research and Development": "-4.28",
"Expenses": "30.0",
"Revenues": "-26.9",
"Net Income": "6.16",
"Cost of Goods and Services Sold": "8.91",
"Selling, General and Administrative Expense": "6.75",
"Other Expenses": "17.4",
"Other Revenues": "-26.9",
"Other Net Income": "7.29",
"Economic Capital Ratio": "8.98"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001316517_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "69,972",
"Assets, Noncurrent": "42,301",
"Cost of Goods and Services Sold": "0",
"Goodwill": "10,993",
"Liabilities, Current": "52,505",
"Liabilities, Noncurrent": "3,919",
"Other Assets": "-10,993",
"Other Compr. Net Income": "1,817",
"Other Expenses": "37,333",
"Other Liabilities": "0",
"Other Net Income": "6,374",
"Other Revenues": "42,378",
"Property, Plant and Equipment, Net": "0",
"Research and Development": "2,304",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "56,425",
"Assets": "112,274",
"Expenses": "39,638",
"Revenues": "42,378",
"Stockholders Equity": "55,849",
"Net Income": "9,115",
"Comprehensive Net Income": "10,931",
"BaseVar": "129,453",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "128%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "108,995",
"Assets, Noncurrent": "51,290",
"Cost of Goods and Services Sold": "0",
"Goodwill": "1,064",
"Liabilities, Current": "73,097",
"Liabilities, Noncurrent": "12,666",
"Other Assets": "-36,790",
"Other Compr. Net Income": "425",
"Other Expenses": "60,627",
"Other Liabilities": "0",
"Other Net Income": "5,040",
"Other Revenues": "64,514",
"Property, Plant and Equipment, Net": "35,726",
"Research and Development": "2,877",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "85,763",
"Assets": "160,285",
"Expenses": "63,504",
"Revenues": "64,514",
"Stockholders Equity": "74,522",
"Net Income": "6,049",
"Comprehensive Net Income": "6,474",
"BaseVar": "189,765",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "118%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "80,012",
"Assets, Noncurrent": "124,295",
"Cost of Goods and Services Sold": "0",
"Goodwill": "982",
"Liabilities, Current": "86,643",
"Liabilities, Noncurrent": "29,137",
"Other Assets": "-30,316",
"Other Compr. Net Income": "2,113",
"Other Expenses": "95,238",
"Other Liabilities": "0",
"Other Net Income": "-16,710",
"Other Revenues": "94,536",
"Property, Plant and Equipment, Net": "29,334",
"Research and Development": "3,729",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "115,781",
"Assets": "204,307",
"Expenses": "98,967",
"Revenues": "94,536",
"Stockholders Equity": "88,526",
"Net Income": "-21,141",
"Comprehensive Net Income": "-19,028",
"BaseVar": "266,207",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "101%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "138,327",
"Assets, Noncurrent": "184,746",
"Cost of Goods and Services Sold": "0",
"Goodwill": "900",
"Liabilities, Current": "99,125",
"Liabilities, Noncurrent": "12,364",
"Other Assets": "-27,115",
"Other Compr. Net Income": "-2,725",
"Other Expenses": "164,644",
"Other Liabilities": "0",
"Other Net Income": "9,442",
"Other Revenues": "170,229",
"Property, Plant and Equipment, Net": "26,215",
"Research and Development": "2,756",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "111,489",
"Assets": "323,073",
"Expenses": "167,399",
"Revenues": "170,229",
"Stockholders Equity": "211,585",
"Net Income": "12,271",
"Comprehensive Net Income": "9,546",
"BaseVar": "392,178",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "142%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "190,867",
"Assets, Noncurrent": "180,602",
"Cost of Goods and Services Sold": "0",
"Goodwill": "818",
"Liabilities, Current": "130,950",
"Liabilities, Noncurrent": "1,594",
"Other Assets": "-21,343",
"Other Compr. Net Income": "-9,632",
"Other Expenses": "207,666",
"Other Liabilities": "0",
"Other Net Income": "24,745",
"Other Revenues": "201,069",
"Property, Plant and Equipment, Net": "20,525",
"Research and Development": "3,483",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "132,543",
"Assets": "371,469",
"Expenses": "211,149",
"Revenues": "201,069",
"Stockholders Equity": "238,926",
"Net Income": "14,665",
"Comprehensive Net Income": "5,034",
"BaseVar": "475,304",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "139%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "264,026",
"Assets, Noncurrent": "175,672",
"Cost of Goods and Services Sold": "0",
"Goodwill": "736",
"Liabilities, Current": "177,678",
"Liabilities, Noncurrent": "29,673",
"Other Assets": "-15,930",
"Other Compr. Net Income": "-15,415",
"Other Expenses": "134,685",
"Other Liabilities": "0",
"Other Net Income": "25,187",
"Other Revenues": "129,492",
"Property, Plant and Equipment, Net": "15,194",
"Research and Development": "26,505",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "207,351",
"Assets": "439,698",
"Expenses": "161,190",
"Revenues": "129,492",
"Stockholders Equity": "232,347",
"Net Income": "-6,511",
"Comprehensive Net Income": "-21,926",
"BaseVar": "489,166",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "117%"
}
}
},
"top_rated": false,
"trend": -8.0,
"value": 1.1749327943889827,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001316517.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001316517.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001316517.svg"
},
{
"company_id": "0001157762",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001157762.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001157762.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001157762.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001157762_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001157762_main_keyfigs.svg",
"name": "China Automotive Systems INC 2",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001157762.svg",
"report_text": "The relative strengths and weaknesses of China Automotive Systems INC 2 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 China Automotive Systems INC 2 compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 32% points.The greatest weakness of China Automotive Systems INC 2 is the variable Liabilities, Current, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 117%, being 8.8% points above the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001157762_2017_China_Automotive_Systems_INC_2.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "5.82",
"Liabilities": "-15.6",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "17.4",
"Liabilities, Current": "-38.4",
"Liabilities, Noncurrent": "12.4",
"Goodwill": "-5.44",
"Assets": "18.4",
"Other Assets": "-1.28",
"Assets, Noncurrent": "-2.61",
"Assets, Current": "35.6",
"Cost of Goods and Services Sold": "11.2",
"Expenses": "25.5",
"Revenues": "-9.41",
"Net Income": "15.8",
"Other Expenses": "4.04",
"Selling, General and Administrative Expense": "8.66",
"Other Revenues": "-9.41",
"Other Net Income": "1.07",
"Comprehensive Net Income": "16.2",
"Economic Capital Ratio": "7.51"
},
"2014": {
"Other Liabilities": "5.61",
"Liabilities": "-11.9",
"Stockholders Equity": "8.69",
"ECR before LimitedLiability": "20.2",
"Liabilities, Noncurrent": "13.6",
"Liabilities, Current": "-35.3",
"Goodwill": "-5.77",
"Assets": "13.2",
"Other Assets": "-1.01",
"Assets, Current": "33.6",
"Assets, Noncurrent": "-3.32",
"Expenses": "21.3",
"Revenues": "-4.20",
"Net Income": "18.8",
"Selling, General and Administrative Expense": "7.32",
"Other Expenses": "2.28",
"Cost of Goods and Services Sold": "10.5",
"Other Revenues": "-4.20",
"Other Net Income": "2.03",
"Comprehensive Net Income": "19.1",
"Economic Capital Ratio": "10.9"
},
"2015": {
"Assets, Noncurrent": "-4.09",
"Assets": "19.5",
"Stockholders Equity": "25.1",
"Liabilities, Current": "-31.4",
"ECR before LimitedLiability": "45.8",
"Assets, Current": "34.4",
"Goodwill": "-5.16",
"Other Assets": "1.81",
"Property, Plant and Equipment, Net": "0.257",
"Selling, General and Administrative Expense": "8.60",
"Expenses": "21.8",
"Revenues": "-2.84",
"Net Income": "17.0",
"Cost of Goods and Services Sold": "12.6",
"Other Revenues": "-2.84",
"Other Liabilities": "5.32",
"Liabilities, Noncurrent": "21.5",
"Comprehensive Net Income": "14.9",
"Other Net Income": "-1.38",
"Other Compr. Net Income": "-1.97",
"Economic Capital Ratio": "17.3"
},
"2016": {
"Assets, Current": "31.9",
"Assets": "15.4",
"Stockholders Equity": "19.3",
"Liabilities, Noncurrent": "15.3",
"ECR before LimitedLiability": "18.4",
"Property, Plant and Equipment, Net": "1.34",
"Goodwill": "-5.95",
"Assets, Noncurrent": "-4.77",
"Research and Development": "-2.05",
"Expenses": "16.2",
"Revenues": "-4.80",
"Net Income": "13.9",
"Cost of Goods and Services Sold": "11.8",
"Selling, General and Administrative Expense": "6.19",
"Other Revenues": "-4.80",
"Other Liabilities": "7.89",
"Liabilities, Current": "-26.7",
"Other Net Income": "2.80",
"Comprehensive Net Income": "11.6",
"Other Compr. Net Income": "-2.13",
"Economic Capital Ratio": "8.81"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001157762_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "389,562",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "676",
"Liabilities, Current": "250,816",
"Liabilities, Noncurrent": "0",
"Other Assets": "13,896",
"Other Compr. Net Income": "676",
"Other Expenses": "304,313",
"Other Liabilities": "2,609",
"Other Net Income": "8,219",
"Other Revenues": "336,466",
"Property, Plant and Equipment, Net": "81,691",
"Research and Development": "14,886",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "253,425",
"Assets": "485,825",
"Expenses": "319,199",
"Revenues": "336,466",
"Stockholders Equity": "232,400",
"Net Income": "25,486",
"Comprehensive Net Income": "26,162",
"BaseVar": "701,905",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "121%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "522,625",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "4,064",
"Liabilities, Current": "324,515",
"Liabilities, Noncurrent": "0",
"Other Assets": "20,006",
"Other Compr. Net Income": "-6,737",
"Other Expenses": "403,608",
"Other Liabilities": "6,477",
"Other Net Income": "14,535",
"Other Revenues": "467,794",
"Property, Plant and Equipment, Net": "82,466",
"Research and Development": "22,966",
"Selling, General and Administrative Expense": "16,161"
},
"output_variables": {
"Liabilities": "330,992",
"Assets": "629,161",
"Expenses": "442,735",
"Revenues": "467,794",
"Stockholders Equity": "298,169",
"Net Income": "39,594",
"Comprehensive Net Income": "32,857",
"BaseVar": "945,977",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "121%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "476,059",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "3,401",
"Liabilities, Current": "298,212",
"Liabilities, Noncurrent": "0",
"Other Assets": "44,084",
"Other Compr. Net Income": "-18,214",
"Other Expenses": "384,816",
"Other Liabilities": "2,188",
"Other Net Income": "7,645",
"Other Revenues": "444,377",
"Property, Plant and Equipment, Net": "84,151",
"Research and Development": "22,339",
"Selling, General and Administrative Expense": "16,970"
},
"output_variables": {
"Liabilities": "300,400",
"Assets": "607,695",
"Expenses": "424,125",
"Revenues": "444,377",
"Stockholders Equity": "307,295",
"Net Income": "27,897",
"Comprehensive Net Income": "9,683",
"BaseVar": "901,228",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "121%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "485,904",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "617",
"Liabilities, Current": "324,860",
"Liabilities, Noncurrent": "0",
"Other Assets": "43,700",
"Other Compr. Net Income": "-19,770",
"Other Expenses": "401,430",
"Other Liabilities": "947",
"Other Net Income": "5,788",
"Other Revenues": "463,166",
"Property, Plant and Equipment, Net": "101,478",
"Research and Development": "27,706",
"Selling, General and Administrative Expense": "16,841"
},
"output_variables": {
"Liabilities": "325,807",
"Assets": "631,699",
"Expenses": "445,977",
"Revenues": "463,166",
"Stockholders Equity": "305,892",
"Net Income": "22,977",
"Comprehensive Net Income": "3,207",
"BaseVar": "946,104",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "117%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 1.1731826003983672,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001157762.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001157762.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001157762.svg"
},
{
"company_id": "0000026780",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000026780.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000026780.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000026780.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000026780_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000026780_main_keyfigs.svg",
"name": "DANA Inc",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000026780.svg",
"report_text": "The relative strengths and weaknesses of DANA 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 DANA Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 27% points.The greatest weakness of DANA Inc is the variable Liabilities, Noncurrent, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 101%, being 7.9% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000026780_2017_DANA_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "-4.55",
"Liabilities": "8.20",
"Assets": "-4.53",
"Stockholders Equity": "0.739",
"ECR before LimitedLiability": "39.3",
"Other Liabilities": "-0.560",
"Liabilities, Current": "13.0",
"Property, Plant and Equipment, Net": "4.57",
"Goodwill": "-2.79",
"Other Assets": "-6.03",
"Selling, General and Administrative Expense": "3.65",
"Expenses": "12.3",
"Revenues": "27.0",
"Net Income": "38.1",
"Research and Development": "5.29",
"Cost of Goods and Services Sold": "-90.9",
"Other Expenses": "56.0",
"Other Revenues": "27.0",
"Comprehensive Net Income": "36.3",
"Other Compr. Net Income": "-4.19",
"Economic Capital Ratio": "-0.656"
},
"2012": {
"Other Liabilities": "-26.6",
"Liabilities": "-1.10",
"Assets": "-9.20",
"Stockholders Equity": "-14.1",
"ECR before LimitedLiability": "3.27",
"Liabilities, Current": "13.4",
"Liabilities, Noncurrent": "9.83",
"Goodwill": "-4.61",
"Other Assets": "-2.55",
"Assets, Current": "-2.63",
"Cost of Goods and Services Sold": "-88.8",
"Expenses": "3.75",
"Revenues": "19.5",
"Net Income": "23.3",
"Other Expenses": "54.7",
"Research and Development": "5.17",
"Selling, General and Administrative Expense": "5.31",
"Other Revenues": "19.5",
"Comprehensive Net Income": "20.3",
"Other Compr. Net Income": "-2.57",
"Economic Capital Ratio": "-6.64"
},
"2013": {
"Liabilities, Current": "21.0",
"Liabilities": "-5.18",
"Stockholders Equity": "-13.9",
"Economic Capital Ratio": "-8.36",
"Liabilities, Noncurrent": "-25.1",
"Other Liabilities": "-3.40",
"Assets": "-7.58",
"Other Assets": "-2.51",
"Assets, Current": "4.08",
"Goodwill": "-5.52",
"Assets, Noncurrent": "-4.01",
"Cost of Goods and Services Sold": "-78.7",
"Expenses": "5.00",
"Revenues": "17.0",
"Net Income": "25.6",
"Other Expenses": "45.4",
"Selling, General and Administrative Expense": "5.62",
"Research and Development": "4.33",
"Other Revenues": "17.0",
"Other Net Income": "2.64",
"Comprehensive Net Income": "24.3"
},
"2014": {
"Other Liabilities": "-4.14",
"Liabilities": "-13.8",
"Assets": "-14.1",
"Stockholders Equity": "-28.2",
"ECR before LimitedLiability": "-10.9",
"Liabilities, Noncurrent": "-24.7",
"Liabilities, Current": "13.7",
"Goodwill": "-8.37",
"Other Assets": "-2.46",
"Assets, Current": "-4.83",
"Research and Development": "5.99",
"Expenses": "7.92",
"Revenues": "18.6",
"Net Income": "25.6",
"Selling, General and Administrative Expense": "6.71",
"Other Expenses": "-19.3",
"Cost of Goods and Services Sold": "16.5",
"Other Revenues": "18.6",
"Comprehensive Net Income": "22.8",
"Other Compr. Net Income": "-3.46",
"Economic Capital Ratio": "-20.3"
},
"2015": {
"Liabilities, Current": "16.6",
"Liabilities": "-4.45",
"Assets": "-12.4",
"Stockholders Equity": "-18.6",
"ECR before LimitedLiability": "7.64",
"Other Liabilities": "-5.19",
"Liabilities, Noncurrent": "-17.2",
"Assets, Current": "-4.30",
"Goodwill": "-8.69",
"Property, Plant and Equipment, Net": "5.55",
"Selling, General and Administrative Expense": "9.13",
"Expenses": "6.33",
"Revenues": "19.2",
"Net Income": "19.2",
"Cost of Goods and Services Sold": "19.2",
"Other Expenses": "-25.9",
"Research and Development": "5.81",
"Other Revenues": "19.2",
"Comprehensive Net Income": "19.2",
"Other Net Income": "-4.54",
"Economic Capital Ratio": "-20.8"
},
"2016": {
"Liabilities, Noncurrent": "-22.7",
"Liabilities": "-6.46",
"Stockholders Equity": "-11.6",
"Economic Capital Ratio": "-7.88",
"Other Liabilities": "-2.93",
"Liabilities, Current": "17.5",
"Assets, Current": "-6.08",
"Assets": "-5.06",
"Property, Plant and Equipment, Net": "7.91",
"Goodwill": "-6.41",
"Other Assets": "5.48",
"Assets, Noncurrent": "-4.16",
"Research and Development": "2.84",
"Expenses": "10.7",
"Revenues": "13.9",
"Net Income": "27.3",
"Cost of Goods and Services Sold": "15.4",
"Selling, General and Administrative Expense": "3.49",
"Other Expenses": "-10.2",
"Other Revenues": "13.9",
"Comprehensive Net Income": "25.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000026780_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,049,000",
"Assets, Noncurrent": "273,000",
"Cost of Goods and Services Sold": "6,697,000",
"Goodwill": "500,000",
"Liabilities, Current": "1,493,000",
"Liabilities, Noncurrent": "1,212,000",
"Other Assets": "198,000",
"Other Compr. Net Income": "-156,000",
"Other Expenses": "333,000",
"Other Liabilities": "762,000",
"Other Net Income": "79,000",
"Other Revenues": "7,592,000",
"Property, Plant and Equipment, Net": "1,285,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "409,000"
},
"output_variables": {
"Liabilities": "3,467,000",
"Assets": "5,305,000",
"Expenses": "7,439,000",
"Revenues": "7,592,000",
"Stockholders Equity": "1,838,000",
"Net Income": "232,000",
"Comprehensive Net Income": "76,000",
"BaseVar": "12,019,000",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "102%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "2,953,000",
"Assets, Noncurrent": "324,000",
"Cost of Goods and Services Sold": "6,250,000",
"Goodwill": "426,000",
"Liabilities, Current": "1,310,000",
"Liabilities, Noncurrent": "368,000",
"Other Assets": "202,000",
"Other Compr. Net Income": "-158,000",
"Other Expenses": "256,000",
"Other Liabilities": "1,518,000",
"Other Net Income": "21,000",
"Other Revenues": "7,224,000",
"Property, Plant and Equipment, Net": "1,239,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "424,000"
},
"output_variables": {
"Liabilities": "3,196,000",
"Assets": "5,144,000",
"Expenses": "6,930,000",
"Revenues": "7,224,000",
"Stockholders Equity": "1,948,000",
"Net Income": "315,000",
"Comprehensive Net Income": "157,000",
"BaseVar": "11,336,500",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "107%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,165,000",
"Assets, Noncurrent": "196,000",
"Cost of Goods and Services Sold": "5,849,000",
"Goodwill": "333,000",
"Liabilities, Current": "1,268,000",
"Liabilities, Noncurrent": "1,918,000",
"Other Assets": "210,000",
"Other Compr. Net Income": "53,000",
"Other Expenses": "316,000",
"Other Liabilities": "530,000",
"Other Net Income": "66,000",
"Other Revenues": "6,769,000",
"Property, Plant and Equipment, Net": "1,225,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "410,000"
},
"output_variables": {
"Liabilities": "3,716,000",
"Assets": "5,129,000",
"Expenses": "6,575,000",
"Revenues": "6,769,000",
"Stockholders Equity": "1,413,000",
"Net Income": "260,000",
"Comprehensive Net Income": "313,000",
"BaseVar": "11,154,000",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "98%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,954,000",
"Assets, Noncurrent": "337,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "259,000",
"Liabilities, Current": "1,261,000",
"Liabilities, Noncurrent": "1,892,000",
"Other Assets": "204,000",
"Other Compr. Net Income": "-279,000",
"Other Expenses": "5,863,000",
"Other Liabilities": "597,000",
"Other Net Income": "-15,000",
"Other Revenues": "6,617,000",
"Property, Plant and Equipment, Net": "1,176,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "411,000"
},
"output_variables": {
"Liabilities": "3,750,000",
"Assets": "4,930,000",
"Expenses": "6,274,000",
"Revenues": "6,617,000",
"Stockholders Equity": "1,180,000",
"Net Income": "328,000",
"Comprehensive Net Income": "49,000",
"BaseVar": "10,932,500",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "89%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,474,000",
"Assets, Noncurrent": "353,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "182,000",
"Liabilities, Current": "1,091,000",
"Liabilities, Noncurrent": "1,883,000",
"Other Assets": "150,000",
"Other Compr. Net Income": "-198,000",
"Other Expenses": "5,471,000",
"Other Liabilities": "521,000",
"Other Net Income": "-18,000",
"Other Revenues": "6,060,000",
"Property, Plant and Equipment, Net": "1,167,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "391,000"
},
"output_variables": {
"Liabilities": "3,495,000",
"Assets": "4,326,000",
"Expenses": "5,862,000",
"Revenues": "6,060,000",
"Stockholders Equity": "831,000",
"Net Income": "180,000",
"Comprehensive Net Income": "-18,000",
"BaseVar": "9,979,500",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "83%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,284,000",
"Assets, Noncurrent": "226,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "199,000",
"Liabilities, Current": "1,253,000",
"Liabilities, Noncurrent": "1,800,000",
"Other Assets": "738,000",
"Other Compr. Net Income": "-123,000",
"Other Expenses": "4,715,000",
"Other Liabilities": "565,000",
"Other Net Income": "-52,000",
"Other Revenues": "5,826,000",
"Property, Plant and Equipment, Net": "1,413,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "406,000"
},
"output_variables": {
"Liabilities": "3,618,000",
"Assets": "4,860,000",
"Expenses": "5,121,000",
"Revenues": "5,826,000",
"Stockholders Equity": "1,242,000",
"Net Income": "653,000",
"Comprehensive Net Income": "530,000",
"BaseVar": "9,800,000",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "101%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 1.006300967503734,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000026780.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000026780.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000026780.svg"
},
{
"company_id": "0001320461",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001320461.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001320461.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001320461.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001320461_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001320461_main_keyfigs.svg",
"name": "Cooper Standard Holdings Inc",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001320461.svg",
"report_text": "The relative strengths and weaknesses of Cooper Standard 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 Cooper Standard Holdings Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 24% points.The greatest weakness of Cooper Standard Holdings Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 98%, being 10% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001320461_2017_Cooper_Standard_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Current": "21.8",
"Liabilities": "2.01",
"Stockholders Equity": "-14.9",
"Economic Capital Ratio": "-9.03",
"Liabilities, Noncurrent": "-18.6",
"Other Liabilities": "-3.02",
"Property, Plant and Equipment, Net": "8.34",
"Assets": "-12.1",
"Assets, Current": "-8.80",
"Goodwill": "-6.16",
"Assets, Noncurrent": "-3.90",
"Cost of Goods and Services Sold": "18.2",
"Expenses": "-2.72",
"Net Income": "24.2",
"Other Expenses": "-23.6",
"Research and Development": "4.69",
"Other Revenues": "25.5",
"Revenues": "25.5",
"Other Net Income": "1.69",
"Other Compr. Net Income": "-1.32",
"Comprehensive Net Income": "22.7"
},
"2014": {
"Other Liabilities": "-3.30",
"Liabilities": "-5.12",
"Stockholders Equity": "-31.3",
"ECR before LimitedLiability": "-12.9",
"Liabilities, Noncurrent": "-21.8",
"Liabilities, Current": "18.2",
"Goodwill": "-8.94",
"Assets": "-20.8",
"Property, Plant and Equipment, Net": "9.18",
"Assets, Current": "-16.2",
"Assets, Noncurrent": "-3.65",
"Other Revenues": "23.7",
"Revenues": "23.7",
"Net Income": "23.6",
"Comprehensive Net Income": "20.6",
"Other Compr. Net Income": "-3.06",
"Cost of Goods and Services Sold": "18.5",
"Selling, General and Administrative Expense": "2.25",
"Other Expenses": "-26.3",
"Research and Development": "6.70",
"Economic Capital Ratio": "-22.3"
},
"2015": {
"Liabilities, Current": "12.9",
"Liabilities": "4.14",
"Stockholders Equity": "-12.0",
"ECR before LimitedLiability": "17.6",
"Other Liabilities": "-3.22",
"Liabilities, Noncurrent": "-6.00",
"Assets, Noncurrent": "-5.76",
"Assets": "-11.8",
"Assets, Current": "-8.08",
"Goodwill": "-6.48",
"Property, Plant and Equipment, Net": "10.8",
"Other Revenues": "28.0",
"Revenues": "28.0",
"Net Income": "25.4",
"Selling, General and Administrative Expense": "3.71",
"Comprehensive Net Income": "23.3",
"Cost of Goods and Services Sold": "20.6",
"Other Expenses": "-25.3",
"Research and Development": "5.75",
"Other Net Income": "-3.44",
"Economic Capital Ratio": "-10.8"
},
"2016": {
"Liabilities, Noncurrent": "-13.8",
"Liabilities": "5.18",
"Stockholders Equity": "-12.6",
"Economic Capital Ratio": "-10.1",
"Liabilities, Current": "17.6",
"Assets, Current": "-6.91",
"Assets": "-12.1",
"Property, Plant and Equipment, Net": "10.5",
"Goodwill": "-5.97",
"Other Assets": "-2.61",
"Assets, Noncurrent": "-6.39",
"Research and Development": "3.25",
"Expenses": "-4.46",
"Revenues": "23.6",
"Net Income": "21.3",
"Cost of Goods and Services Sold": "17.7",
"Selling, General and Administrative Expense": "-1.06",
"Other Expenses": "-21.9",
"Other Revenues": "23.6",
"Other Net Income": "2.51",
"Comprehensive Net Income": "21.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001320461_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "995,332",
"Assets, Noncurrent": "99,148",
"Cost of Goods and Services Sold": "0",
"Goodwill": "139,701",
"Liabilities, Current": "570,171",
"Liabilities, Noncurrent": "692,375",
"Other Assets": "135,671",
"Other Compr. Net Income": "20,441",
"Other Expenses": "2,755,475",
"Other Liabilities": "219,483",
"Other Net Income": "3,633",
"Other Revenues": "3,090,542",
"Property, Plant and Equipment, Net": "732,902",
"Research and Development": "0",
"Selling, General and Administrative Expense": "293,446"
},
"output_variables": {
"Liabilities": "1,482,029",
"Assets": "2,102,754",
"Expenses": "3,048,921",
"Revenues": "3,090,542",
"Stockholders Equity": "620,725",
"Net Income": "45,254",
"Comprehensive Net Income": "65,695",
"BaseVar": "4,874,160",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "98%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,053,998",
"Assets, Noncurrent": "104,219",
"Cost of Goods and Services Sold": "0",
"Goodwill": "135,169",
"Liabilities, Current": "529,202",
"Liabilities, Noncurrent": "793,777",
"Other Assets": "123,368",
"Other Compr. Net Income": "-114,243",
"Other Expenses": "2,883,096",
"Other Liabilities": "257,093",
"Other Net Income": "-30,621",
"Other Revenues": "3,260,914",
"Property, Plant and Equipment, Net": "716,013",
"Research and Development": "0",
"Selling, General and Administrative Expense": "301,724"
},
"output_variables": {
"Liabilities": "1,580,072",
"Assets": "2,132,767",
"Expenses": "3,184,820",
"Revenues": "3,260,914",
"Stockholders Equity": "552,695",
"Net Income": "45,473",
"Comprehensive Net Income": "-68,770",
"BaseVar": "5,151,718",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "87%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,189,481",
"Assets, Noncurrent": "80,222",
"Cost of Goods and Services Sold": "0",
"Goodwill": "149,219",
"Liabilities, Current": "681,420",
"Liabilities, Noncurrent": "773,671",
"Other Assets": "120,001",
"Other Compr. Net Income": "-77,412",
"Other Expenses": "2,924,587",
"Other Liabilities": "234,402",
"Other Net Income": "15,442",
"Other Revenues": "3,350,837",
"Property, Plant and Equipment, Net": "765,369",
"Research and Development": "0",
"Selling, General and Administrative Expense": "329,922"
},
"output_variables": {
"Liabilities": "1,689,493",
"Assets": "2,304,292",
"Expenses": "3,254,509",
"Revenues": "3,350,837",
"Stockholders Equity": "614,799",
"Net Income": "111,770",
"Comprehensive Net Income": "34,358",
"BaseVar": "5,345,992",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "93%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,296,181",
"Assets, Noncurrent": "68,029",
"Cost of Goods and Services Sold": "0",
"Goodwill": "167,441",
"Liabilities, Current": "759,342",
"Liabilities, Noncurrent": "774,153",
"Other Assets": "127,782",
"Other Compr. Net Income": "-26,949",
"Other Expenses": "2,964,629",
"Other Liabilities": "236,416",
"Other Net Income": "-8,041",
"Other Revenues": "3,472,891",
"Property, Plant and Equipment, Net": "832,269",
"Research and Development": "0",
"Selling, General and Administrative Expense": "359,782"
},
"output_variables": {
"Liabilities": "1,769,911",
"Assets": "2,491,702",
"Expenses": "3,324,411",
"Revenues": "3,472,891",
"Stockholders Equity": "721,791",
"Net Income": "140,439",
"Comprehensive Net Income": "113,490",
"BaseVar": "5,546,952",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "98%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 0.9839956402556977,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001320461.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001320461.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001320461.svg"
},
{
"company_id": "0001521332",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001521332.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001521332.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001521332.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001521332_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001521332_main_keyfigs.svg",
"name": "Aptiv PLC",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001521332.svg",
"report_text": "The relative strengths and weaknesses of Aptiv PLC 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 Aptiv PLC compared to the market average is the variable Assets, Noncurrent, increasing the Economic Capital Ratio by 32% points.The greatest weakness of Aptiv PLC is the variable Other Assets, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 95%, being 13% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001521332_2017_Aptiv_PLC.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "9.31",
"Liabilities": "-8.13",
"Stockholders Equity": "-24.4",
"Economic Capital Ratio": "-11.4",
"Liabilities, Current": "3.95",
"Liabilities, Noncurrent": "-22.6",
"Goodwill": "-2.53",
"Assets": "-13.1",
"Other Assets": "-24.8",
"Property, Plant and Equipment, Net": "2.22",
"Assets, Noncurrent": "38.6",
"Assets, Current": "-8.67",
"Cost of Goods and Services Sold": "18.3",
"Expenses": "5.35",
"Revenues": "23.8",
"Net Income": "29.4",
"Other Expenses": "-21.0",
"Research and Development": "5.32",
"Selling, General and Administrative Expense": "5.12",
"Other Revenues": "23.8",
"Comprehensive Net Income": "28.3"
},
"2013": {
"Liabilities, Current": "12.6",
"Liabilities": "2.48",
"Stockholders Equity": "-12.4",
"ECR before LimitedLiability": "10.1",
"Liabilities, Noncurrent": "-19.9",
"Other Liabilities": "8.38",
"Property, Plant and Equipment, Net": "3.30",
"Assets": "-9.82",
"Other Assets": "-23.4",
"Assets, Current": "-4.53",
"Goodwill": "-2.65",
"Assets, Noncurrent": "36.6",
"Other Revenues": "28.5",
"Revenues": "28.5",
"Net Income": "33.2",
"Other Expenses": "-22.1",
"Other Compr. Net Income": "-2.84",
"Comprehensive Net Income": "29.8",
"Cost of Goods and Services Sold": "17.1",
"Selling, General and Administrative Expense": "5.39",
"Research and Development": "4.40",
"Economic Capital Ratio": "0.124"
},
"2015": {
"Liabilities, Current": "5.58",
"Liabilities": "-7.31",
"Stockholders Equity": "-11.9",
"ECR before LimitedLiability": "21.3",
"Other Liabilities": "7.05",
"Liabilities, Noncurrent": "-20.9",
"Selling, General and Administrative Expense": "7.69",
"Expenses": "14.5",
"Net Income": "31.2",
"Cost of Goods and Services Sold": "17.9",
"Other Expenses": "-14.8",
"Research and Development": "5.02",
"Other Revenues": "17.6",
"Revenues": "17.6",
"Assets, Noncurrent": "33.9",
"Assets, Current": "-9.66",
"Goodwill": "8.48",
"Other Assets": "-29.8",
"Property, Plant and Equipment, Net": "7.18",
"Comprehensive Net Income": "29.2",
"Economic Capital Ratio": "-7.19"
},
"2016": {
"Assets, Current": "-11.4",
"Assets": "-11.4",
"Stockholders Equity": "-17.3",
"Liabilities, Noncurrent": "-28.7",
"ECR before LimitedLiability": "-3.59",
"Property, Plant and Equipment, Net": "6.46",
"Goodwill": "5.80",
"Other Assets": "-30.5",
"Assets, Noncurrent": "32.4",
"Research and Development": "3.15",
"Expenses": "4.02",
"Revenues": "20.5",
"Net Income": "26.2",
"Cost of Goods and Services Sold": "17.1",
"Selling, General and Administrative Expense": "3.67",
"Other Expenses": "-18.0",
"Other Revenues": "20.5",
"Other Liabilities": "10.3",
"Liabilities, Current": "13.1",
"Comprehensive Net Income": "25.4",
"Economic Capital Ratio": "-13.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001521332_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "5,227,000",
"Assets, Noncurrent": "4,949,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "1,276,000",
"Liabilities, Current": "3,659,000",
"Liabilities, Noncurrent": "3,687,000",
"Other Assets": "-4,136,000",
"Other Compr. Net Income": "-137,000",
"Other Expenses": "13,464,000",
"Other Liabilities": "0",
"Other Net Income": "32,000",
"Other Revenues": "15,519,000",
"Property, Plant and Equipment, Net": "2,860,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "927,000"
},
"output_variables": {
"Liabilities": "7,346,000",
"Assets": "10,176,000",
"Expenses": "14,391,000",
"Revenues": "15,519,000",
"Stockholders Equity": "2,830,000",
"Net Income": "1,160,000",
"Comprehensive Net Income": "1,023,000",
"BaseVar": "23,800,500",
"ECR before LimitedLiability": "43%",
"Economic Capital Ratio": "102%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "5,752,000",
"Assets, Noncurrent": "5,295,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "1,219,000",
"Liabilities, Current": "3,894,000",
"Liabilities, Noncurrent": "3,719,000",
"Other Assets": "-4,435,000",
"Other Compr. Net Income": "-89,000",
"Other Expenses": "14,215,000",
"Other Liabilities": "0",
"Other Net Income": "16,000",
"Other Revenues": "16,463,000",
"Property, Plant and Equipment, Net": "3,216,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "963,000"
},
"output_variables": {
"Liabilities": "7,613,000",
"Assets": "11,047,000",
"Expenses": "15,178,000",
"Revenues": "16,463,000",
"Stockholders Equity": "3,434,000",
"Net Income": "1,301,000",
"Comprehensive Net Income": "1,212,000",
"BaseVar": "25,203,000",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "107%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "5,121,000",
"Assets, Noncurrent": "6,852,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "2,922,000",
"Liabilities, Current": "3,927,000",
"Liabilities, Noncurrent": "5,313,000",
"Other Assets": "-6,299,000",
"Other Compr. Net Income": "-377,000",
"Other Expenses": "12,815,000",
"Other Liabilities": "0",
"Other Net Income": "202,000",
"Other Revenues": "15,165,000",
"Property, Plant and Equipment, Net": "3,377,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,017,000"
},
"output_variables": {
"Liabilities": "9,240,000",
"Assets": "11,973,000",
"Expenses": "13,832,000",
"Revenues": "15,165,000",
"Stockholders Equity": "2,733,000",
"Net Income": "1,535,000",
"Comprehensive Net Income": "1,158,000",
"BaseVar": "25,394,500",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "97%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "5,419,000",
"Assets, Noncurrent": "6,873,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "2,748,000",
"Liabilities, Current": "4,148,000",
"Liabilities, Noncurrent": "5,381,000",
"Other Assets": "-6,263,000",
"Other Compr. Net Income": "-251,000",
"Other Expenses": "13,967,000",
"Other Liabilities": "0",
"Other Net Income": "-223,000",
"Other Revenues": "16,661,000",
"Property, Plant and Equipment, Net": "3,515,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,145,000"
},
"output_variables": {
"Liabilities": "9,529,000",
"Assets": "12,292,000",
"Expenses": "15,112,000",
"Revenues": "16,661,000",
"Stockholders Equity": "2,763,000",
"Net Income": "1,326,000",
"Comprehensive Net Income": "1,075,000",
"BaseVar": "27,034,000",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "95%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.9528120792974484,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001521332.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001521332.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001521332.svg"
},
{
"company_id": "0001411207",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001411207.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001411207.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001411207.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001411207_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001411207_main_keyfigs.svg",
"name": "Allison Transmission Holdings Inc",
"rank": 29,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001411207.svg",
"report_text": "The relative strengths and weaknesses of Allison Transmission 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 Allison Transmission Holdings Inc compared to the market average is the variable Goodwill, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Allison Transmission Holdings Inc is the variable Liabilities, Noncurrent, reducing the Economic Capital Ratio by 58% points.
The company's Economic Capital Ratio, given in the ranking table, is 95%, being 13% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001411207_2017_Allison_Transmission_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "2.43",
"Liabilities": "-46.7",
"Stockholders Equity": "-2.27",
"Economic Capital Ratio": "-10.6",
"Liabilities, Current": "14.3",
"Liabilities, Noncurrent": "-73.3",
"Goodwill": "45.4",
"Assets": "33.6",
"Other Assets": "-2.50",
"Property, Plant and Equipment, Net": "-0.763",
"Assets, Noncurrent": "-1.43",
"Assets, Current": "-14.3",
"Cost of Goods and Services Sold": "9.49",
"Expenses": "39.6",
"Revenues": "-21.4",
"Net Income": "19.6",
"Other Expenses": "37.7",
"Selling, General and Administrative Expense": "-0.783",
"Other Revenues": "-21.4",
"Other Net Income": "-1.42",
"Comprehensive Net Income": "20.1"
},
"2013": {
"Liabilities, Current": "18.6",
"Liabilities": "-38.7",
"Stockholders Equity": "4.99",
"ECR before LimitedLiability": "2.11",
"Liabilities, Noncurrent": "-66.7",
"Property, Plant and Equipment, Net": "-1.10",
"Assets": "35.1",
"Other Assets": "-3.09",
"Assets, Current": "-12.5",
"Goodwill": "43.1",
"Assets, Noncurrent": "-2.56",
"Cost of Goods and Services Sold": "9.42",
"Expenses": "35.2",
"Revenues": "-22.7",
"Net Income": "14.8",
"Other Expenses": "29.9",
"Selling, General and Administrative Expense": "0.850",
"Other Revenues": "-22.7",
"Comprehensive Net Income": "14.0",
"Other Compr. Net Income": "-0.741",
"Economic Capital Ratio": "-7.85"
},
"2014": {
"Other Liabilities": "-2.83",
"Liabilities": "-43.4",
"Stockholders Equity": "-2.31",
"ECR before LimitedLiability": "-1.94",
"Liabilities, Noncurrent": "-62.0",
"Liabilities, Current": "15.6",
"Goodwill": "41.0",
"Assets": "33.1",
"Other Assets": "-2.92",
"Assets, Current": "-13.6",
"Assets, Noncurrent": "-2.34",
"Research and Development": "1.16",
"Expenses": "34.8",
"Revenues": "-21.5",
"Net Income": "15.3",
"Selling, General and Administrative Expense": "1.22",
"Other Expenses": "29.3",
"Cost of Goods and Services Sold": "8.85",
"Other Revenues": "-21.5",
"Comprehensive Net Income": "16.1",
"Economic Capital Ratio": "-11.3"
},
"2015": {
"Liabilities, Current": "16.9",
"Liabilities": "-37.0",
"Stockholders Equity": "4.91",
"ECR before LimitedLiability": "20.1",
"Other Liabilities": "-3.50",
"Liabilities, Noncurrent": "-55.2",
"Assets, Noncurrent": "-3.95",
"Assets": "31.7",
"Assets, Current": "-13.5",
"Goodwill": "41.0",
"Other Assets": "-2.74",
"Selling, General and Administrative Expense": "2.63",
"Expenses": "32.0",
"Revenues": "-20.6",
"Net Income": "14.8",
"Cost of Goods and Services Sold": "10.8",
"Other Expenses": "26.9",
"Other Revenues": "-20.6",
"Comprehensive Net Income": "15.2",
"Other Net Income": "-2.76",
"Economic Capital Ratio": "-8.36"
},
"2016": {
"Liabilities, Noncurrent": "-58.0",
"Liabilities": "-37.7",
"Stockholders Equity": "1.20",
"ECR before LimitedLiability": "-3.76",
"Other Liabilities": "-4.73",
"Liabilities, Current": "19.3",
"Assets, Current": "-14.4",
"Assets": "31.4",
"Goodwill": "41.1",
"Other Assets": "-3.64",
"Assets, Noncurrent": "-4.52",
"Expenses": "31.5",
"Net Income": "13.7",
"Cost of Goods and Services Sold": "9.78",
"Other Expenses": "28.5",
"Other Revenues": "-22.1",
"Revenues": "-22.1",
"Other Net Income": "1.39",
"Other Compr. Net Income": "0.643",
"Comprehensive Net Income": "14.4",
"Economic Capital Ratio": "-13.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001411207_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "490,300",
"Assets, Noncurrent": "90,100",
"Cost of Goods and Services Sold": "0",
"Goodwill": "3,657,100",
"Liabilities, Current": "377,800",
"Liabilities, Noncurrent": "3,015,100",
"Other Assets": "32,300",
"Other Compr. Net Income": "13,100",
"Other Expenses": "1,041,600",
"Other Liabilities": "116,200",
"Other Net Income": "-51,900",
"Other Revenues": "2,141,800",
"Property, Plant and Equipment, Net": "596,200",
"Research and Development": "115,100",
"Selling, General and Administrative Expense": "419,000"
},
"output_variables": {
"Liabilities": "3,509,100",
"Assets": "4,866,000",
"Expenses": "1,575,700",
"Revenues": "2,141,800",
"Stockholders Equity": "1,356,900",
"Net Income": "514,200",
"Comprehensive Net Income": "527,300",
"BaseVar": "6,078,800",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "103%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "606,900",
"Assets, Noncurrent": "89,400",
"Cost of Goods and Services Sold": "0",
"Goodwill": "3,551,800",
"Liabilities, Current": "387,200",
"Liabilities, Noncurrent": "2,814,100",
"Other Assets": "1,100",
"Other Compr. Net Income": "22,900",
"Other Expenses": "1,319,300",
"Other Liabilities": "172,500",
"Other Net Income": "-10,100",
"Other Revenues": "1,926,800",
"Property, Plant and Equipment, Net": "563,400",
"Research and Development": "97,100",
"Selling, General and Administrative Expense": "334,900"
},
"output_variables": {
"Liabilities": "3,373,800",
"Assets": "4,812,600",
"Expenses": "1,751,300",
"Revenues": "1,926,800",
"Stockholders Equity": "1,438,800",
"Net Income": "165,400",
"Comprehensive Net Income": "188,300",
"BaseVar": "5,948,750",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "99%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "758,000",
"Assets, Noncurrent": "77,300",
"Cost of Goods and Services Sold": "0",
"Goodwill": "3,453,000",
"Liabilities, Current": "345,900",
"Liabilities, Noncurrent": "2,714,000",
"Other Assets": "1,300",
"Other Compr. Net Income": "-18,500",
"Other Expenses": "1,306,400",
"Other Liabilities": "346,500",
"Other Net Income": "-4,700",
"Other Revenues": "1,988,100",
"Property, Plant and Equipment, Net": "514,600",
"Research and Development": "103,800",
"Selling, General and Administrative Expense": "344,600"
},
"output_variables": {
"Liabilities": "3,406,400",
"Assets": "4,804,200",
"Expenses": "1,754,800",
"Revenues": "1,988,100",
"Stockholders Equity": "1,397,800",
"Net Income": "228,600",
"Comprehensive Net Income": "210,100",
"BaseVar": "5,988,350",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "98%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "616,800",
"Assets, Noncurrent": "34,200",
"Cost of Goods and Services Sold": "0",
"Goodwill": "3,275,800",
"Liabilities, Current": "304,600",
"Liabilities, Noncurrent": "2,600,800",
"Other Assets": "1,900",
"Other Compr. Net Income": "-19,300",
"Other Expenses": "1,253,800",
"Other Liabilities": "314,400",
"Other Net Income": "-24,900",
"Other Revenues": "1,870,600",
"Property, Plant and Equipment, Net": "479,700",
"Research and Development": "92,500",
"Selling, General and Administrative Expense": "317,100"
},
"output_variables": {
"Liabilities": "3,219,800",
"Assets": "4,408,400",
"Expenses": "1,663,400",
"Revenues": "1,870,600",
"Stockholders Equity": "1,188,600",
"Net Income": "182,300",
"Comprehensive Net Income": "163,000",
"BaseVar": "5,603,200",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "95%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "547,600",
"Assets, Noncurrent": "23,500",
"Cost of Goods and Services Sold": "0",
"Goodwill": "3,183,400",
"Liabilities, Current": "342,200",
"Liabilities, Noncurrent": "2,380,100",
"Other Assets": "0",
"Other Compr. Net Income": "-4,100",
"Other Expenses": "1,102,400",
"Other Liabilities": "416,000",
"Other Net Income": "-8,600",
"Other Revenues": "1,738,600",
"Property, Plant and Equipment, Net": "464,100",
"Research and Development": "88,800",
"Selling, General and Administrative Expense": "323,900"
},
"output_variables": {
"Liabilities": "3,138,300",
"Assets": "4,218,600",
"Expenses": "1,515,100",
"Revenues": "1,738,600",
"Stockholders Equity": "1,080,300",
"Net Income": "214,900",
"Comprehensive Net Income": "210,800",
"BaseVar": "5,311,650",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "95%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.9511441383393251,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001411207.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001411207.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001411207.svg"
},
{
"company_id": "0001390844",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001390844.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001390844.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001390844.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001390844_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001390844_main_keyfigs.svg",
"name": "Wabco Holdings Inc",
"rank": 30,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001390844.svg",
"report_text": "The relative strengths and weaknesses of Wabco 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 Wabco Holdings Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 36% points.The greatest weakness of Wabco Holdings Inc is the variable Cost of Goods and Services Sold, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 95%, being 14% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001390844_2017_Wabco_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Noncurrent": "2.60",
"Liabilities": "-19.1",
"Stockholders Equity": "-44.5",
"ECR before LimitedLiability": "-56.0",
"Other Liabilities": "-22.4",
"Assets, Current": "-17.5",
"Assets": "-24.2",
"Goodwill": "3.43",
"Assets, Noncurrent": "-3.49",
"Other Assets": "-8.81",
"Other Expenses": "31.5",
"Expenses": "-20.9",
"Revenues": "-2.80",
"Net Income": "-22.7",
"Cost of Goods and Services Sold": "-78.6",
"Research and Development": "-3.37",
"Selling, General and Administrative Expense": "-11.0",
"Other Revenues": "-2.80",
"Comprehensive Net Income": "-22.7",
"Other Net Income": "0.817",
"Economic Capital Ratio": "-54.0"
},
"2011": {
"Liabilities, Noncurrent": "16.2",
"Liabilities": "19.0",
"Stockholders Equity": "2.41",
"ECR before LimitedLiability": "64.0",
"Other Liabilities": "-15.2",
"Liabilities, Current": "16.7",
"Assets": "-6.63",
"Goodwill": "4.44",
"Assets, Current": "-6.95",
"Assets, Noncurrent": "-1.57",
"Other Assets": "-3.24",
"Selling, General and Administrative Expense": "-6.77",
"Expenses": "11.0",
"Revenues": "47.1",
"Net Income": "60.3",
"Cost of Goods and Services Sold": "-89.4",
"Other Expenses": "76.3",
"Other Revenues": "47.1",
"Comprehensive Net Income": "58.4",
"Other Compr. Net Income": "-1.33",
"Economic Capital Ratio": "24.0"
},
"2012": {
"Other Liabilities": "-27.5",
"Liabilities": "1.46",
"Assets": "-6.08",
"Stockholders Equity": "-9.01",
"ECR before LimitedLiability": "18.0",
"Liabilities, Current": "12.4",
"Liabilities, Noncurrent": "13.4",
"Goodwill": "3.79",
"Assets, Noncurrent": "-2.38",
"Assets, Current": "-7.26",
"Cost of Goods and Services Sold": "-70.9",
"Expenses": "9.65",
"Revenues": "23.0",
"Net Income": "33.7",
"Other Expenses": "65.2",
"Research and Development": "-0.730",
"Selling, General and Administrative Expense": "-3.86",
"Other Revenues": "23.0",
"Comprehensive Net Income": "30.0",
"Other Compr. Net Income": "-3.09",
"Economic Capital Ratio": "8.11"
},
"2013": {
"Liabilities, Current": "19.2",
"Liabilities": "6.35",
"Assets": "4.37",
"Stockholders Equity": "13.0",
"ECR before LimitedLiability": "47.1",
"Liabilities, Noncurrent": "10.6",
"Other Liabilities": "-29.0",
"Other Assets": "2.99",
"Assets, Current": "2.50",
"Assets, Noncurrent": "-2.34",
"Cost of Goods and Services Sold": "-61.3",
"Expenses": "18.9",
"Revenues": "18.5",
"Net Income": "41.7",
"Other Expenses": "81.2",
"Selling, General and Administrative Expense": "-3.14",
"Other Revenues": "18.5",
"Other Net Income": "2.14",
"Comprehensive Net Income": "39.4",
"Other Compr. Net Income": "-1.92",
"Economic Capital Ratio": "37.2"
},
"2014": {
"Other Liabilities": "-30.3",
"Liabilities": "-7.05",
"Stockholders Equity": "-12.8",
"ECR before LimitedLiability": "2.78",
"Liabilities, Current": "19.5",
"Goodwill": "1.90",
"Assets": "-5.54",
"Property, Plant and Equipment, Net": "-1.51",
"Other Assets": "6.75",
"Assets, Current": "-7.32",
"Assets, Noncurrent": "-4.29",
"Expenses": "16.2",
"Revenues": "12.6",
"Net Income": "31.1",
"Selling, General and Administrative Expense": "-2.30",
"Other Expenses": "48.0",
"Cost of Goods and Services Sold": "-57.1",
"Other Revenues": "12.6",
"Comprehensive Net Income": "19.8",
"Other Compr. Net Income": "-9.45",
"Economic Capital Ratio": "-6.57"
},
"2015": {
"Liabilities, Current": "16.2",
"Liabilities": "-7.90",
"Stockholders Equity": "0.824",
"ECR before LimitedLiability": "28.8",
"Other Liabilities": "-25.9",
"Assets, Noncurrent": "-4.36",
"Assets": "5.83",
"Assets, Current": "2.94",
"Goodwill": "1.85",
"Other Assets": "6.72",
"Property, Plant and Equipment, Net": "-0.837",
"Expenses": "21.2",
"Revenues": "7.26",
"Net Income": "26.9",
"Cost of Goods and Services Sold": "-46.6",
"Other Expenses": "45.6",
"Research and Development": "-0.786",
"Other Revenues": "7.26",
"Comprehensive Net Income": "23.2",
"Other Net Income": "-2.16",
"Other Compr. Net Income": "-3.10",
"Economic Capital Ratio": "0.325"
},
"2016": {
"Liabilities, Noncurrent": "-21.1",
"Liabilities": "-16.5",
"Stockholders Equity": "-8.30",
"ECR before LimitedLiability": "-4.27",
"Other Liabilities": "-18.3",
"Liabilities, Current": "20.8",
"Assets, Current": "10.2",
"Assets": "4.37",
"Property, Plant and Equipment, Net": "-2.40",
"Other Assets": "2.48",
"Assets, Noncurrent": "-5.34",
"Research and Development": "-1.68",
"Expenses": "18.5",
"Other Net Income": "2.67",
"Net Income": "20.6",
"Cost of Goods and Services Sold": "-41.9",
"Selling, General and Administrative Expense": "-1.66",
"Other Expenses": "36.3",
"Comprehensive Net Income": "18.4",
"Other Compr. Net Income": "-1.90",
"Economic Capital Ratio": "-13.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001390844_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "657,700",
"Assets, Noncurrent": "27,200",
"Cost of Goods and Services Sold": "1,556,600",
"Goodwill": "396,900",
"Liabilities, Current": "500,500",
"Liabilities, Noncurrent": "136,400",
"Other Assets": "92,800",
"Other Compr. Net Income": "0",
"Other Expenses": "440,500",
"Other Liabilities": "428,000",
"Other Net Income": "500",
"Other Revenues": "2,175,700",
"Property, Plant and Equipment, Net": "350,300",
"Research and Development": "85,900",
"Selling, General and Administrative Expense": "307,400"
},
"output_variables": {
"Liabilities": "1,064,900",
"Assets": "1,524,900",
"Expenses": "2,390,400",
"Revenues": "2,175,700",
"Stockholders Equity": "460,000",
"Net Income": "-214,200",
"Comprehensive Net Income": "-214,200",
"BaseVar": "3,578,200",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "81%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "750,700",
"Assets, Noncurrent": "40,300",
"Cost of Goods and Services Sold": "1,986,100",
"Goodwill": "363,900",
"Liabilities, Current": "451,600",
"Liabilities, Noncurrent": "94,400",
"Other Assets": "110,900",
"Other Compr. Net Income": "0",
"Other Expenses": "36,700",
"Other Liabilities": "441,400",
"Other Net Income": "6,100",
"Other Revenues": "2,817,200",
"Property, Plant and Equipment, Net": "357,400",
"Research and Development": "105,100",
"Selling, General and Administrative Expense": "327,200"
},
"output_variables": {
"Liabilities": "987,400",
"Assets": "1,623,200",
"Expenses": "2,455,100",
"Revenues": "2,817,200",
"Stockholders Equity": "635,800",
"Net Income": "368,200",
"Comprehensive Net Income": "368,200",
"BaseVar": "3,944,500",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "126%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "792,600",
"Assets, Noncurrent": "42,300",
"Cost of Goods and Services Sold": "1,737,200",
"Goodwill": "371,700",
"Liabilities, Current": "445,700",
"Liabilities, Noncurrent": "64,400",
"Other Assets": "151,400",
"Other Compr. Net Income": "-66,500",
"Other Expenses": "23,600",
"Other Liabilities": "508,200",
"Other Net Income": "8,400",
"Other Revenues": "2,477,400",
"Property, Plant and Equipment, Net": "389,000",
"Research and Development": "104,300",
"Selling, General and Administrative Expense": "308,200"
},
"output_variables": {
"Liabilities": "1,018,300",
"Assets": "1,747,000",
"Expenses": "2,173,300",
"Revenues": "2,477,400",
"Stockholders Equity": "728,700",
"Net Income": "312,500",
"Comprehensive Net Income": "246,000",
"BaseVar": "3,745,450",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "122%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,234,600",
"Assets, Noncurrent": "41,400",
"Cost of Goods and Services Sold": "1,911,400",
"Goodwill": "381,200",
"Liabilities, Current": "485,400",
"Liabilities, Noncurrent": "106,000",
"Other Assets": "313,100",
"Other Compr. Net Income": "-9,500",
"Other Expenses": "-295,500",
"Other Liabilities": "604,000",
"Other Net Income": "29,500",
"Other Revenues": "2,720,500",
"Property, Plant and Equipment, Net": "422,500",
"Research and Development": "119,400",
"Selling, General and Administrative Expense": "352,800"
},
"output_variables": {
"Liabilities": "1,195,400",
"Assets": "2,392,800",
"Expenses": "2,088,100",
"Revenues": "2,720,500",
"Stockholders Equity": "1,197,400",
"Net Income": "661,900",
"Comprehensive Net Income": "652,400",
"BaseVar": "4,217,900",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "144%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,182,500",
"Assets, Noncurrent": "37,600",
"Cost of Goods and Services Sold": "1,979,300",
"Goodwill": "421,000",
"Liabilities, Current": "417,700",
"Liabilities, Noncurrent": "353,300",
"Other Assets": "366,700",
"Other Compr. Net Income": "-289,000",
"Other Expenses": "64,500",
"Other Liabilities": "772,700",
"Other Net Income": "25,800",
"Other Revenues": "2,851,000",
"Property, Plant and Equipment, Net": "424,900",
"Research and Development": "145,000",
"Selling, General and Administrative Expense": "386,800"
},
"output_variables": {
"Liabilities": "1,543,700",
"Assets": "2,432,700",
"Expenses": "2,575,600",
"Revenues": "2,851,000",
"Stockholders Equity": "889,000",
"Net Income": "301,200",
"Comprehensive Net Income": "12,200",
"BaseVar": "4,858,900",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "103%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,386,400",
"Assets, Noncurrent": "59,500",
"Cost of Goods and Services Sold": "1,842,000",
"Goodwill": "377,700",
"Liabilities, Current": "464,800",
"Liabilities, Noncurrent": "582,700",
"Other Assets": "368,300",
"Other Compr. Net Income": "-116,000",
"Other Expenses": "18,200",
"Other Liabilities": "706,100",
"Other Net Income": "26,600",
"Other Revenues": "2,627,500",
"Property, Plant and Equipment, Net": "398,000",
"Research and Development": "139,500",
"Selling, General and Administrative Expense": "368,400"
},
"output_variables": {
"Liabilities": "1,753,600",
"Assets": "2,589,900",
"Expenses": "2,368,100",
"Revenues": "2,627,500",
"Stockholders Equity": "836,300",
"Net Income": "286,000",
"Comprehensive Net Income": "170,000",
"BaseVar": "4,740,850",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "104%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,874,000",
"Assets, Noncurrent": "65,700",
"Cost of Goods and Services Sold": "1,935,900",
"Goodwill": "399,200",
"Liabilities, Current": "530,900",
"Liabilities, Noncurrent": "1,025,500",
"Other Assets": "308,500",
"Other Compr. Net Income": "-93,700",
"Other Expenses": "127,100",
"Other Liabilities": "732,300",
"Other Net Income": "13,200",
"Other Revenues": "2,810,000",
"Property, Plant and Equipment, Net": "408,600",
"Research and Development": "135,200",
"Selling, General and Administrative Expense": "377,700"
},
"output_variables": {
"Liabilities": "2,288,700",
"Assets": "3,056,000",
"Expenses": "2,575,900",
"Revenues": "2,810,000",
"Stockholders Equity": "767,300",
"Net Income": "247,300",
"Comprehensive Net Income": "153,600",
"BaseVar": "5,418,750",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "95%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 0.9459556046160389,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001390844.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001390844.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001390844.svg"
},
{
"company_id": "0001318605",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001318605.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001318605.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001318605.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001318605_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001318605_main_keyfigs.svg",
"name": "Tesla Inc",
"rank": 31,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001318605.svg",
"report_text": "The relative strengths and weaknesses of Tesla 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 Tesla Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Tesla Inc is the variable Liabilities, reducing the Economic Capital Ratio by 40% points.
The company's Economic Capital Ratio, given in the ranking table, is 88%, being 21% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001318605_2017_Tesla_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "-30.0",
"Liabilities": "-27.2",
"Stockholders Equity": "0.878",
"Other Liabilities": "0.297",
"Liabilities, Current": "-0.0868",
"Property, Plant and Equipment, Net": "6.24",
"Assets": "9.76",
"Goodwill": "-2.65",
"Assets, Current": "2.42",
"Other Assets": "-0.0923",
"Selling, General and Administrative Expense": "-3.39",
"Expenses": "2.84",
"Revenues": "-36.5",
"Net Income": "-12.8",
"Research and Development": "-23.5",
"Cost of Goods and Services Sold": "0.770",
"Other Expenses": "9.01",
"Other Revenues": "-36.5",
"ECR before LimitedLiability": "1.20",
"Comprehensive Net Income": "-13.7",
"Economic Capital Ratio": "-38.8"
},
"2012": {
"Other Liabilities": "0.395",
"Liabilities": "-29.5",
"Stockholders Equity": "-1.69",
"Liabilities, Current": "-1.67",
"Liabilities, Noncurrent": "-4.25",
"Goodwill": "-1.15",
"Assets": "5.56",
"ECR before LimitedLiability": "-41.8",
"Other Assets": "-0.516",
"Property, Plant and Equipment, Net": "10.6",
"Assets, Current": "0.953",
"Cost of Goods and Services Sold": "1.96",
"Expenses": "3.99",
"Revenues": "-22.1",
"Net Income": "-1.69",
"Other Expenses": "7.46",
"Research and Development": "-1.65",
"Selling, General and Administrative Expense": "-0.522",
"Other Revenues": "-22.1",
"Comprehensive Net Income": "-1.69",
"Economic Capital Ratio": "-51.7"
},
"2013": {
"Liabilities, Current": "8.05",
"Liabilities": "-21.9",
"Stockholders Equity": "-6.37",
"ECR before LimitedLiability": "-7.31",
"Liabilities, Noncurrent": "11.1",
"Other Liabilities": "-44.7",
"Property, Plant and Equipment, Net": "11.3",
"Assets": "11.3",
"Other Assets": "9.23",
"Assets, Current": "6.92",
"Goodwill": "-8.71",
"Assets, Noncurrent": "-5.17",
"Cost of Goods and Services Sold": "13.9",
"Expenses": "19.3",
"Revenues": "-7.48",
"Net Income": "13.2",
"Other Expenses": "12.4",
"Research and Development": "-5.97",
"Other Revenues": "-7.48",
"Comprehensive Net Income": "11.3",
"Economic Capital Ratio": "-17.3"
},
"2014": {
"Other Liabilities": "-45.3",
"Liabilities": "-47.6",
"Stockholders Equity": "-19.9",
"ECR before LimitedLiability": "-24.9",
"Liabilities, Noncurrent": "8.66",
"Liabilities, Current": "-11.0",
"Goodwill": "-9.43",
"Assets": "11.9",
"Property, Plant and Equipment, Net": "11.8",
"Other Assets": "8.46",
"Assets, Current": "10.4",
"Assets, Noncurrent": "-4.50",
"Research and Development": "-3.98",
"Expenses": "12.9",
"Revenues": "-22.5",
"Net Income": "7.80",
"Other Expenses": "12.2",
"Cost of Goods and Services Sold": "11.3",
"Other Revenues": "-22.5",
"Comprehensive Net Income": "9.31",
"Economic Capital Ratio": "-34.2"
},
"2015": {
"Liabilities, Current": "-8.70",
"Liabilities": "-42.1",
"Stockholders Equity": "-11.5",
"Other Liabilities": "-18.4",
"Liabilities, Noncurrent": "-12.6",
"Assets, Noncurrent": "-6.03",
"Assets": "4.53",
"ECR before LimitedLiability": "-8.80",
"Assets, Current": "-5.48",
"Goodwill": "-9.16",
"Other Assets": "3.51",
"Property, Plant and Equipment, Net": "5.22",
"Expenses": "4.96",
"Revenues": "-25.9",
"Comprehensive Net Income": "2.40",
"Cost of Goods and Services Sold": "3.00",
"Other Expenses": "3.91",
"Research and Development": "-5.41",
"Other Revenues": "-25.9",
"Other Net Income": "-3.36",
"Economic Capital Ratio": "-37.3"
},
"2016": {
"Liabilities, Noncurrent": "-28.1",
"Liabilities": "-39.8",
"Stockholders Equity": "2.82",
"ECR before LimitedLiability": "-11.1",
"Other Liabilities": "-9.78",
"Assets, Current": "-4.76",
"Assets": "24.8",
"Property, Plant and Equipment, Net": "14.7",
"Goodwill": "-5.29",
"Other Assets": "25.2",
"Assets, Noncurrent": "-4.45",
"Research and Development": "-1.87",
"Expenses": "24.5",
"Revenues": "-29.4",
"Net Income": "4.88",
"Cost of Goods and Services Sold": "9.79",
"Other Expenses": "24.0",
"Other Revenues": "-29.4",
"Other Net Income": "2.13",
"Comprehensive Net Income": "6.00",
"Economic Capital Ratio": "-20.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001318605_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "372,838",
"Assets, Noncurrent": "22,371",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "191,339",
"Liabilities, Noncurrent": "283,250",
"Other Assets": "19,825",
"Other Compr. Net Income": "0",
"Other Expenses": "143,179",
"Other Liabilities": "14,814",
"Other Net Income": "-2,391",
"Other Revenues": "204,242",
"Property, Plant and Equipment, Net": "298,414",
"Research and Development": "208,981",
"Selling, General and Administrative Expense": "104,102"
},
"output_variables": {
"Liabilities": "489,403",
"Assets": "713,448",
"Expenses": "456,262",
"Revenues": "204,242",
"Stockholders Equity": "224,045",
"Net Income": "-254,411",
"Comprehensive Net Income": "-254,411",
"BaseVar": "932,873",
"ECR before LimitedLiability": "-6.2%",
"Economic Capital Ratio": "64%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "524,768",
"Assets, Noncurrent": "21,963",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "539,108",
"Liabilities, Noncurrent": "426,665",
"Other Assets": "15,230",
"Other Compr. Net Income": "3.0",
"Other Expenses": "383,579",
"Other Liabilities": "23,717",
"Other Net Income": "-1,540",
"Other Revenues": "413,256",
"Property, Plant and Equipment, Net": "552,229",
"Research and Development": "273,978",
"Selling, General and Administrative Expense": "150,372"
},
"output_variables": {
"Liabilities": "989,490",
"Assets": "1,114,190",
"Expenses": "807,929",
"Revenues": "413,256",
"Stockholders Equity": "124,700",
"Net Income": "-396,213",
"Comprehensive Net Income": "-396,210",
"BaseVar": "1,663,204",
"ECR before LimitedLiability": "-26%",
"Economic Capital Ratio": "62%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,265,939",
"Assets, Noncurrent": "23,637",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "675,160",
"Liabilities, Noncurrent": "58,197",
"Other Assets": "388,860",
"Other Compr. Net Income": "0",
"Other Expenses": "1,592,756",
"Other Liabilities": "1,016,453",
"Other Net Income": "22,791",
"Other Revenues": "2,013,496",
"Property, Plant and Equipment, Net": "738,494",
"Research and Development": "231,976",
"Selling, General and Administrative Expense": "285,569"
},
"output_variables": {
"Liabilities": "1,749,810",
"Assets": "2,416,930",
"Expenses": "2,110,301",
"Revenues": "2,013,496",
"Stockholders Equity": "667,120",
"Net Income": "-74,014",
"Comprehensive Net Income": "-74,014",
"BaseVar": "4,156,664",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "89%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,198,657",
"Assets, Noncurrent": "43,209",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "2,107,166",
"Liabilities, Noncurrent": "173,244",
"Other Assets": "778,118",
"Other Compr. Net Income": "-22",
"Other Expenses": "2,426,975",
"Other Liabilities": "2,598,935",
"Other Net Income": "2,939",
"Other Revenues": "3,198,356",
"Property, Plant and Equipment, Net": "1,829,267",
"Research and Development": "464,700",
"Selling, General and Administrative Expense": "603,660"
},
"output_variables": {
"Liabilities": "4,879,345",
"Assets": "5,849,251",
"Expenses": "3,495,335",
"Revenues": "3,198,356",
"Stockholders Equity": "969,906",
"Net Income": "-294,040",
"Comprehensive Net Income": "-294,062",
"BaseVar": "8,712,624",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "75%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,791,568",
"Assets, Noncurrent": "74,633",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "2,816,274",
"Liabilities, Noncurrent": "2,405,351",
"Other Assets": "1,822,925",
"Other Compr. Net Income": "-3,534",
"Other Expenses": "3,254,412",
"Other Liabilities": "1,739,846",
"Other Net Income": "-40,144",
"Other Revenues": "4,046,025",
"Property, Plant and Equipment, Net": "3,403,334",
"Research and Development": "717,900",
"Selling, General and Administrative Expense": "922,232"
},
"output_variables": {
"Liabilities": "6,961,471",
"Assets": "8,092,460",
"Expenses": "4,894,544",
"Revenues": "4,046,025",
"Stockholders Equity": "1,130,989",
"Net Income": "-888,663",
"Comprehensive Net Income": "-892,197",
"BaseVar": "12,019,089",
"ECR before LimitedLiability": "2.7%",
"Economic Capital Ratio": "66%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "6,259,796",
"Assets, Noncurrent": "216,751",
"Cost of Goods and Services Sold": "0",
"Goodwill": "376,145",
"Liabilities, Current": "5,827,005",
"Liabilities, Noncurrent": "7,751,498",
"Other Assets": "9,828,427",
"Other Compr. Net Income": "77,948",
"Other Expenses": "5,626,383",
"Other Liabilities": "3,171,664",
"Other Net Income": "119,802",
"Other Revenues": "7,000,132",
"Property, Plant and Equipment, Net": "5,982,957",
"Research and Development": "834,408",
"Selling, General and Administrative Expense": "1,432,189"
},
"output_variables": {
"Liabilities": "16,750,167",
"Assets": "22,664,076",
"Expenses": "7,892,980",
"Revenues": "7,000,132",
"Stockholders Equity": "5,913,909",
"Net Income": "-773,046",
"Comprehensive Net Income": "-695,098",
"BaseVar": "27,252,552",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "88%"
}
}
},
"top_rated": false,
"trend": 9.0,
"value": 0.8772206381838313,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001318605.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001318605.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001318605.svg"
},
{
"company_id": "0001616817",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001616817.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001616817.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001616817.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001616817_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001616817_main_keyfigs.svg",
"name": "Metaldyne Performance Group Inc",
"rank": 32,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001616817.svg",
"report_text": "The relative strengths and weaknesses of Metaldyne Performance 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 Metaldyne Performance Group Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 31% points.The greatest weakness of Metaldyne Performance Group Inc is the variable Liabilities, Noncurrent, reducing the Economic Capital Ratio by 53% points.
The company's Economic Capital Ratio, given in the ranking table, is 88%, being 21% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001616817_2017_Metaldyne_Performance_Group_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities, Current": "21.3",
"Liabilities": "-20.9",
"Stockholders Equity": "-10.5",
"ECR before LimitedLiability": "12.2",
"Other Liabilities": "-2.38",
"Liabilities, Noncurrent": "-44.0",
"Assets, Noncurrent": "-5.98",
"Assets": "6.27",
"Assets, Current": "-18.0",
"Goodwill": "15.6",
"Other Assets": "16.2",
"Property, Plant and Equipment, Net": "7.09",
"Selling, General and Administrative Expense": "6.45",
"Expenses": "23.7",
"Net Income": "19.9",
"Other Net Income": "-6.00",
"Cost of Goods and Services Sold": "-53.2",
"Other Expenses": "32.2",
"Research and Development": "4.53",
"Comprehensive Net Income": "20.4",
"Economic Capital Ratio": "-16.2"
},
"2016": {
"Liabilities, Noncurrent": "-52.7",
"Liabilities": "-21.3",
"Stockholders Equity": "-11.6",
"ECR before LimitedLiability": "-11.2",
"Liabilities, Current": "24.0",
"Assets, Current": "-16.7",
"Assets": "5.45",
"Property, Plant and Equipment, Net": "8.63",
"Goodwill": "15.6",
"Other Assets": "12.4",
"Assets, Noncurrent": "-6.92",
"Research and Development": "2.61",
"Expenses": "20.8",
"Revenues": "-4.32",
"Net Income": "15.4",
"Cost of Goods and Services Sold": "-49.8",
"Selling, General and Administrative Expense": "2.89",
"Other Expenses": "31.5",
"Other Revenues": "-4.32",
"Comprehensive Net Income": "15.6",
"Economic Capital Ratio": "-20.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001616817_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "735,955",
"Assets, Noncurrent": "36,950",
"Cost of Goods and Services Sold": "2,531,245",
"Goodwill": "907,716",
"Liabilities, Current": "385,987",
"Liabilities, Noncurrent": "1,898,348",
"Other Assets": "710,611",
"Other Compr. Net Income": "-22,488",
"Other Expenses": "48,064",
"Other Liabilities": "253,815",
"Other Net Income": "-92,503",
"Other Revenues": "3,047,255",
"Property, Plant and Equipment, Net": "785,953",
"Research and Development": "0",
"Selling, General and Administrative Expense": "249,696"
},
"output_variables": {
"Liabilities": "2,538,150",
"Assets": "3,177,185",
"Expenses": "2,829,005",
"Revenues": "3,047,255",
"Stockholders Equity": "639,035",
"Net Income": "125,747",
"Comprehensive Net Income": "103,259",
"BaseVar": "5,853,293",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "87%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "791,700",
"Assets, Noncurrent": "13,000",
"Cost of Goods and Services Sold": "2,321,500",
"Goodwill": "907,700",
"Liabilities, Current": "401,400",
"Liabilities, Noncurrent": "1,863,500",
"Other Assets": "646,500",
"Other Compr. Net Income": "-26,800",
"Other Expenses": "38,400",
"Other Liabilities": "246,400",
"Other Net Income": "-91,600",
"Other Revenues": "2,790,700",
"Property, Plant and Equipment, Net": "831,600",
"Research and Development": "0",
"Selling, General and Administrative Expense": "242,300"
},
"output_variables": {
"Liabilities": "2,511,300",
"Assets": "3,190,500",
"Expenses": "2,602,200",
"Revenues": "2,790,700",
"Stockholders Equity": "679,200",
"Net Income": "96,900",
"Comprehensive Net Income": "70,100",
"BaseVar": "5,606,550",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "88%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.8771035182949116,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001616817.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001616817.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001616817.svg"
},
{
"company_id": "0001404804",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001404804.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001404804.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001404804.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001404804_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001404804_main_keyfigs.svg",
"name": "Omnitek Engineering Corp",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001404804.svg",
"report_text": "The relative strengths and weaknesses of Omnitek Engineering 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 Omnitek Engineering Corp compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 40% points.The greatest weakness of Omnitek Engineering Corp is the variable Net Income, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 87%, being 22% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001404804_2017_Omnitek_Engineering_Corp.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "6.34",
"Liabilities": "24.1",
"Stockholders Equity": "84.4",
"ECR before LimitedLiability": "45.8",
"Liabilities, Current": "7.19",
"Liabilities, Noncurrent": "12.0",
"Goodwill": "-3.20",
"Assets": "43.7",
"Other Assets": "9.54",
"Property, Plant and Equipment, Net": "-4.68",
"Assets, Current": "51.5",
"Cost of Goods and Services Sold": "9.33",
"Expenses": "9.32",
"Revenues": "-27.8",
"Net Income": "-17.9",
"Other Expenses": "-4.52",
"Research and Development": "-2.72",
"Selling, General and Administrative Expense": "7.26",
"Other Revenues": "-27.8",
"Comprehensive Net Income": "-17.7",
"Economic Capital Ratio": "35.9"
},
"2013": {
"Liabilities, Current": "14.6",
"Liabilities": "30.4",
"Stockholders Equity": "74.9",
"ECR before LimitedLiability": "39.7",
"Liabilities, Noncurrent": "11.9",
"Other Liabilities": "5.55",
"Property, Plant and Equipment, Net": "-4.61",
"Assets": "66.5",
"Assets, Current": "92.8",
"Goodwill": "-3.87",
"Assets, Noncurrent": "-2.59",
"Other Revenues": "-34.2",
"Revenues": "-34.2",
"Net Income": "-32.2",
"Other Expenses": "-11.8",
"Comprehensive Net Income": "-33.4",
"Other Net Income": "2.56",
"Cost of Goods and Services Sold": "9.33",
"Selling, General and Administrative Expense": "7.66",
"Research and Development": "-5.39",
"Economic Capital Ratio": "29.7"
},
"2014": {
"Other Liabilities": "8.28",
"Liabilities": "33.2",
"Stockholders Equity": "37.6",
"Economic Capital Ratio": "-12.7",
"Liabilities, Noncurrent": "16.5",
"Liabilities, Current": "10.7",
"Goodwill": "-10.1",
"Assets": "33.3",
"Property, Plant and Equipment, Net": "-10.5",
"Other Assets": "-4.69",
"Assets, Current": "55.7",
"Assets, Noncurrent": "-5.11",
"Research and Development": "-20.7",
"Expenses": "-31.6",
"Revenues": "-31.4",
"Net Income": "-57.5",
"Selling, General and Administrative Expense": "13.7",
"Other Expenses": "-35.9",
"Cost of Goods and Services Sold": "14.6",
"Other Revenues": "-31.4",
"Comprehensive Net Income": "-56.0"
},
"2015": {
"Liabilities, Current": "6.55",
"Liabilities": "40.0",
"Stockholders Equity": "45.4",
"ECR before LimitedLiability": "32.3",
"Other Liabilities": "7.48",
"Liabilities, Noncurrent": "27.7",
"Assets, Noncurrent": "-5.93",
"Assets": "22.5",
"Assets, Current": "52.3",
"Goodwill": "-8.47",
"Property, Plant and Equipment, Net": "-9.53",
"Selling, General and Administrative Expense": "16.3",
"Expenses": "-24.1",
"Revenues": "-88.7",
"Net Income": "-33.6",
"Cost of Goods and Services Sold": "17.9",
"Other Expenses": "-42.9",
"Research and Development": "-10.3",
"Other Revenues": "-88.7",
"Comprehensive Net Income": "-32.5",
"Other Net Income": "53.3",
"Economic Capital Ratio": "3.81"
},
"2016": {
"Liabilities, Noncurrent": "17.9",
"Liabilities": "21.4",
"Stockholders Equity": "24.4",
"ECR before LimitedLiability": "-12.0",
"Other Liabilities": "9.48",
"Assets, Current": "39.7",
"Assets": "22.9",
"Property, Plant and Equipment, Net": "-12.4",
"Goodwill": "-10.4",
"Other Assets": "-6.22",
"Assets, Noncurrent": "-7.67",
"Research and Development": "-8.64",
"Expenses": "-23.1",
"Revenues": "-20.1",
"Net Income": "-38.7",
"Cost of Goods and Services Sold": "16.4",
"Selling, General and Administrative Expense": "12.4",
"Other Expenses": "-38.7",
"Other Revenues": "-20.1",
"Comprehensive Net Income": "-37.7",
"Economic Capital Ratio": "-21.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001404804_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "4,813",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "766",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,207",
"Other Compr. Net Income": "0",
"Other Expenses": "3,021",
"Other Liabilities": "0",
"Other Net Income": "35",
"Other Revenues": "1,900",
"Property, Plant and Equipment, Net": "15",
"Research and Development": "286",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "766",
"Assets": "6,034",
"Expenses": "3,307",
"Revenues": "1,900",
"Stockholders Equity": "5,268",
"Net Income": "-1,371",
"Comprehensive Net Income": "-1,371",
"BaseVar": "6,021",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "150%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "4,357",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "505",
"Liabilities, Noncurrent": "0",
"Other Assets": "2.9",
"Other Compr. Net Income": "0",
"Other Expenses": "2,439",
"Other Liabilities": "0",
"Other Net Income": "65",
"Other Revenues": "1,053",
"Property, Plant and Equipment, Net": "118",
"Research and Development": "292",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "505",
"Assets": "4,478",
"Expenses": "2,732",
"Revenues": "1,053",
"Stockholders Equity": "3,974",
"Net Income": "-1,614",
"Comprehensive Net Income": "-1,614",
"BaseVar": "4,416",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "136%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,001",
"Assets, Noncurrent": "14",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "536",
"Liabilities, Noncurrent": "0",
"Other Assets": "1.3",
"Other Compr. Net Income": "0",
"Other Expenses": "2,774",
"Other Liabilities": "0",
"Other Net Income": "59",
"Other Revenues": "1,486",
"Property, Plant and Equipment, Net": "89",
"Research and Development": "600",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "536",
"Assets": "3,105",
"Expenses": "3,374",
"Revenues": "1,486",
"Stockholders Equity": "2,569",
"Net Income": "-1,829",
"Comprehensive Net Income": "-1,829",
"BaseVar": "4,280",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "97%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,287",
"Assets, Noncurrent": "14",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "572",
"Liabilities, Noncurrent": "0",
"Other Assets": "0.28",
"Other Compr. Net Income": "0",
"Other Expenses": "2,508",
"Other Liabilities": "0",
"Other Net Income": "1,741",
"Other Revenues": "55",
"Property, Plant and Equipment, Net": "59",
"Research and Development": "295",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "572",
"Assets": "2,361",
"Expenses": "2,803",
"Revenues": "55",
"Stockholders Equity": "1,789",
"Net Income": "-1,007",
"Comprehensive Net Income": "-1,007",
"BaseVar": "3,766",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "108%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,981",
"Assets, Noncurrent": "14",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "746",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,022",
"Other Liabilities": "0",
"Other Net Income": "-0.59",
"Other Revenues": "1,308",
"Property, Plant and Equipment, Net": "32",
"Research and Development": "187",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "746",
"Assets": "2,027",
"Expenses": "2,209",
"Revenues": "1,308",
"Stockholders Equity": "1,281",
"Net Income": "-901",
"Comprehensive Net Income": "-901",
"BaseVar": "3,145",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "87%"
}
}
},
"top_rated": false,
"trend": -8.0,
"value": 0.8689816210481971,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001404804.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001404804.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001404804.svg"
},
{
"company_id": "0001467858",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001467858.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001467858.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001467858.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001467858_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001467858_main_keyfigs.svg",
"name": "General Motors Co",
"rank": 34,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001467858.svg",
"report_text": "The relative strengths and weaknesses of General Motors 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 General Motors Co compared to the market average is the variable Assets, Noncurrent, increasing the Economic Capital Ratio by 30% points.The greatest weakness of General Motors Co is the variable Cost of Goods and Services Sold, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 87%, being 22% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001467858_2017_General_Motors_Co.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "16.8",
"Liabilities": "-13.8",
"ECR before LimitedLiability": "35.9",
"Other Liabilities": "-89.2",
"Liabilities, Current": "34.0",
"Property, Plant and Equipment, Net": "-10.1",
"Assets": "8.72",
"Goodwill": "-7.58",
"Assets, Current": "-25.6",
"Assets, Noncurrent": "-3.13",
"Other Assets": "65.1",
"Selling, General and Administrative Expense": "9.34",
"Expenses": "28.7",
"Net Income": "34.6",
"Research and Development": "4.31",
"Cost of Goods and Services Sold": "-61.0",
"Other Expenses": "44.1",
"Other Revenues": "5.30",
"Revenues": "5.30",
"Comprehensive Net Income": "34.6",
"Economic Capital Ratio": "-4.14"
},
"2012": {
"Other Liabilities": "7.52",
"Liabilities": "-26.1",
"Stockholders Equity": "-19.1",
"ECR before LimitedLiability": "-12.1",
"Liabilities, Current": "-4.45",
"Liabilities, Noncurrent": "-29.8",
"Cost of Goods and Services Sold": "-64.6",
"Expenses": "20.6",
"Net Income": "18.7",
"Other Expenses": "37.4",
"Research and Development": "4.51",
"Selling, General and Administrative Expense": "11.9",
"Other Revenues": "-2.39",
"Revenues": "-2.39",
"Goodwill": "-5.50",
"Other Assets": "-18.6",
"Property, Plant and Equipment, Net": "-3.17",
"Assets, Noncurrent": "30.2",
"Assets, Current": "-4.52",
"Comprehensive Net Income": "17.5",
"Economic Capital Ratio": "-22.0"
},
"2013": {
"Liabilities": "-19.7",
"Stockholders Equity": "-9.30",
"Economic Capital Ratio": "-10.5",
"Liabilities, Noncurrent": "-27.0",
"Other Liabilities": "6.58",
"Property, Plant and Equipment, Net": "-2.87",
"Assets": "5.53",
"Other Assets": "-16.4",
"Assets, Current": "1.31",
"Goodwill": "-5.50",
"Assets, Noncurrent": "33.1",
"Cost of Goods and Services Sold": "-55.2",
"Expenses": "19.7",
"Revenues": "-2.72",
"Net Income": "19.7",
"Other Expenses": "39.6",
"Selling, General and Administrative Expense": "3.97",
"Research and Development": "3.63",
"Other Revenues": "-2.72",
"Other Net Income": "2.72",
"Comprehensive Net Income": "20.9"
},
"2014": {
"Other Liabilities": "7.15",
"Liabilities": "-32.1",
"Stockholders Equity": "-23.0",
"ECR before LimitedLiability": "-17.2",
"Liabilities, Noncurrent": "-33.5",
"Liabilities, Current": "-6.15",
"Goodwill": "-7.82",
"Assets": "2.27",
"Other Assets": "-18.1",
"Assets, Current": "-5.44",
"Assets, Noncurrent": "23.1",
"Research and Development": "4.93",
"Expenses": "19.4",
"Revenues": "-6.56",
"Net Income": "17.4",
"Selling, General and Administrative Expense": "5.45",
"Other Expenses": "28.9",
"Cost of Goods and Services Sold": "-55.0",
"Other Revenues": "-6.56",
"Comprehensive Net Income": "16.2",
"Economic Capital Ratio": "-26.6"
},
"2015": {
"Liabilities, Current": "-7.26",
"Liabilities": "-26.7",
"Stockholders Equity": "-7.37",
"ECR before LimitedLiability": "13.8",
"Other Liabilities": "5.56",
"Liabilities, Noncurrent": "-25.0",
"Assets, Noncurrent": "29.3",
"Assets": "14.4",
"Assets, Current": "-4.04",
"Goodwill": "-8.17",
"Other Assets": "-14.5",
"Selling, General and Administrative Expense": "6.08",
"Expenses": "25.3",
"Revenues": "-7.28",
"Net Income": "18.4",
"Cost of Goods and Services Sold": "-43.8",
"Other Expenses": "31.1",
"Research and Development": "4.09",
"Other Revenues": "-7.28",
"Comprehensive Net Income": "19.6",
"Economic Capital Ratio": "-14.7"
},
"2016": {
"Liabilities, Noncurrent": "-31.6",
"Liabilities": "-27.2",
"Stockholders Equity": "-11.0",
"ECR before LimitedLiability": "-12.2",
"Other Liabilities": "7.69",
"Liabilities, Current": "-3.99",
"Assets, Current": "-8.79",
"Assets": "11.0",
"Goodwill": "-8.60",
"Other Assets": "-15.9",
"Assets, Noncurrent": "29.8",
"Expenses": "23.0",
"Revenues": "-10.7",
"Net Income": "14.8",
"Cost of Goods and Services Sold": "-41.7",
"Selling, General and Administrative Expense": "4.56",
"Other Expenses": "28.1",
"Other Revenues": "-10.7",
"Other Net Income": "3.34",
"Comprehensive Net Income": "15.3",
"Economic Capital Ratio": "-21.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001467858_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "0",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "130,386,000",
"Goodwill": "0",
"Liabilities, Current": "0",
"Liabilities, Noncurrent": "0",
"Other Assets": "144,603,000",
"Other Compr. Net Income": "0",
"Other Expenses": "14,124,000",
"Other Liabilities": "105,612,000",
"Other Net Income": "4,061,000",
"Other Revenues": "150,276,000",
"Property, Plant and Equipment, Net": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "105,612,000",
"Assets": "144,603,000",
"Expenses": "144,510,000",
"Revenues": "150,276,000",
"Stockholders Equity": "38,991,000",
"Net Income": "9,827,000",
"Comprehensive Net Income": "9,827,000",
"BaseVar": "274,531,000",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "98%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "69,996,000",
"Assets, Noncurrent": "79,426,000",
"Cost of Goods and Services Sold": "140,236,000",
"Goodwill": "8,782,000",
"Liabilities, Current": "53,992,000",
"Liabilities, Noncurrent": "58,430,000",
"Other Assets": "-32,978,000",
"Other Compr. Net Income": "-2,139,000",
"Other Expenses": "8,324,000",
"Other Liabilities": "0",
"Other Net Income": "2,157,000",
"Other Revenues": "152,256,000",
"Property, Plant and Equipment, Net": "24,196,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "112,422,000",
"Assets": "149,422,000",
"Expenses": "148,560,000",
"Revenues": "152,256,000",
"Stockholders Equity": "37,000,000",
"Net Income": "5,853,000",
"Comprehensive Net Income": "3,714,000",
"BaseVar": "283,478,000",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "92%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "81,501,000",
"Assets, Noncurrent": "84,843,000",
"Cost of Goods and Services Sold": "134,925,000",
"Goodwill": "7,228,000",
"Liabilities, Current": "62,412,000",
"Liabilities, Noncurrent": "60,758,000",
"Other Assets": "-33,095,000",
"Other Compr. Net Income": "4,954,000",
"Other Expenses": "6,165,000",
"Other Liabilities": "0",
"Other Net Income": "2,661,000",
"Other Revenues": "155,427,000",
"Property, Plant and Equipment, Net": "25,867,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "12,382,000"
},
"output_variables": {
"Liabilities": "123,170,000",
"Assets": "166,344,000",
"Expenses": "153,472,000",
"Revenues": "155,427,000",
"Stockholders Equity": "43,174,000",
"Net Income": "4,616,000",
"Comprehensive Net Income": "9,570,000",
"BaseVar": "303,014,000",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "96%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "83,670,000",
"Assets, Noncurrent": "94,007,000",
"Cost of Goods and Services Sold": "138,082,000",
"Goodwill": "6,410,000",
"Liabilities, Current": "65,701,000",
"Liabilities, Noncurrent": "75,952,000",
"Other Assets": "-34,153,000",
"Other Compr. Net Income": "-5,029,000",
"Other Expenses": "6,216,000",
"Other Liabilities": "0",
"Other Net Income": "3,119,000",
"Other Revenues": "155,929,000",
"Property, Plant and Equipment, Net": "27,743,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "12,158,000"
},
"output_variables": {
"Liabilities": "141,653,000",
"Assets": "177,677,000",
"Expenses": "156,456,000",
"Revenues": "155,929,000",
"Stockholders Equity": "36,024,000",
"Net Income": "2,592,000",
"Comprehensive Net Income": "-2,437,000",
"BaseVar": "319,931,500",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "83%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "78,007,000",
"Assets, Noncurrent": "116,513,000",
"Cost of Goods and Services Sold": "128,321,000",
"Goodwill": "0",
"Liabilities, Current": "71,466,000",
"Liabilities, Noncurrent": "82,731,000",
"Other Assets": "-31,229,000",
"Other Compr. Net Income": "109,000",
"Other Expenses": "5,895,000",
"Other Liabilities": "0",
"Other Net Income": "3,264,000",
"Other Revenues": "152,356,000",
"Property, Plant and Equipment, Net": "31,229,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "13,405,000"
},
"output_variables": {
"Liabilities": "154,197,000",
"Assets": "194,520,000",
"Expenses": "147,621,000",
"Revenues": "152,356,000",
"Stockholders Equity": "40,323,000",
"Net Income": "7,999,000",
"Comprehensive Net Income": "8,108,000",
"BaseVar": "326,033,500",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "89%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "76,203,000",
"Assets, Noncurrent": "145,487,000",
"Cost of Goods and Services Sold": "136,333,000",
"Goodwill": "0",
"Liabilities, Current": "85,181,000",
"Liabilities, Noncurrent": "92,434,000",
"Other Assets": "-35,820,000",
"Other Compr. Net Income": "-1,135,000",
"Other Expenses": "13,888,000",
"Other Liabilities": "0",
"Other Net Income": "2,711,000",
"Other Revenues": "166,380,000",
"Property, Plant and Equipment, Net": "35,820,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "11,710,000"
},
"output_variables": {
"Liabilities": "177,615,000",
"Assets": "221,690,000",
"Expenses": "161,931,000",
"Revenues": "166,380,000",
"Stockholders Equity": "44,075,000",
"Net Income": "7,160,000",
"Comprehensive Net Income": "6,025,000",
"BaseVar": "365,731,000",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "87%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 0.8671194241969946,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001467858.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001467858.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001467858.svg"
},
{
"company_id": "0001485469",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001485469.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001485469.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001485469.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001485469_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001485469_main_keyfigs.svg",
"name": "Tower International Inc",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001485469.svg",
"report_text": "The relative strengths and weaknesses of Tower International Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tower International Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Tower International Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 85%, being 23% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001485469_2017_Tower_International_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "-27.2",
"Liabilities": "-7.18",
"Stockholders Equity": "-29.3",
"Other Liabilities": "7.98",
"Property, Plant and Equipment, Net": "8.93",
"Assets": "-20.1",
"Goodwill": "-9.55",
"Assets, Current": "-18.1",
"Assets, Noncurrent": "-3.63",
"Other Assets": "-11.5",
"Selling, General and Administrative Expense": "2.20",
"Expenses": "7.83",
"Revenues": "9.53",
"Net Income": "10.7",
"Research and Development": "6.42",
"Cost of Goods and Services Sold": "8.35",
"Other Expenses": "-19.7",
"Other Revenues": "9.53",
"ECR before LimitedLiability": "9.12",
"Comprehensive Net Income": "10.4",
"Economic Capital Ratio": "-30.9"
},
"2013": {
"Property, Plant and Equipment, Net": "12.0",
"Assets": "-27.4",
"Liabilities, Current": "12.1",
"Stockholders Equity": "-37.1",
"ECR before LimitedLiability": "-21.0",
"Other Assets": "-7.20",
"Assets, Current": "-19.9",
"Goodwill": "-10.3",
"Assets, Noncurrent": "-7.99",
"Cost of Goods and Services Sold": "12.2",
"Expenses": "-11.0",
"Revenues": "13.2",
"Net Income": "12.3",
"Other Expenses": "-39.0",
"Selling, General and Administrative Expense": "6.14",
"Research and Development": "5.71",
"Other Revenues": "13.2",
"Liabilities, Noncurrent": "-35.5",
"Other Liabilities": "9.19",
"Comprehensive Net Income": "12.3",
"Economic Capital Ratio": "-31.0"
},
"2015": {
"Assets, Noncurrent": "-7.52",
"Assets": "-15.4",
"Stockholders Equity": "-21.3",
"Liabilities, Current": "8.71",
"ECR before LimitedLiability": "18.4",
"Assets, Current": "-14.4",
"Goodwill": "-7.76",
"Other Assets": "3.01",
"Property, Plant and Equipment, Net": "14.1",
"Selling, General and Administrative Expense": "8.05",
"Expenses": "5.30",
"Revenues": "29.9",
"Net Income": "30.0",
"Cost of Goods and Services Sold": "20.7",
"Other Expenses": "-25.6",
"Research and Development": "5.78",
"Other Revenues": "29.9",
"Other Liabilities": "7.97",
"Liabilities, Noncurrent": "-18.6",
"Comprehensive Net Income": "30.0",
"Economic Capital Ratio": "-10.1"
},
"2016": {
"Liabilities, Noncurrent": "-22.7",
"Liabilities": "5.00",
"Stockholders Equity": "-26.7",
"ECR before LimitedLiability": "-13.4",
"Other Liabilities": "11.6",
"Liabilities, Current": "14.3",
"Assets, Current": "-18.1",
"Assets": "-23.0",
"Property, Plant and Equipment, Net": "15.7",
"Goodwill": "-9.53",
"Assets, Noncurrent": "-9.66",
"Research and Development": "3.78",
"Expenses": "-11.8",
"Revenues": "22.1",
"Net Income": "21.5",
"Cost of Goods and Services Sold": "20.7",
"Selling, General and Administrative Expense": "3.84",
"Other Expenses": "-35.2",
"Other Revenues": "22.1",
"Comprehensive Net Income": "21.7",
"Economic Capital Ratio": "-23.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001485469_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "621,258",
"Assets, Noncurrent": "30,001",
"Cost of Goods and Services Sold": "0",
"Goodwill": "63,983",
"Liabilities, Current": "631,150",
"Liabilities, Noncurrent": "668,768",
"Other Assets": "14,450",
"Other Compr. Net Income": "0",
"Other Expenses": "2,235,502",
"Other Liabilities": "0",
"Other Net Income": "978",
"Other Revenues": "2,406,089",
"Property, Plant and Equipment, Net": "667,686",
"Research and Development": "0",
"Selling, General and Administrative Expense": "158,392"
},
"output_variables": {
"Liabilities": "1,299,918",
"Assets": "1,397,378",
"Expenses": "2,393,894",
"Revenues": "2,406,089",
"Stockholders Equity": "97,460",
"Net Income": "13,173",
"Comprehensive Net Income": "13,173",
"BaseVar": "3,749,128",
"ECR before LimitedLiability": "8.0%",
"Economic Capital Ratio": "72%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "525,377",
"Assets, Noncurrent": "28,679",
"Cost of Goods and Services Sold": "0",
"Goodwill": "66,976",
"Liabilities, Current": "431,296",
"Liabilities, Noncurrent": "614,828",
"Other Assets": "12,356",
"Other Compr. Net Income": "20,520",
"Other Expenses": "1,985,146",
"Other Liabilities": "0",
"Other Net Income": "651",
"Other Revenues": "2,102,019",
"Property, Plant and Equipment, Net": "549,605",
"Research and Development": "0",
"Selling, General and Administrative Expense": "133,588"
},
"output_variables": {
"Liabilities": "1,046,124",
"Assets": "1,182,993",
"Expenses": "2,118,734",
"Revenues": "2,102,019",
"Stockholders Equity": "136,869",
"Net Income": "-16,064",
"Comprehensive Net Income": "4,456",
"BaseVar": "3,235,520",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "76%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "535,693",
"Assets, Noncurrent": "11,961",
"Cost of Goods and Services Sold": "0",
"Goodwill": "59,340",
"Liabilities, Current": "435,954",
"Liabilities, Noncurrent": "572,824",
"Other Assets": "135,344",
"Other Compr. Net Income": "-35,317",
"Other Expenses": "1,647,377",
"Other Liabilities": "0",
"Other Net Income": "18,109",
"Other Revenues": "1,955,709",
"Property, Plant and Equipment, Net": "473,159",
"Research and Development": "0",
"Selling, General and Administrative Expense": "130,650"
},
"output_variables": {
"Liabilities": "1,008,778",
"Assets": "1,215,497",
"Expenses": "1,778,027",
"Revenues": "1,955,709",
"Stockholders Equity": "206,719",
"Net Income": "195,791",
"Comprehensive Net Income": "160,474",
"BaseVar": "3,005,718",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "94%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "518,024",
"Assets, Noncurrent": "9,902",
"Cost of Goods and Services Sold": "0",
"Goodwill": "56,383",
"Liabilities, Current": "459,729",
"Liabilities, Noncurrent": "488,855",
"Other Assets": "112,645",
"Other Compr. Net Income": "-3,592",
"Other Expenses": "1,719,934",
"Other Liabilities": "0",
"Other Net Income": "-22,875",
"Other Revenues": "1,913,641",
"Property, Plant and Equipment, Net": "465,569",
"Research and Development": "0",
"Selling, General and Administrative Expense": "131,552"
},
"output_variables": {
"Liabilities": "948,584",
"Assets": "1,162,523",
"Expenses": "1,851,486",
"Revenues": "1,913,641",
"Stockholders Equity": "213,939",
"Net Income": "39,280",
"Comprehensive Net Income": "35,688",
"BaseVar": "2,951,350",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "85%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 0.8548268267956038,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001485469.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001485469.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001485469.svg"
},
{
"company_id": "0001062231",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001062231.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001062231.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001062231.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001062231_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001062231_main_keyfigs.svg",
"name": "Dauch Corp",
"rank": 36,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001062231.svg",
"report_text": "The relative strengths and weaknesses of Dauch 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 Dauch Corp compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 21% points.The greatest weakness of Dauch Corp is the variable Other Liabilities, reducing the Economic Capital Ratio by 70% points.
The company's Economic Capital Ratio, given in the ranking table, is 85%, being 23% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001062231_2017_Dauch_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "-20.7",
"Liabilities": "-37.8",
"Stockholders Equity": "-31.7",
"Other Liabilities": "-17.3",
"Liabilities, Current": "0.838",
"Property, Plant and Equipment, Net": "2.89",
"Assets": "-0.0923",
"ECR before LimitedLiability": "1.02",
"Goodwill": "-0.217",
"Assets, Current": "-8.19",
"Assets, Noncurrent": "0.0962",
"Selling, General and Administrative Expense": "0.777",
"Expenses": "5.26",
"Revenues": "-0.0710",
"Net Income": "4.70",
"Research and Development": "0.303",
"Cost of Goods and Services Sold": "1.47",
"Other Expenses": "0.466",
"Other Revenues": "-0.0710",
"Comprehensive Net Income": "4.44",
"Economic Capital Ratio": "-39.0"
},
"2012": {
"Other Liabilities": "-25.4",
"Liabilities": "-52.3",
"Stockholders Equity": "-42.7",
"Liabilities, Current": "6.45",
"Liabilities, Noncurrent": "-37.8",
"Goodwill": "-7.01",
"Assets": "-3.23",
"Other Assets": "6.55",
"Property, Plant and Equipment, Net": "6.51",
"Assets, Current": "-18.7",
"Cost of Goods and Services Sold": "6.58",
"Expenses": "8.39",
"Revenues": "-6.71",
"Net Income": "7.43",
"Other Expenses": "2.65",
"Research and Development": "4.59",
"Selling, General and Administrative Expense": "6.46",
"Other Revenues": "-6.71",
"ECR before LimitedLiability": "-33.7",
"Comprehensive Net Income": "7.27",
"Economic Capital Ratio": "-43.6"
},
"2013": {
"Liabilities, Current": "6.12",
"Liabilities": "-37.3",
"Stockholders Equity": "-34.0",
"Liabilities, Noncurrent": "-38.9",
"Other Liabilities": "-18.9",
"Property, Plant and Equipment, Net": "5.88",
"Assets": "-4.04",
"Other Assets": "5.84",
"Assets, Current": "-16.1",
"Goodwill": "-7.26",
"Cost of Goods and Services Sold": "5.99",
"Expenses": "6.46",
"Revenues": "-2.20",
"Net Income": "6.39",
"Other Expenses": "-2.27",
"Selling, General and Administrative Expense": "5.05",
"Research and Development": "4.17",
"Other Revenues": "-2.20",
"ECR before LimitedLiability": "-27.2",
"Comprehensive Net Income": "6.35",
"Economic Capital Ratio": "-37.2"
},
"2014": {
"Other Liabilities": "-21.6",
"Liabilities": "-38.6",
"Stockholders Equity": "-42.4",
"Liabilities, Noncurrent": "-32.7",
"Liabilities, Current": "5.52",
"Goodwill": "-9.35",
"Assets": "-12.0",
"Property, Plant and Equipment, Net": "5.42",
"Other Assets": "5.46",
"Assets, Current": "-21.5",
"Research and Development": "5.31",
"Expenses": "5.81",
"Revenues": "2.74",
"Net Income": "6.03",
"Selling, General and Administrative Expense": "5.31",
"Other Expenses": "-7.83",
"Cost of Goods and Services Sold": "5.56",
"Other Revenues": "2.74",
"ECR before LimitedLiability": "-31.2",
"Comprehensive Net Income": "5.99",
"Economic Capital Ratio": "-40.6"
},
"2015": {
"Liabilities, Current": "14.8",
"Liabilities": "-20.4",
"Stockholders Equity": "-24.0",
"Economic Capital Ratio": "-25.2",
"Other Liabilities": "-75.3",
"Liabilities, Noncurrent": "15.0",
"Assets": "-6.72",
"Assets, Current": "-16.9",
"Goodwill": "-7.49",
"Other Assets": "12.5",
"Property, Plant and Equipment, Net": "12.7",
"Selling, General and Administrative Expense": "8.00",
"Expenses": "14.8",
"Revenues": "11.6",
"Net Income": "15.1",
"Cost of Goods and Services Sold": "14.8",
"Other Expenses": "-13.7",
"Research and Development": "5.26",
"Other Revenues": "11.6",
"Comprehensive Net Income": "15.0",
"Other Net Income": "-3.32"
},
"2016": {
"Liabilities, Noncurrent": "17.5",
"Liabilities": "-16.4",
"Stockholders Equity": "-21.1",
"ECR before LimitedLiability": "-13.7",
"Other Liabilities": "-70.2",
"Liabilities, Current": "21.4",
"Assets, Current": "-13.1",
"Assets": "-6.85",
"Property, Plant and Equipment, Net": "11.6",
"Goodwill": "-7.31",
"Other Assets": "8.16",
"Research and Development": "2.99",
"Expenses": "10.1",
"Revenues": "7.58",
"Net Income": "21.4",
"Cost of Goods and Services Sold": "16.2",
"Other Expenses": "-11.1",
"Other Revenues": "7.58",
"Other Net Income": "2.93",
"Comprehensive Net Income": "21.4",
"Economic Capital Ratio": "-23.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001062231_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "763,100",
"Assets, Noncurrent": "158,200",
"Cost of Goods and Services Sold": "0",
"Goodwill": "155,900",
"Liabilities, Current": "576,100",
"Liabilities, Noncurrent": "1,180,200",
"Other Assets": "280,300",
"Other Compr. Net Income": "0",
"Other Expenses": "2,449,600",
"Other Liabilities": "992,000",
"Other Net Income": "1,700",
"Other Revenues": "2,585,000",
"Property, Plant and Equipment, Net": "971,200",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "2,748,300",
"Assets": "2,328,700",
"Expenses": "2,449,600",
"Revenues": "2,585,000",
"Stockholders Equity": "-419,600",
"Net Income": "137,100",
"Comprehensive Net Income": "137,100",
"BaseVar": "5,056,650",
"ECR before LimitedLiability": "-11%",
"Economic Capital Ratio": "63%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "872,100",
"Assets, Noncurrent": "202,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "156,400",
"Liabilities, Current": "600,800",
"Liabilities, Noncurrent": "1,454,100",
"Other Assets": "625,800",
"Other Compr. Net Income": "-59,800",
"Other Expenses": "2,560,700",
"Other Liabilities": "931,900",
"Other Net Income": "-3,500",
"Other Revenues": "2,930,900",
"Property, Plant and Equipment, Net": "1,009,700",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "2,986,800",
"Assets": "2,866,000",
"Expenses": "2,560,700",
"Revenues": "2,930,900",
"Stockholders Equity": "-120,800",
"Net Income": "366,700",
"Comprehensive Net Income": "306,900",
"BaseVar": "5,703,850",
"ECR before LimitedLiability": "6.5%",
"Economic Capital Ratio": "70%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "997,800",
"Assets, Noncurrent": "232,500",
"Cost of Goods and Services Sold": "0",
"Goodwill": "156,400",
"Liabilities, Current": "667,100",
"Liabilities, Noncurrent": "1,559,100",
"Other Assets": "583,800",
"Other Compr. Net Income": "48,400",
"Other Expenses": "2,873,100",
"Other Liabilities": "769,200",
"Other Net Income": "-1,300",
"Other Revenues": "3,207,300",
"Property, Plant and Equipment, Net": "1,058,500",
"Research and Development": "0",
"Selling, General and Administrative Expense": "238,400"
},
"output_variables": {
"Liabilities": "2,995,400",
"Assets": "3,029,000",
"Expenses": "3,111,500",
"Revenues": "3,207,300",
"Stockholders Equity": "33,600",
"Net Income": "94,500",
"Comprehensive Net Income": "142,900",
"BaseVar": "6,196,450",
"ECR before LimitedLiability": "5.8%",
"Economic Capital Ratio": "69%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,139,500",
"Assets, Noncurrent": "260,300",
"Cost of Goods and Services Sold": "0",
"Goodwill": "155,000",
"Liabilities, Current": "687,200",
"Liabilities, Noncurrent": "1,523,400",
"Other Assets": "643,300",
"Other Compr. Net Income": "-80,700",
"Other Expenses": "3,306,800",
"Other Liabilities": "935,200",
"Other Net Income": "9,000",
"Other Revenues": "3,696,000",
"Property, Plant and Equipment, Net": "1,061,100",
"Research and Development": "0",
"Selling, General and Administrative Expense": "255,200"
},
"output_variables": {
"Liabilities": "3,145,800",
"Assets": "3,259,200",
"Expenses": "3,562,000",
"Revenues": "3,696,000",
"Stockholders Equity": "113,400",
"Net Income": "143,000",
"Comprehensive Net Income": "62,300",
"BaseVar": "6,876,350",
"ECR before LimitedLiability": "5.4%",
"Economic Capital Ratio": "69%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,124,200",
"Assets, Noncurrent": "261,100",
"Cost of Goods and Services Sold": "0",
"Goodwill": "154,400",
"Liabilities, Current": "699,200",
"Liabilities, Noncurrent": "0",
"Other Assets": "616,800",
"Other Compr. Net Income": "-59,600",
"Other Expenses": "3,404,800",
"Other Liabilities": "2,202,000",
"Other Net Income": "14,600",
"Other Revenues": "3,903,100",
"Property, Plant and Equipment, Net": "1,046,200",
"Research and Development": "0",
"Selling, General and Administrative Expense": "277,300"
},
"output_variables": {
"Liabilities": "2,901,200",
"Assets": "3,202,700",
"Expenses": "3,682,100",
"Revenues": "3,903,100",
"Stockholders Equity": "301,500",
"Net Income": "235,600",
"Comprehensive Net Income": "176,000",
"BaseVar": "6,881,650",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "79%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,336,500",
"Assets, Noncurrent": "271,400",
"Cost of Goods and Services Sold": "0",
"Goodwill": "154,000",
"Liabilities, Current": "651,500",
"Liabilities, Noncurrent": "0",
"Other Assets": "592,500",
"Other Compr. Net Income": "-33,100",
"Other Expenses": "3,399,800",
"Other Liabilities": "2,266,600",
"Other Net Income": "11,700",
"Other Revenues": "3,948,000",
"Property, Plant and Equipment, Net": "1,093,700",
"Research and Development": "0",
"Selling, General and Administrative Expense": "319,200"
},
"output_variables": {
"Liabilities": "2,918,100",
"Assets": "3,448,100",
"Expenses": "3,719,000",
"Revenues": "3,948,000",
"Stockholders Equity": "530,000",
"Net Income": "240,700",
"Comprehensive Net Income": "207,600",
"BaseVar": "7,039,000",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "85%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.8515581494019474,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001062231.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001062231.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001062231.svg"
},
{
"company_id": "0000837852",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000837852.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000837852.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000837852.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000837852_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000837852_main_keyfigs.svg",
"name": "Ideanomics INC",
"rank": 37,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000837852.svg",
"report_text": "The relative strengths and weaknesses of Ideanomics 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 Ideanomics INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 47% points.The greatest weakness of Ideanomics INC is the variable Net Income, reducing the Economic Capital Ratio by 72% points.
The company's Economic Capital Ratio, given in the ranking table, is 82%, being 26% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000837852_2017_Ideanomics_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "13.4",
"Liabilities": "3.25",
"Stockholders Equity": "38.2",
"ECR before LimitedLiability": "37.6",
"Other Liabilities": "-4.22",
"Liabilities, Current": "-6.39",
"Property, Plant and Equipment, Net": "6.89",
"Assets": "39.5",
"Goodwill": "36.9",
"Assets, Current": "7.72",
"Other Assets": "-2.82",
"Selling, General and Administrative Expense": "-24.9",
"Expenses": "14.4",
"Revenues": "-38.1",
"Net Income": "-25.9",
"Research and Development": "3.36",
"Cost of Goods and Services Sold": "-9.70",
"Other Expenses": "37.2",
"Other Revenues": "-38.1",
"Comprehensive Net Income": "-21.3",
"Other Compr. Net Income": "5.35",
"Economic Capital Ratio": "-2.37"
},
"2012": {
"Liabilities": "-1.70",
"Stockholders Equity": "0.595",
"ECR before LimitedLiability": "-42.1",
"Liabilities, Current": "-6.78",
"Liabilities, Noncurrent": "1.79",
"Goodwill": "19.0",
"Assets": "5.71",
"Assets, Noncurrent": "-0.838",
"Assets, Current": "-1.91",
"Cost of Goods and Services Sold": "-1.98",
"Expenses": "-1.46",
"Revenues": "-39.5",
"Net Income": "-44.4",
"Other Expenses": "13.0",
"Research and Development": "0.716",
"Selling, General and Administrative Expense": "-20.7",
"Other Revenues": "-39.5",
"Other Net Income": "1.13",
"Comprehensive Net Income": "-34.6",
"Other Compr. Net Income": "2.02",
"Economic Capital Ratio": "-52.0"
},
"2013": {
"Liabilities, Current": "-13.2",
"Liabilities": "-11.3",
"Assets": "5.89",
"Stockholders Equity": "0.379",
"Liabilities, Noncurrent": "1.09",
"Other Liabilities": "-0.518",
"Property, Plant and Equipment, Net": "-0.570",
"Goodwill": "20.3",
"Assets, Noncurrent": "-0.433",
"Cost of Goods and Services Sold": "-0.538",
"Expenses": "0.480",
"Revenues": "-63.0",
"Net Income": "-29.9",
"Other Expenses": "13.0",
"Selling, General and Administrative Expense": "-32.1",
"Other Revenues": "-63.0",
"ECR before LimitedLiability": "-33.5",
"Other Net Income": "6.08",
"Comprehensive Net Income": "-23.2",
"Other Compr. Net Income": "0.723",
"Economic Capital Ratio": "-43.5"
},
"2014": {
"Goodwill": "27.6",
"Assets": "35.7",
"Stockholders Equity": "30.8",
"ECR before LimitedLiability": "-10.4",
"Property, Plant and Equipment, Net": "-8.73",
"Assets, Current": "26.6",
"Research and Development": "3.72",
"Expenses": "6.11",
"Net Income": "-54.0",
"Selling, General and Administrative Expense": "-30.4",
"Other Expenses": "27.2",
"Cost of Goods and Services Sold": "-5.85",
"Other Revenues": "-51.8",
"Revenues": "-51.8",
"Other Liabilities": "3.36",
"Liabilities, Noncurrent": "11.3",
"Liabilities, Current": "-12.8",
"Other Net Income": "-8.57",
"Comprehensive Net Income": "-50.6",
"Other Compr. Net Income": "4.49",
"Economic Capital Ratio": "-19.7"
},
"2015": {
"Liabilities, Current": "-39.6",
"Liabilities": "-15.1",
"Stockholders Equity": "7.43",
"Other Liabilities": "2.73",
"Liabilities, Noncurrent": "5.68",
"Assets, Noncurrent": "-6.39",
"Assets": "13.4",
"ECR before LimitedLiability": "-6.21",
"Assets, Current": "6.28",
"Goodwill": "12.9",
"Property, Plant and Equipment, Net": "-11.3",
"Selling, General and Administrative Expense": "-36.9",
"Expenses": "5.36",
"Revenues": "-44.1",
"Net Income": "-37.8",
"Cost of Goods and Services Sold": "-10.2",
"Other Expenses": "12.1",
"Research and Development": "3.92",
"Other Revenues": "-44.1",
"Comprehensive Net Income": "-36.5",
"Economic Capital Ratio": "-34.7"
},
"2016": {
"Liabilities, Noncurrent": "13.9",
"Liabilities": "18.6",
"Stockholders Equity": "31.1",
"ECR before LimitedLiability": "-16.6",
"Other Liabilities": "7.35",
"Assets, Current": "-19.6",
"Assets": "32.5",
"Goodwill": "14.5",
"Other Assets": "47.5",
"Assets, Noncurrent": "-4.51",
"Research and Development": "2.39",
"Expenses": "-23.1",
"Revenues": "-55.8",
"Net Income": "-72.4",
"Cost of Goods and Services Sold": "-3.63",
"Selling, General and Administrative Expense": "-26.0",
"Other Expenses": "4.73",
"Other Revenues": "-55.8",
"Comprehensive Net Income": "-70.1",
"Other Compr. Net Income": "3.17",
"Economic Capital Ratio": "-26.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000837852_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "11,568",
"Assets, Noncurrent": "101",
"Cost of Goods and Services Sold": "5,526",
"Goodwill": "13,255",
"Liabilities, Current": "7,795",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,034",
"Other Compr. Net Income": "1,594",
"Other Expenses": "6,610",
"Other Liabilities": "3,155",
"Other Net Income": "426",
"Other Revenues": "7,868",
"Property, Plant and Equipment, Net": "5,099",
"Research and Development": "0",
"Selling, General and Administrative Expense": "8,801"
},
"output_variables": {
"Liabilities": "10,950",
"Assets": "31,057",
"Expenses": "20,937",
"Revenues": "7,868",
"Stockholders Equity": "20,107",
"Net Income": "-12,642",
"Comprehensive Net Income": "-11,048",
"BaseVar": "36,416",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "100%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "6,009",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "7,084",
"Goodwill": "11,165",
"Liabilities, Current": "11,991",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,186",
"Other Compr. Net Income": "2,105",
"Other Expenses": "6,696",
"Other Liabilities": "1,135",
"Other Net Income": "1,430",
"Other Revenues": "6,873",
"Property, Plant and Equipment, Net": "4,099",
"Research and Development": "0",
"Selling, General and Administrative Expense": "10,812"
},
"output_variables": {
"Liabilities": "13,126",
"Assets": "22,458",
"Expenses": "24,591",
"Revenues": "6,873",
"Stockholders Equity": "9,332",
"Net Income": "-16,287",
"Comprehensive Net Income": "-14,182",
"BaseVar": "35,292",
"ECR before LimitedLiability": "-29%",
"Economic Capital Ratio": "62%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "4,934",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "3,126",
"Goodwill": "8,727",
"Liabilities, Current": "7,925",
"Liabilities, Noncurrent": "0",
"Other Assets": "836",
"Other Compr. Net Income": "1,189",
"Other Expenses": "2,054",
"Other Liabilities": "2,126",
"Other Net Income": "4,594",
"Other Revenues": "309",
"Property, Plant and Equipment, Net": "500",
"Research and Development": "0",
"Selling, General and Administrative Expense": "7,609"
},
"output_variables": {
"Liabilities": "10,051",
"Assets": "14,997",
"Expenses": "12,789",
"Revenues": "309",
"Stockholders Equity": "4,946",
"Net Income": "-7,887",
"Comprehensive Net Income": "-6,698",
"BaseVar": "21,965",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "63%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "13,164",
"Assets, Noncurrent": "365",
"Cost of Goods and Services Sold": "2,756",
"Goodwill": "8,969",
"Liabilities, Current": "6,104",
"Liabilities, Noncurrent": "0",
"Other Assets": "886",
"Other Compr. Net Income": "548",
"Other Expenses": "3,260",
"Other Liabilities": "365",
"Other Net Income": "-1,511",
"Other Revenues": "1,963",
"Property, Plant and Equipment, Net": "321",
"Research and Development": "0",
"Selling, General and Administrative Expense": "7,459"
},
"output_variables": {
"Liabilities": "6,469",
"Assets": "23,704",
"Expenses": "13,476",
"Revenues": "1,963",
"Stockholders Equity": "17,236",
"Net Income": "-13,024",
"Comprehensive Net Income": "-12,476",
"BaseVar": "23,835",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "90%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "10,080",
"Assets, Noncurrent": "58",
"Cost of Goods and Services Sold": "3,674",
"Goodwill": "9,062",
"Liabilities, Current": "9,950",
"Liabilities, Noncurrent": "0",
"Other Assets": "471",
"Other Compr. Net Income": "91",
"Other Expenses": "1,407",
"Other Liabilities": "330",
"Other Net Income": "170",
"Other Revenues": "4,606",
"Property, Plant and Equipment, Net": "154",
"Research and Development": "0",
"Selling, General and Administrative Expense": "8,237"
},
"output_variables": {
"Liabilities": "10,280",
"Assets": "19,826",
"Expenses": "13,318",
"Revenues": "4,606",
"Stockholders Equity": "9,545",
"Net Income": "-8,541",
"Comprehensive Net Income": "-8,450",
"BaseVar": "24,146",
"ECR before LimitedLiability": "5.4%",
"Economic Capital Ratio": "69%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,532",
"Assets, Noncurrent": "843",
"Cost of Goods and Services Sold": "4,434",
"Goodwill": "7,039",
"Liabilities, Current": "8,616",
"Liabilities, Noncurrent": "0",
"Other Assets": "24,248",
"Other Compr. Net Income": "601",
"Other Expenses": "17,204",
"Other Liabilities": "0",
"Other Net Income": "27",
"Other Revenues": "4,544",
"Property, Plant and Equipment, Net": "4,636",
"Research and Development": "0",
"Selling, General and Administrative Expense": "10,371"
},
"output_variables": {
"Liabilities": "8,616",
"Assets": "41,298",
"Expenses": "32,008",
"Revenues": "4,544",
"Stockholders Equity": "32,682",
"Net Income": "-27,438",
"Comprehensive Net Income": "-26,837",
"BaseVar": "43,547",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "82%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.8230322923786423,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000837852.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000837852.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000837852.svg"
},
{
"company_id": "0001290900",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001290900.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001290900.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001290900.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001290900_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001290900_main_keyfigs.svg",
"name": "Commercial Vehicle Group Inc",
"rank": 38,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001290900.svg",
"report_text": "The relative strengths and weaknesses of Commercial Vehicle 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 Commercial Vehicle Group Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 16% points.The greatest weakness of Commercial Vehicle Group Inc is the variable Liabilities, Noncurrent, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 79%, being 29% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001290900_2017_Commercial_Vehicle_Group_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Property, Plant and Equipment, Net": "-4.78",
"Assets": "-28.6",
"Liabilities, Noncurrent": "-39.9",
"Stockholders Equity": "-35.6",
"Goodwill": "-14.2",
"Assets, Noncurrent": "-2.69",
"Other Assets": "-12.1",
"Expenses": "4.25",
"Revenues": "11.8",
"Net Income": "11.9",
"Research and Development": "7.07",
"Cost of Goods and Services Sold": "8.30",
"Other Expenses": "-23.8",
"Other Revenues": "11.8",
"ECR before LimitedLiability": "8.88",
"Other Liabilities": "7.62",
"Liabilities, Current": "8.15",
"Comprehensive Net Income": "11.5",
"Other Net Income": "-3.64",
"Other Compr. Net Income": "-1.85",
"Economic Capital Ratio": "-31.1"
},
"2012": {
"Other Liabilities": "4.07",
"Liabilities": "-7.00",
"Stockholders Equity": "-42.7",
"ECR before LimitedLiability": "-13.9",
"Liabilities, Current": "26.2",
"Liabilities, Noncurrent": "-43.0",
"Goodwill": "-8.70",
"Assets": "-26.7",
"Other Assets": "-3.37",
"Property, Plant and Equipment, Net": "-7.99",
"Assets, Noncurrent": "-4.16",
"Assets, Current": "-9.35",
"Cost of Goods and Services Sold": "22.4",
"Expenses": "-5.93",
"Revenues": "26.8",
"Net Income": "26.3",
"Other Expenses": "-31.3",
"Research and Development": "6.46",
"Other Revenues": "26.8",
"Comprehensive Net Income": "26.3",
"Economic Capital Ratio": "-23.8"
},
"2013": {
"Liabilities, Current": "11.8",
"Liabilities": "-2.88",
"Stockholders Equity": "-34.9",
"ECR before LimitedLiability": "-21.9",
"Liabilities, Noncurrent": "-44.6",
"Other Liabilities": "5.09",
"Property, Plant and Equipment, Net": "-8.84",
"Assets": "-26.2",
"Other Assets": "-3.29",
"Goodwill": "-9.46",
"Assets, Noncurrent": "-7.50",
"Cost of Goods and Services Sold": "11.3",
"Expenses": "-11.5",
"Revenues": "12.3",
"Net Income": "11.4",
"Other Expenses": "-34.9",
"Research and Development": "5.68",
"Other Revenues": "12.3",
"Comprehensive Net Income": "11.2",
"Other Compr. Net Income": "-2.72",
"Economic Capital Ratio": "-31.9"
},
"2014": {
"Other Liabilities": "5.47",
"Liabilities": "-5.68",
"Stockholders Equity": "-48.2",
"ECR before LimitedLiability": "-21.5",
"Liabilities, Noncurrent": "-40.2",
"Liabilities, Current": "15.3",
"Goodwill": "-11.7",
"Assets": "-32.8",
"Property, Plant and Equipment, Net": "-8.96",
"Other Assets": "-3.36",
"Assets, Current": "-11.3",
"Assets, Noncurrent": "-7.24",
"Research and Development": "7.69",
"Expenses": "-15.2",
"Revenues": "17.2",
"Net Income": "15.4",
"Other Expenses": "-40.8",
"Cost of Goods and Services Sold": "15.2",
"Other Revenues": "17.2",
"Comprehensive Net Income": "15.6",
"Economic Capital Ratio": "-30.8"
},
"2015": {
"Liabilities, Current": "16.4",
"Liabilities": "8.67",
"Assets": "-27.4",
"Stockholders Equity": "-29.1",
"ECR before LimitedLiability": "4.79",
"Other Liabilities": "5.03",
"Liabilities, Noncurrent": "-22.5",
"Assets, Noncurrent": "-9.49",
"Goodwill": "-10.1",
"Property, Plant and Equipment, Net": "-7.50",
"Selling, General and Administrative Expense": "5.55",
"Expenses": "-14.1",
"Revenues": "18.7",
"Net Income": "16.5",
"Cost of Goods and Services Sold": "16.5",
"Other Expenses": "-44.3",
"Research and Development": "7.06",
"Other Revenues": "18.7",
"Comprehensive Net Income": "16.6",
"Other Net Income": "-4.96",
"Economic Capital Ratio": "-23.7"
},
"2016": {
"Assets, Current": "2.95",
"Assets": "-22.5",
"Stockholders Equity": "-28.4",
"Liabilities, Noncurrent": "-38.8",
"ECR before LimitedLiability": "-19.7",
"Property, Plant and Equipment, Net": "-6.43",
"Goodwill": "-9.39",
"Other Assets": "-2.62",
"Assets, Noncurrent": "-10.3",
"Research and Development": "3.76",
"Expenses": "-9.93",
"Revenues": "15.7",
"Net Income": "15.4",
"Cost of Goods and Services Sold": "15.4",
"Other Expenses": "-30.9",
"Other Revenues": "15.7",
"Other Liabilities": "6.76",
"Liabilities, Current": "15.7",
"Other Net Income": "3.45",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "-29.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001290900_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "306,982",
"Assets, Noncurrent": "15,915",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "113,199",
"Liabilities, Noncurrent": "252,897",
"Other Assets": "7,315",
"Other Compr. Net Income": "0",
"Other Expenses": "740,110",
"Other Liabilities": "28,013",
"Other Net Income": "-7,801",
"Other Revenues": "832,022",
"Property, Plant and Equipment, Net": "76,672",
"Research and Development": "0",
"Selling, General and Administrative Expense": "65,521"
},
"output_variables": {
"Liabilities": "394,109",
"Assets": "406,884",
"Expenses": "805,631",
"Revenues": "832,022",
"Stockholders Equity": "12,775",
"Net Income": "18,590",
"Comprehensive Net Income": "18,590",
"BaseVar": "1,223,224",
"ECR before LimitedLiability": "7.7%",
"Economic Capital Ratio": "71%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "286,250",
"Assets, Noncurrent": "14,509",
"Cost of Goods and Services Sold": "0",
"Goodwill": "31,987",
"Liabilities, Current": "90,932",
"Liabilities, Noncurrent": "254,152",
"Other Assets": "23,615",
"Other Compr. Net Income": "0",
"Other Expenses": "735,868",
"Other Liabilities": "28,273",
"Other Net Income": "-69",
"Other Revenues": "857,916",
"Property, Plant and Equipment, Net": "83,304",
"Research and Development": "0",
"Selling, General and Administrative Expense": "71,949"
},
"output_variables": {
"Liabilities": "373,357",
"Assets": "439,665",
"Expenses": "807,817",
"Revenues": "857,916",
"Stockholders Equity": "66,308",
"Net Income": "50,030",
"Comprehensive Net Income": "50,030",
"BaseVar": "1,239,412",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "90%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "287,613",
"Assets, Noncurrent": "12,916",
"Cost of Goods and Services Sold": "0",
"Goodwill": "28,568",
"Liabilities, Current": "102,565",
"Liabilities, Noncurrent": "252,686",
"Other Assets": "24,468",
"Other Compr. Net Income": "0",
"Other Expenses": "688,319",
"Other Liabilities": "17,249",
"Other Net Income": "-139",
"Other Revenues": "747,718",
"Property, Plant and Equipment, Net": "78,876",
"Research and Development": "0",
"Selling, General and Administrative Expense": "71,711"
},
"output_variables": {
"Liabilities": "372,500",
"Assets": "432,441",
"Expenses": "760,030",
"Revenues": "747,718",
"Stockholders Equity": "59,941",
"Net Income": "-12,451",
"Comprehensive Net Income": "-12,451",
"BaseVar": "1,156,414",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "75%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "309,272",
"Assets, Noncurrent": "9,400",
"Cost of Goods and Services Sold": "0",
"Goodwill": "26,645",
"Liabilities, Current": "107,512",
"Liabilities, Noncurrent": "252,309",
"Other Assets": "23,234",
"Other Compr. Net Income": "0",
"Other Expenses": "759,417",
"Other Liabilities": "23,356",
"Other Net Income": "-215",
"Other Revenues": "839,743",
"Property, Plant and Equipment, Net": "73,462",
"Research and Development": "0",
"Selling, General and Administrative Expense": "72,480"
},
"output_variables": {
"Liabilities": "383,177",
"Assets": "442,013",
"Expenses": "831,897",
"Revenues": "839,743",
"Stockholders Equity": "58,836",
"Net Income": "7,631",
"Comprehensive Net Income": "7,631",
"BaseVar": "1,248,522",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "79%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "308,277",
"Assets, Noncurrent": "7,408",
"Cost of Goods and Services Sold": "0",
"Goodwill": "24,780",
"Liabilities, Current": "114,853",
"Liabilities, Noncurrent": "238,663",
"Other Assets": "25,253",
"Other Compr. Net Income": "-2,331",
"Other Expenses": "746,963",
"Other Liabilities": "17,233",
"Other Net Income": "152",
"Other Revenues": "825,341",
"Property, Plant and Equipment, Net": "70,961",
"Research and Development": "0",
"Selling, General and Administrative Expense": "71,469"
},
"output_variables": {
"Liabilities": "370,749",
"Assets": "436,679",
"Expenses": "818,432",
"Revenues": "825,341",
"Stockholders Equity": "65,930",
"Net Income": "7,061",
"Comprehensive Net Income": "4,730",
"BaseVar": "1,226,842",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "80%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "308,948",
"Assets, Noncurrent": "1,975",
"Cost of Goods and Services Sold": "0",
"Goodwill": "23,214",
"Liabilities, Current": "106,255",
"Liabilities, Noncurrent": "235,882",
"Other Assets": "28,587",
"Other Compr. Net Income": "-9,191",
"Other Expenses": "595,554",
"Other Liabilities": "18,938",
"Other Net Income": "769",
"Other Revenues": "662,112",
"Property, Plant and Equipment, Net": "66,041",
"Research and Development": "0",
"Selling, General and Administrative Expense": "60,542"
},
"output_variables": {
"Liabilities": "361,075",
"Assets": "428,765",
"Expenses": "656,096",
"Revenues": "662,112",
"Stockholders Equity": "67,690",
"Net Income": "6,785",
"Comprehensive Net Income": "-2,406",
"BaseVar": "1,059,004",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "79%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 0.7913294656629889,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001290900.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001290900.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001290900.svg"
},
{
"company_id": "0001637655",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001637655.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001637655.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001637655.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001637655_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001637655_main_keyfigs.svg",
"name": "Horizon Global Corp",
"rank": 39,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001637655.svg",
"report_text": "The relative strengths and weaknesses of Horizon Global 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 Horizon Global Corp compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Horizon Global Corp is the variable Cost of Goods and Services Sold, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 65%, being 43% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001637655_2017_Horizon_Global_Corp.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities, Current": "0.253",
"Liabilities": "-8.44",
"Stockholders Equity": "-40.2",
"Other Liabilities": "0.156",
"Liabilities, Noncurrent": "-27.6",
"Assets, Noncurrent": "-9.29",
"Assets": "-28.6",
"Assets, Current": "-9.27",
"Other Assets": "-6.15",
"Property, Plant and Equipment, Net": "-9.82",
"Other Revenues": "2.73",
"Revenues": "2.73",
"Net Income": "1.60",
"ECR before LimitedLiability": "-11.5",
"Selling, General and Administrative Expense": "-14.8",
"Other Compr. Net Income": "-1.33",
"Comprehensive Net Income": "1.44",
"Cost of Goods and Services Sold": "-84.2",
"Other Expenses": "26.6",
"Other Net Income": "-9.21",
"Economic Capital Ratio": "-39.9"
},
"2016": {
"Liabilities, Noncurrent": "-45.1",
"Liabilities": "-26.5",
"Stockholders Equity": "-31.2",
"Other Liabilities": "1.35",
"Liabilities, Current": "1.52",
"Assets, Current": "-9.57",
"Assets": "-8.62",
"Property, Plant and Equipment, Net": "-3.70",
"Goodwill": "2.34",
"Other Assets": "-6.10",
"Assets, Noncurrent": "-7.54",
"Expenses": "1.78",
"Revenues": "-1.49",
"Net Income": "1.62",
"Cost of Goods and Services Sold": "-55.1",
"Selling, General and Administrative Expense": "-11.3",
"Other Expenses": "17.8",
"Other Revenues": "-1.49",
"ECR before LimitedLiability": "-33.8",
"Comprehensive Net Income": "1.59",
"Economic Capital Ratio": "-43.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001637655_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "211,160",
"Assets, Noncurrent": "9,600",
"Cost of Goods and Services Sold": "432,470",
"Goodwill": "60,430",
"Liabilities, Current": "128,490",
"Liabilities, Noncurrent": "198,180",
"Other Assets": "4,500",
"Other Compr. Net Income": "-10,150",
"Other Expenses": "-1,280",
"Other Liabilities": "2,910",
"Other Net Income": "-14,670",
"Other Revenues": "575,510",
"Property, Plant and Equipment, Net": "45,890",
"Research and Development": "0",
"Selling, General and Administrative Expense": "121,350"
},
"output_variables": {
"Liabilities": "329,580",
"Assets": "331,580",
"Expenses": "552,540",
"Revenues": "575,510",
"Stockholders Equity": "2,000",
"Net Income": "8,300",
"Comprehensive Net Income": "-1,850",
"BaseVar": "907,015",
"ECR before LimitedLiability": "0.027%",
"Economic Capital Ratio": "64%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "285,990",
"Assets, Noncurrent": "17,340",
"Cost of Goods and Services Sold": "488,850",
"Goodwill": "206,910",
"Liabilities, Current": "198,130",
"Liabilities, Noncurrent": "357,450",
"Other Assets": "9,370",
"Other Compr. Net Income": "-10,510",
"Other Expenses": "4,630",
"Other Liabilities": "25,730",
"Other Net Income": "-23,230",
"Other Revenues": "649,200",
"Property, Plant and Equipment, Net": "93,760",
"Research and Development": "0",
"Selling, General and Administrative Expense": "145,150"
},
"output_variables": {
"Liabilities": "581,310",
"Assets": "613,370",
"Expenses": "638,630",
"Revenues": "649,200",
"Stockholders Equity": "32,060",
"Net Income": "-12,660",
"Comprehensive Net Income": "-23,170",
"BaseVar": "1,258,125",
"ECR before LimitedLiability": "1.3%",
"Economic Capital Ratio": "65%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.6507627623463192,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001637655.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001637655.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001637655.svg"
},
{
"company_id": "0001589526",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001589526.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001589526.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001589526.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001589526_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001589526_main_keyfigs.svg",
"name": "Blue Bird Corp",
"rank": 40,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001589526.svg",
"report_text": "The relative strengths and weaknesses of Blue Bird 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 Blue Bird Corp compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 23% points.The greatest weakness of Blue Bird Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 63% points.
The company's Economic Capital Ratio, given in the ranking table, is 62%, being 46% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001589526_2017_Blue_Bird_Corp.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities, Current": "3.83",
"Liabilities": "0.993",
"Assets": "-44.7",
"Stockholders Equity": "-58.7",
"ECR before LimitedLiability": "-14.1",
"Other Liabilities": "1.60",
"Liabilities, Noncurrent": "-2.62",
"Assets, Noncurrent": "-2.10",
"Assets, Current": "-23.1",
"Property, Plant and Equipment, Net": "-2.51",
"Selling, General and Administrative Expense": "0.625",
"Expenses": "-12.6",
"Revenues": "24.2",
"Net Income": "8.17",
"Cost of Goods and Services Sold": "7.13",
"Other Expenses": "-51.1",
"Research and Development": "1.67",
"Other Revenues": "24.2",
"Comprehensive Net Income": "8.40",
"Other Net Income": "-0.876",
"Economic Capital Ratio": "-42.6"
},
"2016": {
"Liabilities, Noncurrent": "-16.2",
"Liabilities": "2.39",
"Stockholders Equity": "-62.8",
"ECR before LimitedLiability": "-36.8",
"Other Liabilities": "2.11",
"Liabilities, Current": "5.47",
"Assets, Current": "-27.7",
"Assets": "-51.2",
"Property, Plant and Equipment, Net": "-1.70",
"Other Assets": "-0.891",
"Assets, Noncurrent": "-1.62",
"Expenses": "-34.9",
"Revenues": "23.0",
"Net Income": "5.44",
"Cost of Goods and Services Sold": "5.92",
"Selling, General and Administrative Expense": "-0.923",
"Other Expenses": "-56.6",
"Other Revenues": "23.0",
"Other Net Income": "0.842",
"Comprehensive Net Income": "5.48",
"Economic Capital Ratio": "-46.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001589526_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "128,897",
"Assets, Noncurrent": "2,899",
"Cost of Goods and Services Sold": "0",
"Goodwill": "79,203",
"Liabilities, Current": "133,415",
"Liabilities, Noncurrent": "255,718",
"Other Assets": "27,971",
"Other Compr. Net Income": "-5,206",
"Other Expenses": "822,253",
"Other Liabilities": "0",
"Other Net Income": "2,618",
"Other Revenues": "919,128",
"Property, Plant and Equipment, Net": "28,933",
"Research and Development": "0",
"Selling, General and Administrative Expense": "84,561"
},
"output_variables": {
"Liabilities": "389,133",
"Assets": "267,903",
"Expenses": "906,814",
"Revenues": "919,128",
"Stockholders Equity": "-121,230",
"Net Income": "14,932",
"Comprehensive Net Income": "9,726",
"BaseVar": "1,245,401",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "61%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "140,146",
"Assets, Noncurrent": "1,526",
"Cost of Goods and Services Sold": "0",
"Goodwill": "78,316",
"Liabilities, Current": "130,521",
"Liabilities, Noncurrent": "234,319",
"Other Assets": "24,412",
"Other Compr. Net Income": "-7,117",
"Other Expenses": "825,055",
"Other Liabilities": "0",
"Other Net Income": "2,656",
"Other Revenues": "932,010",
"Property, Plant and Equipment, Net": "33,466",
"Research and Development": "0",
"Selling, General and Administrative Expense": "102,711"
},
"output_variables": {
"Liabilities": "364,840",
"Assets": "277,866",
"Expenses": "927,766",
"Revenues": "932,010",
"Stockholders Equity": "-86,974",
"Net Income": "6,900",
"Comprehensive Net Income": "-217",
"BaseVar": "1,256,128",
"ECR before LimitedLiability": "-26%",
"Economic Capital Ratio": "62%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.6204722934560689,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001589526.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001589526.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001589526.svg"
},
{
"company_id": "0000808450",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0000808450.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0000808450.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000808450.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000808450_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000808450_main_keyfigs.svg",
"name": "Navistar International CORP",
"rank": 41,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0000808450.svg",
"report_text": "The relative strengths and weaknesses of Navistar International 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 Navistar International CORP compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 4.7% points.The greatest weakness of Navistar International CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 54%, being 54% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0000808450_2017_Navistar_International_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Noncurrent": "-33.2",
"Liabilities": "-54.9",
"Stockholders Equity": "-61.7",
"Liabilities, Current": "-0.0858",
"Other Liabilities": "-7.17",
"Assets, Current": "-0.0722",
"Assets": "-17.6",
"Goodwill": "-7.86",
"Property, Plant and Equipment, Net": "-1.32",
"Assets, Noncurrent": "-0.0500",
"Other Expenses": "0.325",
"Expenses": "0.571",
"Revenues": "-9.44",
"Net Income": "-0.0934",
"Cost of Goods and Services Sold": "0.598",
"Research and Development": "-0.0570",
"Selling, General and Administrative Expense": "-0.0908",
"Other Revenues": "-9.44",
"ECR before LimitedLiability": "-73.2",
"Comprehensive Net Income": "-0.0934",
"Economic Capital Ratio": "-71.3"
},
"2012": {
"Other Liabilities": "-4.12",
"Liabilities": "-7.92",
"Stockholders Equity": "-31.5",
"ECR before LimitedLiability": "-48.7",
"Liabilities, Noncurrent": "-4.49",
"Goodwill": "-3.51",
"Assets": "-7.67",
"Other Assets": "0.327",
"Property, Plant and Equipment, Net": "-2.91",
"Assets, Noncurrent": "-1.86",
"Assets, Current": "-3.31",
"Other Revenues": "-2.34",
"Revenues": "-2.34",
"Net Income": "-2.45",
"Other Expenses": "-4.60",
"Other Compr. Net Income": "-0.929",
"Comprehensive Net Income": "-3.25",
"Selling, General and Administrative Expense": "0.328",
"Cost of Goods and Services Sold": "5.44",
"Other Net Income": "-0.308",
"Economic Capital Ratio": "-58.6"
},
"2013": {
"Liabilities": "-18.4",
"Stockholders Equity": "-37.4",
"ECR before LimitedLiability": "-36.5",
"Liabilities, Noncurrent": "-3.49",
"Other Liabilities": "-2.33",
"Property, Plant and Equipment, Net": "-1.05",
"Assets": "-3.28",
"Other Assets": "-0.763",
"Assets, Current": "-0.267",
"Goodwill": "-1.87",
"Assets, Noncurrent": "-0.951",
"Cost of Goods and Services Sold": "3.50",
"Expenses": "3.40",
"Revenues": "-1.02",
"Net Income": "2.26",
"Other Expenses": "-0.399",
"Selling, General and Administrative Expense": "0.275",
"Other Revenues": "-1.02",
"Comprehensive Net Income": "2.78",
"Other Compr. Net Income": "0.422",
"Economic Capital Ratio": "-46.5"
},
"2014": {
"Other Liabilities": "-3.62",
"Liabilities": "-11.6",
"Stockholders Equity": "-45.6",
"ECR before LimitedLiability": "-44.1",
"Liabilities, Noncurrent": "-5.59",
"Liabilities, Current": "-0.986",
"Goodwill": "-3.76",
"Assets": "-7.05",
"Property, Plant and Equipment, Net": "-1.52",
"Other Assets": "-0.962",
"Assets, Current": "-3.43",
"Assets, Noncurrent": "-1.36",
"Expenses": "4.08",
"Revenues": "-0.655",
"Net Income": "3.27",
"Selling, General and Administrative Expense": "1.19",
"Other Expenses": "-1.82",
"Cost of Goods and Services Sold": "4.26",
"Other Revenues": "-0.655",
"Comprehensive Net Income": "2.46",
"Other Compr. Net Income": "-0.700",
"Economic Capital Ratio": "-53.5"
},
"2015": {
"Liabilities": "-8.20",
"Stockholders Equity": "-35.8",
"ECR before LimitedLiability": "-19.8",
"Other Liabilities": "-4.46",
"Liabilities, Noncurrent": "-4.94",
"Assets, Noncurrent": "-2.09",
"Assets": "-7.08",
"Assets, Current": "-2.24",
"Goodwill": "-3.58",
"Other Assets": "-0.846",
"Property, Plant and Equipment, Net": "-1.46",
"Selling, General and Administrative Expense": "1.81",
"Expenses": "5.53",
"Net Income": "4.51",
"Other Net Income": "-0.953",
"Cost of Goods and Services Sold": "5.14",
"Other Expenses": "-1.89",
"Research and Development": "0.570",
"Comprehensive Net Income": "3.71",
"Other Compr. Net Income": "-0.677",
"Economic Capital Ratio": "-48.2"
},
"2016": {
"Liabilities, Noncurrent": "-6.96",
"Liabilities": "-9.31",
"Stockholders Equity": "-41.8",
"ECR before LimitedLiability": "-44.4",
"Other Liabilities": "-4.94",
"Liabilities, Current": "0.565",
"Assets, Current": "-3.10",
"Assets": "-8.06",
"Property, Plant and Equipment, Net": "-1.20",
"Goodwill": "-3.74",
"Other Assets": "-1.47",
"Assets, Noncurrent": "-2.30",
"Expenses": "4.74",
"Revenues": "-1.62",
"Net Income": "3.67",
"Cost of Goods and Services Sold": "4.55",
"Selling, General and Administrative Expense": "0.611",
"Other Revenues": "-1.62",
"Other Net Income": "0.735",
"Comprehensive Net Income": "3.77",
"Economic Capital Ratio": "-54.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0000808450_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "5,835,000",
"Assets, Noncurrent": "332,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "586,000",
"Liabilities, Current": "3,589,000",
"Liabilities, Noncurrent": "4,826,000",
"Other Assets": "1,535,000",
"Other Compr. Net Income": "0",
"Other Expenses": "9,958,000",
"Other Liabilities": "2,239,000",
"Other Net Income": "-50,000",
"Other Revenues": "12,145,000",
"Property, Plant and Equipment, Net": "1,442,000",
"Research and Development": "464,000",
"Selling, General and Administrative Expense": "1,406,000"
},
"output_variables": {
"Liabilities": "10,654,000",
"Assets": "9,730,000",
"Expenses": "11,828,000",
"Revenues": "12,145,000",
"Stockholders Equity": "-924,000",
"Net Income": "267,000",
"Comprehensive Net Income": "267,000",
"BaseVar": "22,203,500",
"ECR before LimitedLiability": "-6.2%",
"Economic Capital Ratio": "64%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "5,837,000",
"Assets, Noncurrent": "162,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "451,000",
"Liabilities, Current": "4,353,000",
"Liabilities, Noncurrent": "4,562,000",
"Other Assets": "992,000",
"Other Compr. Net Income": "-429,000",
"Other Expenses": "13,898,000",
"Other Liabilities": "3,447,000",
"Other Net Income": "-29,000",
"Other Revenues": "12,948,000",
"Property, Plant and Equipment, Net": "1,660,000",
"Research and Development": "539,000",
"Selling, General and Administrative Expense": "1,444,000"
},
"output_variables": {
"Liabilities": "12,362,000",
"Assets": "9,102,000",
"Expenses": "15,881,000",
"Revenues": "12,948,000",
"Stockholders Equity": "-3,260,000",
"Net Income": "-2,962,000",
"Comprehensive Net Income": "-3,391,000",
"BaseVar": "25,375,500",
"ECR before LimitedLiability": "-61%",
"Economic Capital Ratio": "55%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "5,459,000",
"Assets, Noncurrent": "437,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "322,000",
"Liabilities, Current": "4,261,000",
"Liabilities, Noncurrent": "5,058,000",
"Other Assets": "356,000",
"Other Compr. Net Income": "447,000",
"Other Expenses": "9,968,000",
"Other Liabilities": "2,597,000",
"Other Net Income": "-30,000",
"Other Revenues": "10,775,000",
"Property, Plant and Equipment, Net": "1,741,000",
"Research and Development": "406,000",
"Selling, General and Administrative Expense": "1,215,000"
},
"output_variables": {
"Liabilities": "11,916,000",
"Assets": "8,315,000",
"Expenses": "11,589,000",
"Revenues": "10,775,000",
"Stockholders Equity": "-3,601,000",
"Net Income": "-844,000",
"Comprehensive Net Income": "-397,000",
"BaseVar": "21,536,000",
"ECR before LimitedLiability": "-38%",
"Economic Capital Ratio": "60%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "5,013,000",
"Assets, Noncurrent": "366,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "128,000",
"Liabilities, Current": "4,231,000",
"Liabilities, Noncurrent": "4,954,000",
"Other Assets": "374,000",
"Other Compr. Net Income": "-479,000",
"Other Expenses": "10,087,000",
"Other Liabilities": "2,876,000",
"Other Net Income": "12,000",
"Other Revenues": "10,806,000",
"Property, Plant and Equipment, Net": "1,562,000",
"Research and Development": "331,000",
"Selling, General and Administrative Expense": "979,000"
},
"output_variables": {
"Liabilities": "12,061,000",
"Assets": "7,443,000",
"Expenses": "11,397,000",
"Revenues": "10,806,000",
"Stockholders Equity": "-4,618,000",
"Net Income": "-579,000",
"Comprehensive Net Income": "-1,058,000",
"BaseVar": "21,099,000",
"ECR before LimitedLiability": "-57%",
"Economic Capital Ratio": "56%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "4,622,000",
"Assets, Noncurrent": "302,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "95,000",
"Liabilities, Current": "3,788,000",
"Liabilities, Noncurrent": "5,055,000",
"Other Assets": "328,000",
"Other Compr. Net Income": "-371,000",
"Other Expenses": "9,104,000",
"Other Liabilities": "3,009,000",
"Other Net Income": "9,000",
"Other Revenues": "10,140,000",
"Property, Plant and Equipment, Net": "1,345,000",
"Research and Development": "288,000",
"Selling, General and Administrative Expense": "908,000"
},
"output_variables": {
"Liabilities": "11,852,000",
"Assets": "6,692,000",
"Expenses": "10,300,000",
"Revenues": "10,140,000",
"Stockholders Equity": "-5,160,000",
"Net Income": "-151,000",
"Comprehensive Net Income": "-522,000",
"BaseVar": "19,682,000",
"ECR before LimitedLiability": "-60%",
"Economic Capital Ratio": "55%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,759,000",
"Assets, Noncurrent": "284,000",
"Cost of Goods and Services Sold": "0",
"Goodwill": "91,000",
"Liabilities, Current": "3,203,000",
"Liabilities, Noncurrent": "4,720,000",
"Other Assets": "278,000",
"Other Compr. Net Income": "-71,000",
"Other Expenses": "7,133,000",
"Other Liabilities": "3,023,000",
"Other Net Income": "6,000",
"Other Revenues": "8,111,000",
"Property, Plant and Equipment, Net": "1,241,000",
"Research and Development": "247,000",
"Selling, General and Administrative Expense": "802,000"
},
"output_variables": {
"Liabilities": "10,946,000",
"Assets": "5,653,000",
"Expenses": "8,182,000",
"Revenues": "8,111,000",
"Stockholders Equity": "-5,293,000",
"Net Income": "-65,000",
"Comprehensive Net Income": "-136,000",
"BaseVar": "16,484,500",
"ECR before LimitedLiability": "-64%",
"Economic Capital Ratio": "54%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 0.5444162721003408,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0000808450.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0000808450.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0000808450.svg"
},
{
"company_id": "0001569083",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001569083.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001569083.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001569083_main_keyfigs.svg",
"name": "Makingorg INC",
"rank": 42,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001569083.svg",
"report_text": "The relative strengths and weaknesses of Makingorg 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 Makingorg INC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 24% points.The greatest weakness of Makingorg INC is the variable Liabilities, reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 54%, being 54% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001569083_2017_Makingorg_INC.pdf",
"shrinked_graph_json": {
"2016": {
"Liabilities, Noncurrent": "1.71",
"Liabilities": "-27.7",
"Stockholders Equity": "-9.14",
"ECR before LimitedLiability": "-44.5",
"Other Liabilities": "-20.7",
"Liabilities, Current": "-2.58",
"Assets, Current": "24.4",
"Assets": "9.52",
"Property, Plant and Equipment, Net": "-3.30",
"Goodwill": "-2.51",
"Assets, Noncurrent": "-2.00",
"Expenses": "13.5",
"Revenues": "-9.32",
"Net Income": "-5.33",
"Cost of Goods and Services Sold": "2.57",
"Selling, General and Administrative Expense": "1.94",
"Other Expenses": "7.55",
"Other Revenues": "-9.32",
"Other Net Income": "-1.38",
"Comprehensive Net Income": "-5.19",
"Economic Capital Ratio": "-54.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001569083_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "165",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "83",
"Liabilities, Noncurrent": "0",
"Other Assets": "12",
"Other Compr. Net Income": "0",
"Other Expenses": "51",
"Other Liabilities": "168",
"Other Net Income": "-14",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "250",
"Assets": "178",
"Expenses": "51",
"Revenues": "0",
"Stockholders Equity": "-73",
"Net Income": "-66",
"Comprehensive Net Income": "-66",
"BaseVar": "247",
"ECR before LimitedLiability": "-64%",
"Economic Capital Ratio": "54%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.5440230389968516,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001569083.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001569083.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001569083.svg"
},
{
"company_id": "0001398529",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001398529.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001398529.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001398529.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001398529_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001398529_main_keyfigs.svg",
"name": "Greenkraft INC",
"rank": 43,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001398529.svg",
"report_text": "The relative strengths and weaknesses of Greenkraft 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 Greenkraft INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Greenkraft INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 47%, being 61% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001398529_2017_Greenkraft_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Current": "-30.7",
"Liabilities": "-13.0",
"Stockholders Equity": "-16.0",
"ECR before LimitedLiability": "-46.3",
"Liabilities, Noncurrent": "2.11",
"Other Liabilities": "0.983",
"Property, Plant and Equipment, Net": "-5.58",
"Assets": "-3.88",
"Other Assets": "-2.29",
"Assets, Current": "15.8",
"Goodwill": "-4.13",
"Assets, Noncurrent": "-2.82",
"Cost of Goods and Services Sold": "4.10",
"Expenses": "6.52",
"Revenues": "-9.14",
"Net Income": "-4.16",
"Other Expenses": "13.3",
"Selling, General and Administrative Expense": "-8.84",
"Other Revenues": "-9.14",
"Comprehensive Net Income": "-4.61",
"Economic Capital Ratio": "-56.2"
},
"2014": {
"Other Liabilities": "0.664",
"Liabilities": "-47.1",
"Stockholders Equity": "-20.8",
"ECR before LimitedLiability": "-38.8",
"Liabilities, Noncurrent": "1.39",
"Liabilities, Current": "-71.6",
"Goodwill": "-1.34",
"Assets": "3.37",
"Property, Plant and Equipment, Net": "-1.53",
"Other Assets": "-0.681",
"Assets, Current": "19.1",
"Assets, Noncurrent": "-0.793",
"Research and Development": "0.533",
"Expenses": "7.88",
"Revenues": "-11.7",
"Net Income": "-0.504",
"Selling, General and Administrative Expense": "-0.628",
"Other Expenses": "5.45",
"Cost of Goods and Services Sold": "1.73",
"Other Revenues": "-11.7",
"Economic Capital Ratio": "-48.1"
},
"2015": {
"Liabilities, Current": "-37.5",
"Liabilities": "-2.12",
"Assets": "-15.9",
"Stockholders Equity": "-35.6",
"ECR before LimitedLiability": "-14.3",
"Other Liabilities": "1.18",
"Liabilities, Noncurrent": "4.84",
"Assets, Noncurrent": "-1.86",
"Goodwill": "-2.26",
"Property, Plant and Equipment, Net": "-2.58",
"Selling, General and Administrative Expense": "1.67",
"Expenses": "-1.69",
"Revenues": "6.75",
"Net Income": "2.41",
"Cost of Goods and Services Sold": "4.98",
"Other Expenses": "-20.0",
"Research and Development": "1.07",
"Other Revenues": "6.75",
"Comprehensive Net Income": "2.79",
"Other Net Income": "-0.755",
"Economic Capital Ratio": "-42.8"
},
"2016": {
"Liabilities, Noncurrent": "1.89",
"Liabilities": "-16.4",
"Stockholders Equity": "-20.1",
"ECR before LimitedLiability": "-51.5",
"Other Liabilities": "0.968",
"Liabilities, Current": "-45.8",
"Assets, Current": "-9.58",
"Assets": "-2.36",
"Property, Plant and Equipment, Net": "-4.36",
"Goodwill": "-3.86",
"Other Assets": "17.6",
"Assets, Noncurrent": "4.78",
"Expenses": "11.0",
"Revenues": "-12.5",
"Net Income": "-3.85",
"Cost of Goods and Services Sold": "3.48",
"Selling, General and Administrative Expense": "2.64",
"Other Expenses": "4.01",
"Other Revenues": "-12.5",
"Comprehensive Net Income": "-3.61",
"Economic Capital Ratio": "-61.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001398529_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "3,018",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "5,127",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,474",
"Other Liabilities": "0",
"Other Net Income": "0.15",
"Other Revenues": "2,182",
"Property, Plant and Equipment, Net": "88",
"Research and Development": "87",
"Selling, General and Administrative Expense": "1,846"
},
"output_variables": {
"Liabilities": "5,127",
"Assets": "3,105",
"Expenses": "3,407",
"Revenues": "2,182",
"Stockholders Equity": "-2,022",
"Net Income": "-1,225",
"Comprehensive Net Income": "-1,225",
"BaseVar": "6,911",
"ECR before LimitedLiability": "-77%",
"Economic Capital Ratio": "50%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6,461",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "7,608",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,564",
"Other Liabilities": "0",
"Other Net Income": "1.7",
"Other Revenues": "2,496",
"Property, Plant and Equipment, Net": "93",
"Research and Development": "26",
"Selling, General and Administrative Expense": "1,017"
},
"output_variables": {
"Liabilities": "7,608",
"Assets": "6,553",
"Expenses": "3,607",
"Revenues": "2,496",
"Stockholders Equity": "-1,055",
"Net Income": "-1,109",
"Comprehensive Net Income": "-1,109",
"BaseVar": "10,134",
"ECR before LimitedLiability": "-30%",
"Economic Capital Ratio": "62%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "5,544",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "7,970",
"Liabilities, Noncurrent": "0",
"Other Assets": "622",
"Other Compr. Net Income": "0",
"Other Expenses": "12,141",
"Other Liabilities": "0",
"Other Net Income": "4.5",
"Other Revenues": "12,340",
"Property, Plant and Equipment, Net": "82",
"Research and Development": "56",
"Selling, General and Administrative Expense": "887"
},
"output_variables": {
"Liabilities": "7,970",
"Assets": "6,248",
"Expenses": "13,084",
"Revenues": "12,340",
"Stockholders Equity": "-1,722",
"Net Income": "-739",
"Comprehensive Net Income": "-739",
"BaseVar": "19,823",
"ECR before LimitedLiability": "-34%",
"Economic Capital Ratio": "61%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "379",
"Assets, Noncurrent": "613",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "4,843",
"Liabilities, Noncurrent": "0",
"Other Assets": "1,329",
"Other Compr. Net Income": "0",
"Other Expenses": "1,624",
"Other Liabilities": "8.0",
"Other Net Income": "0",
"Other Revenues": "847",
"Property, Plant and Equipment, Net": "74",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "4,851",
"Assets": "2,395",
"Expenses": "1,624",
"Revenues": "847",
"Stockholders Equity": "-2,456",
"Net Income": "-777",
"Comprehensive Net Income": "-777",
"BaseVar": "4,858",
"ECR before LimitedLiability": "-87%",
"Economic Capital Ratio": "47%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.47327320869827344,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001398529.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001398529.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001398529.svg"
},
{
"company_id": "0001356564",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001356564.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001356564.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001356564.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001356564_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001356564_main_keyfigs.svg",
"name": "Leo Motors Inc",
"rank": 44,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001356564.svg",
"report_text": "The relative strengths and weaknesses of Leo Motors 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 Leo Motors Inc compared to the market average is the variable Goodwill, increasing the Economic Capital Ratio by 16% points.The greatest weakness of Leo Motors Inc is the variable Net Income, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 36%, being 72% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001356564_2017_Leo_Motors_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Current": "-14.2",
"Liabilities": "-12.9",
"Stockholders Equity": "-13.9",
"ECR before LimitedLiability": "-47.3",
"Liabilities, Noncurrent": "2.07",
"Property, Plant and Equipment, Net": "-5.62",
"Assets": "-1.46",
"Other Assets": "32.0",
"Assets, Current": "-9.18",
"Goodwill": "-4.25",
"Cost of Goods and Services Sold": "4.13",
"Expenses": "13.1",
"Revenues": "-21.6",
"Net Income": "-14.2",
"Other Expenses": "3.97",
"Selling, General and Administrative Expense": "3.39",
"Other Revenues": "-21.6",
"Other Net Income": "-6.97",
"Comprehensive Net Income": "-8.50",
"Other Compr. Net Income": "14.2",
"Economic Capital Ratio": "-57.2"
},
"2014": {
"Liabilities": "-10.1",
"Stockholders Equity": "-16.8",
"ECR before LimitedLiability": "-63.2",
"Liabilities, Noncurrent": "1.58",
"Liabilities, Current": "-14.2",
"Research and Development": "1.56",
"Expenses": "4.22",
"Net Income": "-25.1",
"Selling, General and Administrative Expense": "3.91",
"Other Expenses": "-5.42",
"Cost of Goods and Services Sold": "4.15",
"Other Revenues": "-21.8",
"Revenues": "-21.8",
"Goodwill": "25.6",
"Property, Plant and Equipment, Net": "-7.73",
"Other Assets": "-2.25",
"Assets, Current": "-8.56",
"Assets, Noncurrent": "-2.63",
"Other Net Income": "-10.6",
"Comprehensive Net Income": "-25.0",
"Economic Capital Ratio": "-72.6"
},
"2015": {
"Liabilities, Current": "-6.57",
"Liabilities": "-3.79",
"Stockholders Equity": "-4.98",
"ECR before LimitedLiability": "-18.3",
"Liabilities, Noncurrent": "3.97",
"Selling, General and Administrative Expense": "4.47",
"Expenses": "-2.84",
"Net Income": "-10.6",
"Cost of Goods and Services Sold": "4.93",
"Other Expenses": "-7.03",
"Research and Development": "1.33",
"Other Revenues": "-6.23",
"Revenues": "-6.23",
"Assets, Noncurrent": "-2.65",
"Assets, Current": "-3.47",
"Goodwill": "18.0",
"Property, Plant and Equipment, Net": "-3.89",
"Comprehensive Net Income": "-6.53",
"Other Net Income": "-1.26",
"Other Compr. Net Income": "3.60",
"Economic Capital Ratio": "-46.7"
},
"2016": {
"Liabilities, Noncurrent": "1.82",
"Liabilities": "-7.08",
"Stockholders Equity": "-18.5",
"ECR before LimitedLiability": "-62.6",
"Liabilities, Current": "-11.9",
"Assets, Current": "-7.59",
"Assets": "-7.81",
"Property, Plant and Equipment, Net": "-8.08",
"Goodwill": "16.4",
"Other Assets": "-1.22",
"Assets, Noncurrent": "-5.37",
"Expenses": "-5.62",
"Revenues": "-18.2",
"Net Income": "-24.8",
"Cost of Goods and Services Sold": "5.20",
"Selling, General and Administrative Expense": "3.98",
"Other Expenses": "-15.4",
"Other Revenues": "-18.2",
"Other Net Income": "-4.63",
"Comprehensive Net Income": "-24.4",
"Economic Capital Ratio": "-72.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001356564_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "205",
"Assets, Noncurrent": "64",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "1,600",
"Liabilities, Noncurrent": "0",
"Other Assets": "838",
"Other Compr. Net Income": "618",
"Other Expenses": "883",
"Other Liabilities": "62",
"Other Net Income": "-362",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "36",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "1,662",
"Assets": "1,143",
"Expenses": "883",
"Revenues": "0",
"Stockholders Equity": "-518",
"Net Income": "-1,245",
"Comprehensive Net Income": "-627",
"BaseVar": "2,334",
"ECR before LimitedLiability": "-81%",
"Economic Capital Ratio": "49%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,396",
"Assets, Noncurrent": "64",
"Cost of Goods and Services Sold": "0",
"Goodwill": "2,445",
"Liabilities, Current": "4,299",
"Liabilities, Noncurrent": "0",
"Other Assets": "52",
"Other Compr. Net Income": "-48",
"Other Expenses": "3,848",
"Other Liabilities": "147",
"Other Net Income": "-1,326",
"Other Revenues": "693",
"Property, Plant and Equipment, Net": "39",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "4,446",
"Assets": "3,994",
"Expenses": "3,848",
"Revenues": "693",
"Stockholders Equity": "-452",
"Net Income": "-4,481",
"Comprehensive Net Income": "-4,528",
"BaseVar": "7,178",
"ECR before LimitedLiability": "-118%",
"Economic Capital Ratio": "37%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,617",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "3,121",
"Liabilities, Current": "5,175",
"Liabilities, Noncurrent": "130",
"Other Assets": "347",
"Other Compr. Net Income": "740",
"Other Expenses": "8,697",
"Other Liabilities": "367",
"Other Net Income": "-93",
"Other Revenues": "4,299",
"Property, Plant and Equipment, Net": "163",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "5,671",
"Assets": "6,248",
"Expenses": "8,697",
"Revenues": "4,299",
"Stockholders Equity": "577",
"Net Income": "-4,491",
"Comprehensive Net Income": "-3,751",
"BaseVar": "12,874",
"ECR before LimitedLiability": "-54%",
"Economic Capital Ratio": "57%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,532",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "2,702",
"Liabilities, Current": "6,801",
"Liabilities, Noncurrent": "73",
"Other Assets": "346",
"Other Compr. Net Income": "67",
"Other Expenses": "8,334",
"Other Liabilities": "216",
"Other Net Income": "-1,033",
"Other Revenues": "2,957",
"Property, Plant and Equipment, Net": "129",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "7,090",
"Assets": "5,709",
"Expenses": "8,334",
"Revenues": "2,957",
"Stockholders Equity": "-1,381",
"Net Income": "-6,410",
"Comprehensive Net Income": "-6,343",
"BaseVar": "12,595",
"ECR before LimitedLiability": "-120%",
"Economic Capital Ratio": "36%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.36258793066417655,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001356564.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001356564.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001356564.svg"
},
{
"company_id": "0001063197",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001063197.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001063197.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001063197.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001063197_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001063197_main_keyfigs.svg",
"name": "Curaegis Technologies Inc",
"rank": 45,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001063197.svg",
"report_text": "The relative strengths and weaknesses of Curaegis 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 Curaegis Technologies Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Curaegis Technologies Inc is the variable Net Income, reducing the Economic Capital Ratio by 105% points.
The company's Economic Capital Ratio, given in the ranking table, is 23%, being 85% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001063197_2017_Curaegis_Technologies_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-62.5",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Property, Plant and Equipment, Net": "0",
"Assets": "0",
"Goodwill": "0",
"Assets, Current": "0",
"Assets, Noncurrent": "0",
"Other Assets": "0",
"Expenses": "-0.0110",
"Net Income": "-63.6",
"Research and Development": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "-64.0",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-102"
},
"2012": {
"Other Liabilities": "0.0611",
"Liabilities": "1.33",
"Stockholders Equity": "23.0",
"Liabilities, Current": "0.213",
"Liabilities, Noncurrent": "0.396",
"Goodwill": "-10.1",
"Assets": "34.1",
"Other Assets": "-4.81",
"Assets, Noncurrent": "-4.26",
"Assets, Current": "56.0",
"Cost of Goods and Services Sold": "0.579",
"Expenses": "-36.0",
"Revenues": "-75.8",
"Net Income": "-102",
"Other Expenses": "-21.5",
"Research and Development": "-37.2",
"Selling, General and Administrative Expense": "0.365",
"Other Revenues": "-75.8",
"ECR before LimitedLiability": "-40.1",
"Comprehensive Net Income": "-102",
"Economic Capital Ratio": "-50.0"
},
"2013": {
"Liabilities": "1.18",
"Stockholders Equity": "15.9",
"ECR before LimitedLiability": "-77.3",
"Property, Plant and Equipment, Net": "9.71",
"Assets": "15.9",
"Other Assets": "-4.55",
"Assets, Current": "18.5",
"Goodwill": "-8.68",
"Assets, Noncurrent": "-5.70",
"Cost of Goods and Services Sold": "4.94",
"Expenses": "-44.0",
"Revenues": "-41.4",
"Net Income": "-140",
"Other Expenses": "-17.8",
"Selling, General and Administrative Expense": "4.14",
"Research and Development": "-42.0",
"Other Revenues": "-41.4",
"Other Net Income": "1.03",
"Comprehensive Net Income": "-142",
"Other Compr. Net Income": "-0.714",
"Economic Capital Ratio": "-87.2"
},
"2014": {
"Other Liabilities": "5.83",
"Liabilities": "36.8",
"Stockholders Equity": "65.2",
"ECR before LimitedLiability": "12.9",
"Liabilities, Noncurrent": "11.6",
"Liabilities, Current": "21.1",
"Goodwill": "-5.87",
"Assets": "67.2",
"Property, Plant and Equipment, Net": "-1.63",
"Other Assets": "-2.70",
"Assets, Current": "101",
"Assets, Noncurrent": "-3.18",
"Research and Development": "-35.5",
"Expenses": "-20.2",
"Revenues": "-58.0",
"Net Income": "-76.9",
"Selling, General and Administrative Expense": "8.70",
"Cost of Goods and Services Sold": "9.27",
"Other Revenues": "-58.0",
"Comprehensive Net Income": "-75.7",
"Economic Capital Ratio": "3.51"
},
"2015": {
"Liabilities, Current": "2.90",
"Liabilities": "5.69",
"Stockholders Equity": "28.7",
"ECR before LimitedLiability": "-40.5",
"Liabilities, Noncurrent": "3.05",
"Assets, Noncurrent": "20.7",
"Assets": "30.0",
"Assets, Current": "32.3",
"Goodwill": "-8.14",
"Other Assets": "-11.6",
"Property, Plant and Equipment, Net": "-2.92",
"Selling, General and Administrative Expense": "6.36",
"Expenses": "-42.5",
"Revenues": "-31.4",
"Net Income": "-136",
"Cost of Goods and Services Sold": "6.94",
"Other Expenses": "-15.8",
"Research and Development": "-35.7",
"Other Revenues": "-31.4",
"Comprehensive Net Income": "-135",
"Economic Capital Ratio": "-68.9"
},
"2016": {
"Liabilities": "1.13",
"Stockholders Equity": "12.2",
"ECR before LimitedLiability": "-75.4",
"Other Liabilities": "-1.33",
"Liabilities, Current": "1.27",
"Assets, Current": "22.4",
"Assets": "12.8",
"Property, Plant and Equipment, Net": "-7.33",
"Goodwill": "-8.06",
"Other Assets": "-8.27",
"Assets, Noncurrent": "4.48",
"Expenses": "-35.0",
"Revenues": "-36.0",
"Net Income": "-105",
"Cost of Goods and Services Sold": "4.95",
"Selling, General and Administrative Expense": "3.83",
"Other Expenses": "-39.9",
"Other Revenues": "-36.0",
"Other Net Income": "-2.15",
"Comprehensive Net Income": "-104",
"Economic Capital Ratio": "-85.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001063197_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "5,974",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "573",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "48,032",
"Other Liabilities": "48",
"Other Net Income": "3,695",
"Other Revenues": "452",
"Property, Plant and Equipment, Net": "224",
"Research and Development": "17,086",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "621",
"Assets": "6,198",
"Expenses": "65,118",
"Revenues": "452",
"Stockholders Equity": "5,577",
"Net Income": "-60,971",
"Comprehensive Net Income": "-60,971",
"BaseVar": "38,042",
"ECR before LimitedLiability": "-1,630%",
"Economic Capital Ratio": "0.000000000000000000000000000000000000000000044%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,636",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "490",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,450",
"Other Liabilities": "54",
"Other Net Income": "35",
"Other Revenues": "60",
"Property, Plant and Equipment, Net": "417",
"Research and Development": "1,073",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "544",
"Assets": "4,053",
"Expenses": "3,523",
"Revenues": "60",
"Stockholders Equity": "3,509",
"Net Income": "-3,428",
"Comprehensive Net Income": "-3,428",
"BaseVar": "4,108",
"ECR before LimitedLiability": "-1.1%",
"Economic Capital Ratio": "64%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,103",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "196",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,532",
"Other Liabilities": "6.0",
"Other Net Income": "19",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "434",
"Research and Development": "1,296",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "202",
"Assets": "1,537",
"Expenses": "2,828",
"Revenues": "0",
"Stockholders Equity": "1,335",
"Net Income": "-2,809",
"Comprehensive Net Income": "-2,809",
"BaseVar": "2,293",
"ECR before LimitedLiability": "-174%",
"Economic Capital Ratio": "19%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,739",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "114",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,532",
"Other Liabilities": "0",
"Other Net Income": "33",
"Other Revenues": "50",
"Property, Plant and Equipment, Net": "271",
"Research and Development": "1,154",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "114",
"Assets": "4,010",
"Expenses": "2,686",
"Revenues": "50",
"Stockholders Equity": "3,896",
"Net Income": "-2,603",
"Comprehensive Net Income": "-2,603",
"BaseVar": "3,446",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "113%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,278",
"Assets, Noncurrent": "463",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "152",
"Liabilities, Noncurrent": "0",
"Other Assets": "-160",
"Other Compr. Net Income": "0",
"Other Expenses": "1,451",
"Other Liabilities": "6.0",
"Other Net Income": "39",
"Other Revenues": "0",
"Property, Plant and Equipment, Net": "160",
"Research and Development": "1,305",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "158",
"Assets": "1,741",
"Expenses": "2,756",
"Revenues": "0",
"Stockholders Equity": "1,583",
"Net Income": "-2,717",
"Comprehensive Net Income": "-2,717",
"BaseVar": "2,347",
"ECR before LimitedLiability": "-124%",
"Economic Capital Ratio": "35%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,091",
"Assets, Noncurrent": "344",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "305",
"Liabilities, Noncurrent": "0",
"Other Assets": "-117",
"Other Compr. Net Income": "0",
"Other Expenses": "4,021",
"Other Liabilities": "547",
"Other Net Income": "-167",
"Other Revenues": "26",
"Property, Plant and Equipment, Net": "117",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "852",
"Assets": "2,435",
"Expenses": "4,021",
"Revenues": "26",
"Stockholders Equity": "1,583",
"Net Income": "-4,162",
"Comprehensive Net Income": "-4,162",
"BaseVar": "3,750",
"ECR before LimitedLiability": "-160%",
"Economic Capital Ratio": "23%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.23452212502853076,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001063197.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001063197.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001063197.svg"
},
{
"company_id": "0001019787",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001019787.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001019787.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001019787.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001019787_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001019787_main_keyfigs.svg",
"name": "Puradyn Filter Technologies INC",
"rank": 46,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001019787.svg",
"report_text": "The relative strengths and weaknesses of Puradyn Filter 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 Puradyn Filter Technologies INC compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 7.5% points.The greatest weakness of Puradyn Filter Technologies INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 43% points.
The company's Economic Capital Ratio, given in the ranking table, is 22%, being 87% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001019787_2017_Puradyn_Filter_Technologies_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "-8.97",
"Liabilities": "-7.70",
"Stockholders Equity": "-44.9",
"ECR before LimitedLiability": "-43.7",
"Property, Plant and Equipment, Net": "-5.71",
"Assets": "-24.9",
"Goodwill": "-4.81",
"Assets, Current": "-10.5",
"Assets, Noncurrent": "-0.830",
"Other Assets": "-4.49",
"Selling, General and Administrative Expense": "-2.77",
"Expenses": "7.44",
"Revenues": "-10.3",
"Net Income": "-1.62",
"Research and Development": "1.01",
"Cost of Goods and Services Sold": "3.29",
"Other Expenses": "6.06",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "-1.91",
"Other Net Income": "-1.14",
"Economic Capital Ratio": "-83.7"
},
"2015": {
"Liabilities": "-10.9",
"Stockholders Equity": "-48.6",
"ECR before LimitedLiability": "-56.5",
"Liabilities, Noncurrent": "-11.6",
"Assets, Noncurrent": "-0.791",
"Assets": "-23.2",
"Assets, Current": "-11.6",
"Goodwill": "-4.34",
"Other Assets": "-1.92",
"Property, Plant and Equipment, Net": "-5.61",
"Expenses": "9.03",
"Revenues": "-13.1",
"Net Income": "-2.03",
"Cost of Goods and Services Sold": "2.85",
"Other Expenses": "6.20",
"Research and Development": "0.860",
"Other Revenues": "-13.1",
"Comprehensive Net Income": "-1.80",
"Other Net Income": "-1.68",
"Other Compr. Net Income": "0.222",
"Economic Capital Ratio": "-85.0"
},
"2016": {
"Liabilities, Noncurrent": "0.468",
"Liabilities": "-13.6",
"Stockholders Equity": "-43.4",
"ECR before LimitedLiability": "-77.2",
"Liabilities, Current": "-21.4",
"Assets, Current": "-11.6",
"Assets": "-24.0",
"Property, Plant and Equipment, Net": "-6.71",
"Goodwill": "-5.23",
"Other Assets": "-2.99",
"Research and Development": "0.629",
"Expenses": "7.52",
"Revenues": "-13.3",
"Net Income": "-4.90",
"Cost of Goods and Services Sold": "3.17",
"Selling, General and Administrative Expense": "-1.15",
"Other Expenses": "5.24",
"Other Revenues": "-13.3",
"Other Net Income": "-1.28",
"Comprehensive Net Income": "-4.62",
"Economic Capital Ratio": "-86.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001019787_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,085",
"Assets, Noncurrent": "111",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "1,722",
"Liabilities, Noncurrent": "7,439",
"Other Assets": "2.9",
"Other Compr. Net Income": "0",
"Other Expenses": "3,144",
"Other Liabilities": "0",
"Other Net Income": "-172",
"Other Revenues": "2,679",
"Property, Plant and Equipment, Net": "97",
"Research and Development": "0",
"Selling, General and Administrative Expense": "975"
},
"output_variables": {
"Liabilities": "9,161",
"Assets": "1,296",
"Expenses": "4,119",
"Revenues": "2,679",
"Stockholders Equity": "-7,865",
"Net Income": "-1,612",
"Comprehensive Net Income": "-1,612",
"BaseVar": "8,714",
"ECR before LimitedLiability": "-177%",
"Economic Capital Ratio": "19%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "992",
"Assets, Noncurrent": "375",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "2,009",
"Liabilities, Noncurrent": "11,932",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,357",
"Other Liabilities": "0",
"Other Net Income": "-295",
"Other Revenues": "1,975",
"Property, Plant and Equipment, Net": "62",
"Research and Development": "0",
"Selling, General and Administrative Expense": "770"
},
"output_variables": {
"Liabilities": "13,941",
"Assets": "1,429",
"Expenses": "3,126",
"Revenues": "1,975",
"Stockholders Equity": "-12,512",
"Net Income": "-1,446",
"Comprehensive Net Income": "-1,446",
"BaseVar": "10,382",
"ECR before LimitedLiability": "-177%",
"Economic Capital Ratio": "19%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,011",
"Assets, Noncurrent": "470",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "9,277",
"Liabilities, Noncurrent": "3.4",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,342",
"Other Liabilities": "0",
"Other Net Income": "-347",
"Other Revenues": "1,949",
"Property, Plant and Equipment, Net": "43",
"Research and Development": "0",
"Selling, General and Administrative Expense": "701"
},
"output_variables": {
"Liabilities": "9,281",
"Assets": "1,523",
"Expenses": "3,044",
"Revenues": "1,949",
"Stockholders Equity": "-7,757",
"Net Income": "-1,441",
"Comprehensive Net Income": "-1,441",
"BaseVar": "8,072",
"ECR before LimitedLiability": "-166%",
"Economic Capital Ratio": "22%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.21680259521495723,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001019787.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001019787.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001019787.svg"
},
{
"company_id": "0001425287",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001425287.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001425287.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001425287.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001425287_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001425287_main_keyfigs.svg",
"name": "Workhorse Group Inc",
"rank": 47,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001425287.svg",
"report_text": "The relative strengths and weaknesses of Workhorse 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 Workhorse Group Inc compared to the market average is the variable Property, Plant and Equipment, Net, increasing the Economic Capital Ratio by 14% points.The greatest weakness of Workhorse Group Inc is the variable Net Income, reducing the Economic Capital Ratio by 71% points.
The company's Economic Capital Ratio, given in the ranking table, is 15%, being 93% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001425287_2017_Workhorse_Group_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Noncurrent": "0",
"Liabilities": "0",
"Assets": "-0.619",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-62.5",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Property, Plant and Equipment, Net": "0",
"Goodwill": "0",
"Assets, Current": "0",
"Assets, Noncurrent": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "-0.0482",
"Revenues": "0",
"Net Income": "-15.0",
"Cost of Goods and Services Sold": "0",
"Other Expenses": "-0.471",
"Other Revenues": "0",
"Comprehensive Net Income": "-15.7",
"Economic Capital Ratio": "-102"
},
"2013": {
"Liabilities, Current": "-10.6",
"Liabilities": "-6.63",
"Stockholders Equity": "-8.41",
"ECR before LimitedLiability": "-61.5",
"Liabilities, Noncurrent": "1.40",
"Property, Plant and Equipment, Net": "34.0",
"Assets": "9.92",
"Other Assets": "-3.10",
"Assets, Current": "-15.5",
"Goodwill": "-5.76",
"Assets, Noncurrent": "-3.85",
"Cost of Goods and Services Sold": "4.37",
"Expenses": "-10.5",
"Revenues": "-25.2",
"Net Income": "-28.4",
"Other Expenses": "-18.9",
"Selling, General and Administrative Expense": "3.61",
"Research and Development": "1.18",
"Other Revenues": "-25.2",
"Comprehensive Net Income": "-28.5",
"Economic Capital Ratio": "-71.5"
},
"2014": {
"Liabilities": "-3.78",
"Stockholders Equity": "-1.93",
"ECR before LimitedLiability": "-64.4",
"Liabilities, Noncurrent": "1.63",
"Liabilities, Current": "-7.71",
"Goodwill": "-6.87",
"Assets": "11.7",
"Property, Plant and Equipment, Net": "35.1",
"Other Assets": "-3.14",
"Assets, Current": "-14.8",
"Assets, Noncurrent": "-3.71",
"Research and Development": "-23.5",
"Expenses": "-17.1",
"Revenues": "-25.8",
"Net Income": "-50.7",
"Selling, General and Administrative Expense": "-19.0",
"Other Expenses": "21.1",
"Cost of Goods and Services Sold": "4.47",
"Other Revenues": "-25.8",
"Comprehensive Net Income": "-49.1",
"Economic Capital Ratio": "-73.7"
},
"2015": {
"Liabilities, Current": "-25.0",
"Liabilities": "-12.9",
"Stockholders Equity": "-10.8",
"ECR before LimitedLiability": "-25.4",
"Liabilities, Noncurrent": "2.65",
"Assets, Noncurrent": "-2.48",
"Assets": "12.0",
"Assets, Current": "16.7",
"Goodwill": "-3.30",
"Other Assets": "-1.54",
"Property, Plant and Equipment, Net": "5.07",
"Selling, General and Administrative Expense": "-3.91",
"Expenses": "7.05",
"Revenues": "-13.4",
"Net Income": "-11.2",
"Cost of Goods and Services Sold": "3.52",
"Other Expenses": "16.5",
"Research and Development": "-7.07",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "-11.1",
"Economic Capital Ratio": "-53.8"
},
"2016": {
"Liabilities": "0.0881",
"Stockholders Equity": "-2.59",
"ECR before LimitedLiability": "-83.4",
"Assets, Current": "-16.4",
"Assets": "-16.0",
"Property, Plant and Equipment, Net": "13.6",
"Goodwill": "-9.42",
"Other Assets": "-3.50",
"Assets, Noncurrent": "-7.31",
"Research and Development": "-20.5",
"Expenses": "-42.6",
"Revenues": "-23.1",
"Net Income": "-71.2",
"Cost of Goods and Services Sold": "4.73",
"Selling, General and Administrative Expense": "-16.3",
"Other Expenses": "-10.4",
"Other Revenues": "-23.1",
"Other Net Income": "0.872",
"Comprehensive Net Income": "-69.6",
"Other Compr. Net Income": "0.408",
"Economic Capital Ratio": "-93.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001425287_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "268",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "1,937",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "8,896",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "190",
"Property, Plant and Equipment, Net": "182",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "1,937",
"Assets": "450",
"Expenses": "8,896",
"Revenues": "190",
"Stockholders Equity": "-1,487",
"Net Income": "-8,706",
"Comprehensive Net Income": "-8,706",
"BaseVar": "5,736",
"ECR before LimitedLiability": "-850%",
"Economic Capital Ratio": "0.000000000032%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "444",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "4,465",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,288",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "178",
"Property, Plant and Equipment, Net": "4,407",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "4,465",
"Assets": "4,851",
"Expenses": "6,288",
"Revenues": "178",
"Stockholders Equity": "386",
"Net Income": "-6,111",
"Comprehensive Net Income": "-6,111",
"BaseVar": "7,891",
"ECR before LimitedLiability": "-123%",
"Economic Capital Ratio": "35%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "910",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "3,267",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "399",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "178",
"Property, Plant and Equipment, Net": "4,042",
"Research and Development": "3,437",
"Selling, General and Administrative Expense": "2,950"
},
"output_variables": {
"Liabilities": "3,267",
"Assets": "4,952",
"Expenses": "6,786",
"Revenues": "178",
"Stockholders Equity": "1,685",
"Net Income": "-6,609",
"Comprehensive Net Income": "-6,609",
"BaseVar": "7,591",
"ECR before LimitedLiability": "-121%",
"Economic Capital Ratio": "36%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "10,905",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "18,425",
"Liabilities, Noncurrent": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "966",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "140",
"Property, Plant and Equipment, Net": "3,736",
"Research and Development": "4,740",
"Selling, General and Administrative Expense": "3,861"
},
"output_variables": {
"Liabilities": "18,425",
"Assets": "14,642",
"Expenses": "9,567",
"Revenues": "140",
"Stockholders Equity": "-3,783",
"Net Income": "-9,427",
"Comprehensive Net Income": "-9,427",
"BaseVar": "21,387",
"ECR before LimitedLiability": "-79%",
"Economic Capital Ratio": "50%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,917",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "0",
"Goodwill": "0",
"Liabilities, Current": "4,334",
"Liabilities, Noncurrent": "2,088",
"Other Assets": "320",
"Other Compr. Net Income": "0",
"Other Expenses": "13,622",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "6,415",
"Property, Plant and Equipment, Net": "6,003",
"Research and Development": "6,146",
"Selling, General and Administrative Expense": "6,203"
},
"output_variables": {
"Liabilities": "6,423",
"Assets": "10,240",
"Expenses": "25,971",
"Revenues": "6,415",
"Stockholders Equity": "3,817",
"Net Income": "-19,556",
"Comprehensive Net Income": "-19,556",
"BaseVar": "24,524",
"ECR before LimitedLiability": "-190%",
"Economic Capital Ratio": "15%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.15443179129211063,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001425287.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001425287.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001425287.svg"
},
{
"company_id": "0001096275",
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution_0001096275.svg",
"graph_url": "https://www.realrate-archive.com/us_motor/2016/graphs/IME_0001096275.svg",
"logo_url": "https://www.realrate-archive.com/us_motor/logos/0001096275.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_motor/logos/0001096275_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001096275_main_keyfigs.svg",
"name": "Worksport Ltd",
"rank": 48,
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_0001096275.svg",
"report_text": "The relative strengths and weaknesses of Worksport 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 Worksport Ltd compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 4.0% points.The greatest weakness of Worksport Ltd is the variable Stockholders Equity, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 5.4%, being 103% points below the market average of 109%.",
"report_url": "https://www.realrate-archive.com/us_motor/2016/report/0001096275_2017_Worksport_Ltd.pdf",
"shrinked_graph_json": {
"2014": {
"Goodwill": "-14.3",
"Assets": "-39.2",
"Stockholders Equity": "-31.5",
"Liabilities, Noncurrent": "0.888",
"ECR before LimitedLiability": "-79.4",
"Property, Plant and Equipment, Net": "-18.6",
"Other Assets": "-5.06",
"Assets, Current": "-9.99",
"Assets, Noncurrent": "-7.59",
"Research and Development": "2.34",
"Expenses": "-40.1",
"Revenues": "0.482",
"Net Income": "-39.9",
"Selling, General and Administrative Expense": "6.54",
"Other Expenses": "-14.8",
"Cost of Goods and Services Sold": "-37.8",
"Other Revenues": "0.482",
"Liabilities, Current": "-1.44",
"Comprehensive Net Income": "-39.2",
"Other Compr. Net Income": "1.01",
"Economic Capital Ratio": "-88.8"
},
"2015": {
"Liabilities, Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-75.3",
"Other Liabilities": "0",
"Liabilities, Noncurrent": "0",
"Assets, Noncurrent": "0",
"Assets": "-2.02",
"Assets, Current": "0",
"Goodwill": "0",
"Other Assets": "0",
"Property, Plant and Equipment, Net": "0",
"Expenses": "-0.833",
"Net Income": "-51.7",
"Cost of Goods and Services Sold": "0",
"Other Expenses": "-0.433",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-50.0",
"Other Net Income": "0",
"Economic Capital Ratio": "-104"
},
"2016": {
"Liabilities, Noncurrent": "-0.519",
"Liabilities": "3.33",
"Stockholders Equity": "-39.1",
"ECR before LimitedLiability": "-93.5",
"Liabilities, Current": "3.97",
"Assets, Current": "-7.49",
"Assets": "-26.4",
"Property, Plant and Equipment, Net": "-4.16",
"Goodwill": "-3.98",
"Other Assets": "-1.70",
"Assets, Noncurrent": "-3.01",
"Expenses": "2.83",
"Revenues": "-11.5",
"Net Income": "-27.4",
"Cost of Goods and Services Sold": "-2.93",
"Selling, General and Administrative Expense": "1.20",
"Other Expenses": "3.22",
"Other Revenues": "-11.5",
"Other Net Income": "-17.4",
"Comprehensive Net Income": "-26.9",
"Economic Capital Ratio": "-103"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_motor/2016/plot_over_time/0001096275_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "277",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "435",
"Goodwill": "0",
"Liabilities, Current": "292",
"Liabilities, Noncurrent": "0",
"Other Assets": "7.6",
"Other Compr. Net Income": "0",
"Other Expenses": "632",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "593",
"Property, Plant and Equipment, Net": "0",
"Research and Development": "4.9",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "292",
"Assets": "285",
"Expenses": "1,072",
"Revenues": "593",
"Stockholders Equity": "-7.4",
"Net Income": "-479",
"Comprehensive Net Income": "-479",
"BaseVar": "1,121",
"ECR before LimitedLiability": "-169%",
"Economic Capital Ratio": "21%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "253",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "533",
"Goodwill": "0",
"Liabilities, Current": "294",
"Liabilities, Noncurrent": "0",
"Other Assets": "11",
"Other Compr. Net Income": "0",
"Other Expenses": "3,559",
"Other Liabilities": "4.6",
"Other Net Income": "0",
"Other Revenues": "652",
"Property, Plant and Equipment, Net": "39",
"Research and Development": "47",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "299",
"Assets": "303",
"Expenses": "4,139",
"Revenues": "652",
"Stockholders Equity": "3.7",
"Net Income": "-3,488",
"Comprehensive Net Income": "-3,488",
"BaseVar": "2,696",
"ECR before LimitedLiability": "-1,158%",
"Economic Capital Ratio": "0.0000000000000000000010%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "284",
"Assets, Noncurrent": "0",
"Cost of Goods and Services Sold": "334",
"Goodwill": "0",
"Liabilities, Current": "1,238",
"Liabilities, Noncurrent": "0",
"Other Assets": "13",
"Other Compr. Net Income": "0",
"Other Expenses": "389",
"Other Liabilities": "104",
"Other Net Income": "-774",
"Other Revenues": "361",
"Property, Plant and Equipment, Net": "39",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "1,342",
"Assets": "337",
"Expenses": "723",
"Revenues": "361",
"Stockholders Equity": "-1,005",
"Net Income": "-1,136",
"Comprehensive Net Income": "-1,136",
"BaseVar": "1,768",
"ECR before LimitedLiability": "-252%",
"Economic Capital Ratio": "5.4%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.05351096580574959,
"company_index": "https://www.realrate-archive.com/us_motor/2016/industry_indexes/0001096275.svg",
"analysing_equity": "https://www.realrate-archive.com/us_motor/2016/analytics/equity/0001096275.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_motor/2016/analytics/profit_loss/0001096275.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_motor/2016/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"270 B"
],
[
"Assets",
"331 B"
],
[
"Expenses",
"260 B"
],
[
"Stockholders Equity",
"81.9 B"
]
],
"industry_id": "us_motor",
"industry_label": "Motor Vehicle Parts",
"num_companies": 48,
"num_top_companies": 12,
"ecr_records": {
"2009": {
"0000908255": {
"rank": 1,
"ecr": "160"
},
"0000793952": {
"rank": 2,
"ecr": "155"
}
},
"2010": {
"0000355811": {
"rank": 1,
"ecr": "208"
},
"0000793952": {
"rank": 2,
"ecr": "162"
},
"0000908255": {
"rank": 3,
"ecr": "161"
},
"0000020740": {
"rank": 4,
"ecr": "160"
},
"0000775158": {
"rank": 5,
"ecr": "150"
},
"0001034670": {
"rank": 6,
"ecr": "131"
},
"0001267097": {
"rank": 7,
"ecr": "97"
},
"0001390844": {
"rank": 8,
"ecr": "81"
},
"0000808450": {
"rank": 9,
"ecr": "64"
}
},
"2011": {
"0000355811": {
"rank": 1,
"ecr": "205"
},
"0000868780": {
"rank": 2,
"ecr": "197"
},
"0000095552": {
"rank": 3,
"ecr": "194"
},
"0000763744": {
"rank": 4,
"ecr": "170"
},
"0000060977": {
"rank": 5,
"ecr": "167"
},
"0000714284": {
"rank": 6,
"ecr": "164"
},
"0000020740": {
"rank": 7,
"ecr": "163"
},
"0000743238": {
"rank": 8,
"ecr": "162"
},
"0000924822": {
"rank": 9,
"ecr": "162"
},
"0001419581": {
"rank": 10,
"ecr": "161"
},
"0000793952": {
"rank": 11,
"ecr": "156"
},
"0001340786": {
"rank": 12,
"ecr": "152"
},
"0000854860": {
"rank": 13,
"ecr": "150"
},
"0000775158": {
"rank": 14,
"ecr": "144"
},
"0001034670": {
"rank": 15,
"ecr": "135"
},
"0000093389": {
"rank": 16,
"ecr": "129"
},
"0001316517": {
"rank": 17,
"ecr": "128"
},
"0001390844": {
"rank": 18,
"ecr": "126"
},
"0001113256": {
"rank": 19,
"ecr": "125"
},
"0000350846": {
"rank": 20,
"ecr": "123"
},
"0001073146": {
"rank": 21,
"ecr": "115"
},
"0000903129": {
"rank": 22,
"ecr": "112"
},
"0000076605": {
"rank": 23,
"ecr": "109"
},
"0000067347": {
"rank": 24,
"ecr": "108"
},
"0001267097": {
"rank": 25,
"ecr": "107"
},
"0000813762": {
"rank": 26,
"ecr": "102"
},
"0000026780": {
"rank": 27,
"ecr": "102"
},
"0000837852": {
"rank": 28,
"ecr": "100"
},
"0001467858": {
"rank": 29,
"ecr": "98"
},
"0001043337": {
"rank": 30,
"ecr": "97"
},
"0000277509": {
"rank": 31,
"ecr": "87"
},
"0001328655": {
"rank": 32,
"ecr": "83"
},
"0000918962": {
"rank": 33,
"ecr": "81"
},
"0001024628": {
"rank": 34,
"ecr": "78"
},
"0001485469": {
"rank": 35,
"ecr": "72"
},
"0001290900": {
"rank": 36,
"ecr": "71"
},
"0001024725": {
"rank": 37,
"ecr": "66"
},
"0001131675": {
"rank": 38,
"ecr": "64"
},
"0001318605": {
"rank": 39,
"ecr": "64"
},
"0001062231": {
"rank": 40,
"ecr": "63"
},
"0001323274": {
"rank": 41,
"ecr": "63"
},
"0001346346": {
"rank": 42,
"ecr": "52"
},
"0001434589": {
"rank": 43,
"ecr": "48"
},
"0001453420": {
"rank": 44,
"ecr": "41"
},
"0001019787": {
"rank": 45,
"ecr": "19"
},
"0001284454": {
"rank": 46,
"ecr": "8.5"
},
"0001491029": {
"rank": 47,
"ecr": "0.44"
},
"0001498233": {
"rank": 48,
"ecr": "0.00078"
},
"0001425287": {
"rank": 49,
"ecr": "0.000000000032"
},
"0001063197": {
"rank": 50,
"ecr": "0.000000000000000000000000000000000000000000044"
}
},
"2012": {
"0000355811": {
"rank": 1,
"ecr": "209"
},
"0000868780": {
"rank": 2,
"ecr": "195"
},
"0000095552": {
"rank": 3,
"ecr": "187"
},
"0000793952": {
"rank": 4,
"ecr": "177"
},
"0000060977": {
"rank": 5,
"ecr": "172"
},
"0000763744": {
"rank": 6,
"ecr": "166"
},
"0000817979": {
"rank": 7,
"ecr": "166"
},
"0000924822": {
"rank": 8,
"ecr": "165"
},
"0000020740": {
"rank": 9,
"ecr": "165"
},
"0001419581": {
"rank": 10,
"ecr": "160"
},
"0000743238": {
"rank": 11,
"ecr": "158"
},
"0000854860": {
"rank": 12,
"ecr": "154"
},
"0001340786": {
"rank": 13,
"ecr": "151"
},
"0001456189": {
"rank": 14,
"ecr": "150"
},
"0001404804": {
"rank": 15,
"ecr": "150"
},
"0000350846": {
"rank": 16,
"ecr": "148"
},
"0000775158": {
"rank": 17,
"ecr": "144"
},
"0000933034": {
"rank": 18,
"ecr": "137"
},
"0001034670": {
"rank": 19,
"ecr": "135"
},
"0000093389": {
"rank": 20,
"ecr": "130"
},
"0000903129": {
"rank": 21,
"ecr": "129"
},
"0000076605": {
"rank": 22,
"ecr": "128"
},
"0000842162": {
"rank": 23,
"ecr": "126"
},
"0001390844": {
"rank": 24,
"ecr": "122"
},
"0001157762": {
"rank": 25,
"ecr": "121"
},
"0001513153": {
"rank": 26,
"ecr": "118"
},
"0001316517": {
"rank": 27,
"ecr": "118"
},
"0001267097": {
"rank": 28,
"ecr": "108"
},
"0000813762": {
"rank": 29,
"ecr": "108"
},
"0000026780": {
"rank": 30,
"ecr": "107"
},
"0001411207": {
"rank": 31,
"ecr": "103"
},
"0001521332": {
"rank": 32,
"ecr": "102"
},
"0000067347": {
"rank": 33,
"ecr": "99"
},
"0001043337": {
"rank": 34,
"ecr": "99"
},
"0001082278": {
"rank": 35,
"ecr": "96"
},
"0001467858": {
"rank": 36,
"ecr": "92"
},
"0001290900": {
"rank": 37,
"ecr": "90"
},
"0001166380": {
"rank": 38,
"ecr": "85"
},
"0000277509": {
"rank": 39,
"ecr": "83"
},
"0001024725": {
"rank": 40,
"ecr": "80"
},
"0001131675": {
"rank": 41,
"ecr": "77"
},
"0001062231": {
"rank": 42,
"ecr": "70"
},
"0001024628": {
"rank": 43,
"ecr": "70"
},
"0000918251": {
"rank": 44,
"ecr": "69"
},
"0001328655": {
"rank": 45,
"ecr": "67"
},
"0001063197": {
"rank": 46,
"ecr": "64"
},
"0001323274": {
"rank": 47,
"ecr": "63"
},
"0001318605": {
"rank": 48,
"ecr": "62"
},
"0000837852": {
"rank": 49,
"ecr": "62"
},
"0000808450": {
"rank": 50,
"ecr": "55"
},
"0001346346": {
"rank": 51,
"ecr": "36"
},
"0001453420": {
"rank": 52,
"ecr": "0.038"
},
"0001369203": {
"rank": 53,
"ecr": "0.018"
}
},
"2013": {
"0000868780": {
"rank": 1,
"ecr": "186"
},
"0000060977": {
"rank": 2,
"ecr": "179"
},
"0000095552": {
"rank": 3,
"ecr": "176"
},
"0000817979": {
"rank": 4,
"ecr": "171"
},
"0000355811": {
"rank": 5,
"ecr": "168"
},
"0000714284": {
"rank": 6,
"ecr": "165"
},
"0000793952": {
"rank": 7,
"ecr": "162"
},
"0000933034": {
"rank": 8,
"ecr": "160"
},
"0001111335": {
"rank": 9,
"ecr": "159"
},
"0000020740": {
"rank": 10,
"ecr": "158"
},
"0001340786": {
"rank": 11,
"ecr": "157"
},
"0000763744": {
"rank": 12,
"ecr": "156"
},
"0000924822": {
"rank": 13,
"ecr": "154"
},
"0000277509": {
"rank": 14,
"ecr": "153"
},
"0000743238": {
"rank": 15,
"ecr": "147"
},
"0000350846": {
"rank": 16,
"ecr": "145"
},
"0001424929": {
"rank": 17,
"ecr": "144"
},
"0001390844": {
"rank": 18,
"ecr": "144"
},
"0001456189": {
"rank": 19,
"ecr": "141"
},
"0001404804": {
"rank": 20,
"ecr": "136"
},
"0001034670": {
"rank": 21,
"ecr": "135"
},
"0000093389": {
"rank": 22,
"ecr": "135"
},
"0001513153": {
"rank": 23,
"ecr": "133"
},
"0001419581": {
"rank": 24,
"ecr": "130"
},
"0000076605": {
"rank": 25,
"ecr": "128"
},
"0000903129": {
"rank": 26,
"ecr": "124"
},
"0000813762": {
"rank": 27,
"ecr": "112"
},
"0000842162": {
"rank": 28,
"ecr": "111"
},
"0001267097": {
"rank": 29,
"ecr": "110"
},
"0001166380": {
"rank": 30,
"ecr": "108"
},
"0001521332": {
"rank": 31,
"ecr": "107"
},
"0001082278": {
"rank": 32,
"ecr": "106"
},
"0001316517": {
"rank": 33,
"ecr": "101"
},
"0001411207": {
"rank": 34,
"ecr": "99"
},
"0000026780": {
"rank": 35,
"ecr": "98"
},
"0001320461": {
"rank": 36,
"ecr": "98"
},
"0001043337": {
"rank": 37,
"ecr": "97"
},
"0001467858": {
"rank": 38,
"ecr": "96"
},
"0000067347": {
"rank": 39,
"ecr": "91"
},
"0001318605": {
"rank": 40,
"ecr": "89"
},
"0001024725": {
"rank": 41,
"ecr": "84"
},
"0001131675": {
"rank": 42,
"ecr": "76"
},
"0001485469": {
"rank": 43,
"ecr": "76"
},
"0001290900": {
"rank": 44,
"ecr": "75"
},
"0001062231": {
"rank": 45,
"ecr": "69"
},
"0001024628": {
"rank": 46,
"ecr": "64"
},
"0001053439": {
"rank": 47,
"ecr": "63"
},
"0001323274": {
"rank": 47,
"ecr": "63"
},
"0000837852": {
"rank": 49,
"ecr": "63"
},
"0001328655": {
"rank": 50,
"ecr": "63"
},
"0000918251": {
"rank": 51,
"ecr": "62"
},
"0000808450": {
"rank": 52,
"ecr": "60"
},
"0001398529": {
"rank": 53,
"ecr": "50"
},
"0001356564": {
"rank": 54,
"ecr": "49"
},
"0001425287": {
"rank": 55,
"ecr": "35"
},
"0001453420": {
"rank": 56,
"ecr": "26"
},
"0001346346": {
"rank": 57,
"ecr": "20"
},
"0001063197": {
"rank": 58,
"ecr": "19"
},
"0001528098": {
"rank": 59,
"ecr": "9.7"
},
"0001495899": {
"rank": 60,
"ecr": "1.6"
}
},
"2014": {
"0000868780": {
"rank": 1,
"ecr": "189"
},
"0000095552": {
"rank": 2,
"ecr": "175"
},
"0000355811": {
"rank": 3,
"ecr": "174"
},
"0001082278": {
"rank": 4,
"ecr": "173"
},
"0000060977": {
"rank": 5,
"ecr": "164"
},
"0000817979": {
"rank": 6,
"ecr": "163"
},
"0000763744": {
"rank": 7,
"ecr": "162"
},
"0000793952": {
"rank": 8,
"ecr": "161"
},
"0000350846": {
"rank": 9,
"ecr": "157"
},
"0000933034": {
"rank": 10,
"ecr": "154"
},
"0000743238": {
"rank": 11,
"ecr": "154"
},
"0001046859": {
"rank": 12,
"ecr": "154"
},
"0000924822": {
"rank": 13,
"ecr": "144"
},
"0001316517": {
"rank": 14,
"ecr": "142"
},
"0001419581": {
"rank": 15,
"ecr": "142"
},
"0001456189": {
"rank": 16,
"ecr": "140"
},
"0000020740": {
"rank": 17,
"ecr": "136"
},
"0000093389": {
"rank": 18,
"ecr": "131"
},
"0000277509": {
"rank": 19,
"ecr": "131"
},
"0000903129": {
"rank": 20,
"ecr": "131"
},
"0000918251": {
"rank": 21,
"ecr": "130"
},
"0001424929": {
"rank": 22,
"ecr": "129"
},
"0001111335": {
"rank": 23,
"ecr": "129"
},
"0001340786": {
"rank": 24,
"ecr": "125"
},
"0001166380": {
"rank": 25,
"ecr": "123"
},
"0000067347": {
"rank": 26,
"ecr": "122"
},
"0001157762": {
"rank": 27,
"ecr": "121"
},
"0000076605": {
"rank": 28,
"ecr": "118"
},
"0001034670": {
"rank": 29,
"ecr": "117"
},
"0001063197": {
"rank": 30,
"ecr": "113"
},
"0001390844": {
"rank": 31,
"ecr": "103"
},
"0001267097": {
"rank": 32,
"ecr": "101"
},
"0001411207": {
"rank": 33,
"ecr": "98"
},
"0000813762": {
"rank": 34,
"ecr": "98"
},
"0001404804": {
"rank": 35,
"ecr": "97"
},
"0000837852": {
"rank": 36,
"ecr": "90"
},
"0000026780": {
"rank": 37,
"ecr": "89"
},
"0001320461": {
"rank": 38,
"ecr": "87"
},
"0001467858": {
"rank": 39,
"ecr": "83"
},
"0001131675": {
"rank": 40,
"ecr": "83"
},
"0001024725": {
"rank": 41,
"ecr": "80"
},
"0001290900": {
"rank": 42,
"ecr": "79"
},
"0001043337": {
"rank": 43,
"ecr": "77"
},
"0001318605": {
"rank": 44,
"ecr": "75"
},
"0001062231": {
"rank": 45,
"ecr": "69"
},
"0001328655": {
"rank": 46,
"ecr": "63"
},
"0001398529": {
"rank": 47,
"ecr": "62"
},
"0000808450": {
"rank": 48,
"ecr": "56"
},
"0001356564": {
"rank": 49,
"ecr": "37"
},
"0001425287": {
"rank": 50,
"ecr": "36"
},
"0001346346": {
"rank": 51,
"ecr": "27"
},
"0001096275": {
"rank": 52,
"ecr": "21"
},
"0001528098": {
"rank": 53,
"ecr": "3.7"
},
"0001495899": {
"rank": 54,
"ecr": "2.4"
}
},
"2015": {
"0000868780": {
"rank": 1,
"ecr": "188"
},
"0000060977": {
"rank": 2,
"ecr": "180"
},
"0000355811": {
"rank": 3,
"ecr": "180"
},
"0000095552": {
"rank": 4,
"ecr": "175"
},
"0000817979": {
"rank": 5,
"ecr": "167"
},
"0000350846": {
"rank": 6,
"ecr": "161"
},
"0000763744": {
"rank": 7,
"ecr": "159"
},
"0000793952": {
"rank": 8,
"ecr": "157"
},
"0001111335": {
"rank": 9,
"ecr": "152"
},
"0001419581": {
"rank": 10,
"ecr": "150"
},
"0000714284": {
"rank": 11,
"ecr": "146"
},
"0001456189": {
"rank": 12,
"ecr": "145"
},
"0000924822": {
"rank": 13,
"ecr": "143"
},
"0000903129": {
"rank": 14,
"ecr": "141"
},
"0000277509": {
"rank": 15,
"ecr": "141"
},
"0001316517": {
"rank": 16,
"ecr": "139"
},
"0000020740": {
"rank": 17,
"ecr": "139"
},
"0000093389": {
"rank": 18,
"ecr": "134"
},
"0001424929": {
"rank": 19,
"ecr": "133"
},
"0001157762": {
"rank": 20,
"ecr": "121"
},
"0001034670": {
"rank": 21,
"ecr": "118"
},
"0000918251": {
"rank": 22,
"ecr": "115"
},
"0001340786": {
"rank": 23,
"ecr": "111"
},
"0000076605": {
"rank": 24,
"ecr": "109"
},
"0001404804": {
"rank": 25,
"ecr": "108"
},
"0001390844": {
"rank": 26,
"ecr": "104"
},
"0000067347": {
"rank": 27,
"ecr": "97"
},
"0001521332": {
"rank": 28,
"ecr": "97"
},
"0001411207": {
"rank": 29,
"ecr": "95"
},
"0001043337": {
"rank": 30,
"ecr": "94"
},
"0001485469": {
"rank": 31,
"ecr": "94"
},
"0001320461": {
"rank": 32,
"ecr": "93"
},
"0001467858": {
"rank": 33,
"ecr": "89"
},
"0000813762": {
"rank": 34,
"ecr": "89"
},
"0001616817": {
"rank": 35,
"ecr": "87"
},
"0000026780": {
"rank": 36,
"ecr": "83"
},
"0001290900": {
"rank": 37,
"ecr": "80"
},
"0001062231": {
"rank": 38,
"ecr": "79"
},
"0000837852": {
"rank": 39,
"ecr": "69"
},
"0001318605": {
"rank": 40,
"ecr": "66"
},
"0001637655": {
"rank": 41,
"ecr": "64"
},
"0001589526": {
"rank": 42,
"ecr": "61"
},
"0001398529": {
"rank": 43,
"ecr": "61"
},
"0001328655": {
"rank": 44,
"ecr": "58"
},
"0001356564": {
"rank": 45,
"ecr": "57"
},
"0000808450": {
"rank": 46,
"ecr": "55"
},
"0001425287": {
"rank": 47,
"ecr": "50"
},
"0001063197": {
"rank": 48,
"ecr": "35"
},
"0001019787": {
"rank": 49,
"ecr": "19"
},
"0001495899": {
"rank": 50,
"ecr": "6.0"
},
"0001076744": {
"rank": 51,
"ecr": "1.1"
},
"0001096275": {
"rank": 52,
"ecr": "0.0000000000000000000010"
}
},
"2016": {
"0000868780": {
"rank": 1,
"ecr": "191"
},
"0000355811": {
"rank": 2,
"ecr": "185"
},
"0000095552": {
"rank": 3,
"ecr": "180"
},
"0000060977": {
"rank": 4,
"ecr": "173"
},
"0000350846": {
"rank": 5,
"ecr": "171"
},
"0000763744": {
"rank": 6,
"ecr": "162"
},
"0000793952": {
"rank": 7,
"ecr": "155"
},
"0001419581": {
"rank": 8,
"ecr": "153"
},
"0000933034": {
"rank": 9,
"ecr": "151"
},
"0000775158": {
"rank": 10,
"ecr": "150"
},
"0000020740": {
"rank": 11,
"ecr": "146"
},
"0000924822": {
"rank": 12,
"ecr": "144"
},
"0000277509": {
"rank": 13,
"ecr": "140"
},
"0000743238": {
"rank": 14,
"ecr": "139"
},
"0001456189": {
"rank": 15,
"ecr": "139"
},
"0001043337": {
"rank": 16,
"ecr": "136"
},
"0001424929": {
"rank": 17,
"ecr": "135"
},
"0001111335": {
"rank": 18,
"ecr": "135"
},
"0000093389": {
"rank": 19,
"ecr": "135"
},
"0000903129": {
"rank": 20,
"ecr": "131"
},
"0000714284": {
"rank": 21,
"ecr": "127"
},
"0000918251": {
"rank": 22,
"ecr": "124"
},
"0001034670": {
"rank": 23,
"ecr": "121"
},
"0001316517": {
"rank": 24,
"ecr": "117"
},
"0001157762": {
"rank": 25,
"ecr": "117"
},
"0000026780": {
"rank": 26,
"ecr": "101"
},
"0001320461": {
"rank": 27,
"ecr": "98"
},
"0001521332": {
"rank": 28,
"ecr": "95"
},
"0001411207": {
"rank": 29,
"ecr": "95"
},
"0001390844": {
"rank": 30,
"ecr": "95"
},
"0001318605": {
"rank": 31,
"ecr": "88"
},
"0001616817": {
"rank": 32,
"ecr": "88"
},
"0001404804": {
"rank": 33,
"ecr": "87"
},
"0001467858": {
"rank": 34,
"ecr": "87"
},
"0001485469": {
"rank": 35,
"ecr": "85"
},
"0001062231": {
"rank": 36,
"ecr": "85"
},
"0000837852": {
"rank": 37,
"ecr": "82"
},
"0001290900": {
"rank": 38,
"ecr": "79"
},
"0001637655": {
"rank": 39,
"ecr": "65"
},
"0001589526": {
"rank": 40,
"ecr": "62"
},
"0000808450": {
"rank": 41,
"ecr": "54"
},
"0001569083": {
"rank": 42,
"ecr": "54"
},
"0001398529": {
"rank": 43,
"ecr": "47"
},
"0001356564": {
"rank": 44,
"ecr": "36"
},
"0001063197": {
"rank": 45,
"ecr": "23"
},
"0001019787": {
"rank": 46,
"ecr": "22"
},
"0001425287": {
"rank": 47,
"ecr": "15"
},
"0001096275": {
"rank": 48,
"ecr": "5.4"
}
}
},
"rating_box": [
[
"Top rated",
"12 of 48"
],
[
"Best, worst rating",
"191 %, 5.35 %"
],
[
"New companies",
"4"
]
],
"regression_plot": "https://www.realrate-archive.com/us_motor/2016/backtesting_correlation/regression_2016.svg",
"scentences": [
"Stoneridge INC climbed 14 positions from 30 to 16 due to its excellent Revenues.",
"SORL Auto Parts Inc lost 10 positions from 11 to 21 due to its bad Cost of Goods and Services Sold.",
"Strattec Security CORP entered the 2017 ranking at rank 9, making it the best newcomer."
],
"url_segment": "2017-us-motor",
"year": 2017,
"feature_importance": "https://www.realrate-archive.com/us_motor/2016/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000908255": {
"2020": {
"obs_EconomicCapitalRatio": 0.8908035979695097
},
"2021": {
"obs_EconomicCapitalRatio": 0.7666580773625471
},
"2022": {
"obs_EconomicCapitalRatio": 0.6829596724009523
},
"2023": {
"obs_EconomicCapitalRatio": 0.7150396209665452
},
"2024": {
"obs_EconomicCapitalRatio": 0.6165775418186552
},
"2025": {
"obs_EconomicCapitalRatio": 0.8813409877113806
}
},
"0000793952": {
"2011": {
"obs_EconomicCapitalRatio": 1.039918174587866
},
"2012": {
"obs_EconomicCapitalRatio": 1.512943869330418
},
"2013": {
"obs_EconomicCapitalRatio": 1.8991249123745235
},
"2014": {
"obs_EconomicCapitalRatio": 1.7814044479462565
},
"2015": {
"obs_EconomicCapitalRatio": 1.0591101981371134
},
"2016": {
"obs_EconomicCapitalRatio": 1.2884486333122571
},
"2017": {
"obs_EconomicCapitalRatio": 1.0792581336476617
},
"2018": {
"obs_EconomicCapitalRatio": 0.6548532461004165
},
"2019": {
"obs_EconomicCapitalRatio": 0.7483850101440582
},
"2020": {
"obs_EconomicCapitalRatio": 0.6293111399016911
},
"2021": {
"obs_EconomicCapitalRatio": 0.7094045687324991
},
"2022": {
"obs_EconomicCapitalRatio": 0.7449586327034717
},
"2023": {
"obs_EconomicCapitalRatio": 0.607706594517226
},
"2024": {
"obs_EconomicCapitalRatio": 0.4854193390153477
},
"2025": {
"obs_EconomicCapitalRatio": 0.45655604920398657
}
},
"0000775158": {
"2011": {
"obs_EconomicCapitalRatio": 0.5035643331786948
},
"2012": {
"obs_EconomicCapitalRatio": 0.6697624540941638
},
"2016": {
"obs_EconomicCapitalRatio": 1.4623623916267467
},
"2017": {
"obs_EconomicCapitalRatio": 1.772414198055498
},
"2018": {
"obs_EconomicCapitalRatio": 1.1123597169113328
},
"2019": {
"obs_EconomicCapitalRatio": 1.5942910647292812
},
"2020": {
"obs_EconomicCapitalRatio": 1.450782832760835
},
"2021": {
"obs_EconomicCapitalRatio": 1.5437161625324156
},
"2022": {
"obs_EconomicCapitalRatio": 1.0599291247558473
}
},
"0000355811": {
"2011": {
"obs_EconomicCapitalRatio": 4.964006510214628
},
"2012": {
"obs_EconomicCapitalRatio": 3.0475241748738355
},
"2013": {
"obs_EconomicCapitalRatio": 3.4435585577447365
},
"2014": {
"obs_EconomicCapitalRatio": 3.5097569441238052
},
"2015": {
"obs_EconomicCapitalRatio": 3.02060437423745
},
"2016": {
"obs_EconomicCapitalRatio": 3.5731766949863357
},
"2017": {
"obs_EconomicCapitalRatio": 3.840675175095355
},
"2018": {
"obs_EconomicCapitalRatio": 3.978974406070403
},
"2019": {
"obs_EconomicCapitalRatio": 5.471783212957522
},
"2020": {
"obs_EconomicCapitalRatio": 6.214893285706126
},
"2021": {
"obs_EconomicCapitalRatio": 6.476696681640291
},
"2022": {
"obs_EconomicCapitalRatio": 4.5838516423622195
},
"2023": {
"obs_EconomicCapitalRatio": 4.991574418726419
},
"2024": {
"obs_EconomicCapitalRatio": 4.2220349387006815
},
"2025": {
"obs_EconomicCapitalRatio": 3.019681862065078
}
},
"0001034670": {
"2011": {
"obs_EconomicCapitalRatio": 0.7497849060923966
},
"2012": {
"obs_EconomicCapitalRatio": 0.9872636462594317
},
"2013": {
"obs_EconomicCapitalRatio": 1.3195400166444091
},
"2014": {
"obs_EconomicCapitalRatio": 1.2936702354588312
},
"2015": {
"obs_EconomicCapitalRatio": 1.4997004546005193
},
"2016": {
"obs_EconomicCapitalRatio": 1.2627855745896233
},
"2017": {
"obs_EconomicCapitalRatio": 1.4072227176003078
},
"2018": {
"obs_EconomicCapitalRatio": 0.8976989306249243
},
"2019": {
"obs_EconomicCapitalRatio": 1.1351006259593577
},
"2020": {
"obs_EconomicCapitalRatio": 1.0138291393293855
},
"2021": {
"obs_EconomicCapitalRatio": 1.2714071520076513
},
"2022": {
"obs_EconomicCapitalRatio": 0.9483021838010868
}
},
"0000277509": {
"2011": {
"obs_EconomicCapitalRatio": 0.3703470461540472
},
"2012": {
"obs_EconomicCapitalRatio": 0.7456052422416655
},
"2013": {
"obs_EconomicCapitalRatio": 1.6980570628821314
},
"2014": {
"obs_EconomicCapitalRatio": 1.797074382155049
},
"2015": {
"obs_EconomicCapitalRatio": 1.915558248253858
},
"2016": {
"obs_EconomicCapitalRatio": 1.9374324060356527
},
"2017": {
"obs_EconomicCapitalRatio": 1.4786039992252165
},
"2018": {
"obs_EconomicCapitalRatio": 1.4753028370389232
},
"2019": {
"obs_EconomicCapitalRatio": 2.206015402526451
},
"2020": {
"obs_EconomicCapitalRatio": 2.220138911941295
},
"2021": {
"obs_EconomicCapitalRatio": 2.5967033302978315
},
"2022": {
"obs_EconomicCapitalRatio": 2.49407845920002
},
"2023": {
"obs_EconomicCapitalRatio": 4.126812527720956
},
"2024": {
"obs_EconomicCapitalRatio": 4.786184513003422
},
"2025": {
"obs_EconomicCapitalRatio": 3.998609146647355
}
},
"0001318605": {
"2011": {
"obs_EconomicCapitalRatio": 4.8470627159264925
},
"2012": {
"obs_EconomicCapitalRatio": 3.692966883471258
},
"2013": {
"obs_EconomicCapitalRatio": 8.872212088907036
},
"2014": {
"obs_EconomicCapitalRatio": 5.194617752849393
},
"2015": {
"obs_EconomicCapitalRatio": 4.028680839866804
},
"2016": {
"obs_EconomicCapitalRatio": 1.6053478048708385
},
"2017": {
"obs_EconomicCapitalRatio": 2.127512255617935
},
"2018": {
"obs_EconomicCapitalRatio": 2.128311420541023
},
"2019": {
"obs_EconomicCapitalRatio": 2.4814797195591307
},
"2020": {
"obs_EconomicCapitalRatio": 15.59472336964259
},
"2021": {
"obs_EconomicCapitalRatio": 23.01317025598734
},
"2022": {
"obs_EconomicCapitalRatio": 6.607252288262909
},
"2023": {
"obs_EconomicCapitalRatio": 10.71456042938841
},
"2024": {
"obs_EconomicCapitalRatio": 16.34275565369816
},
"2025": {
"obs_EconomicCapitalRatio": 16.502359268082948
}
},
"0001425287": {
"2011": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 0.0
},
"2020": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 0.0
},
"2023": {
"obs_EconomicCapitalRatio": 0.0
},
"2024": {
"obs_EconomicCapitalRatio": 0.46903675104031883
}
},
"0001467858": {
"2011": {
"obs_EconomicCapitalRatio": 0.1877478411089063
},
"2012": {
"obs_EconomicCapitalRatio": 0.24453764197475789
},
"2013": {
"obs_EconomicCapitalRatio": 0.2924231663773314
},
"2014": {
"obs_EconomicCapitalRatio": 0.25961841269108243
},
"2015": {
"obs_EconomicCapitalRatio": 0.2457847074367811
},
"2016": {
"obs_EconomicCapitalRatio": 0.22942138376363483
},
"2017": {
"obs_EconomicCapitalRatio": 0.26849179815282176
},
"2018": {
"obs_EconomicCapitalRatio": 0.21226047555235883
},
"2019": {
"obs_EconomicCapitalRatio": 0.24244319217190727
},
"2020": {
"obs_EconomicCapitalRatio": 0.27252194066943436
},
"2021": {
"obs_EconomicCapitalRatio": 0.37614303395126664
},
"2022": {
"obs_EconomicCapitalRatio": 0.2034328793280082
},
"2023": {
"obs_EconomicCapitalRatio": 0.20149776087794605
},
"2024": {
"obs_EconomicCapitalRatio": 0.23263408826415077
},
"2025": {
"obs_EconomicCapitalRatio": 0.30767237557683214
}
},
"0000924822": {
"2011": {
"obs_EconomicCapitalRatio": 0.9147634153275694
},
"2012": {
"obs_EconomicCapitalRatio": 0.9848359071017643
},
"2013": {
"obs_EconomicCapitalRatio": 1.0862175321344265
},
"2014": {
"obs_EconomicCapitalRatio": 0.983114852491102
},
"2015": {
"obs_EconomicCapitalRatio": 1.0613559209729015
},
"2016": {
"obs_EconomicCapitalRatio": 1.2505127440717927
},
"2017": {
"obs_EconomicCapitalRatio": 1.176661411837194
},
"2018": {
"obs_EconomicCapitalRatio": 1.029663384248873
},
"2019": {
"obs_EconomicCapitalRatio": 1.425479670634038
},
"2020": {
"obs_EconomicCapitalRatio": 1.468190248665387
},
"2021": {
"obs_EconomicCapitalRatio": 1.1649156488700991
},
"2022": {
"obs_EconomicCapitalRatio": 0.8099025141880353
},
"2023": {
"obs_EconomicCapitalRatio": 0.9874175001718528
}
},
"0000026780": {
"2011": {
"obs_EconomicCapitalRatio": 0.3065813953321529
},
"2012": {
"obs_EconomicCapitalRatio": 0.42325891334600657
},
"2013": {
"obs_EconomicCapitalRatio": 0.5089000258691894
},
"2014": {
"obs_EconomicCapitalRatio": 0.6700707286549253
},
"2015": {
"obs_EconomicCapitalRatio": 0.4437736951427278
},
"2016": {
"obs_EconomicCapitalRatio": 0.5311834839881473
},
"2017": {
"obs_EconomicCapitalRatio": 0.7692846103159913
},
"2018": {
"obs_EconomicCapitalRatio": 0.3250514159378569
},
"2019": {
"obs_EconomicCapitalRatio": 0.37465176731527483
},
"2020": {
"obs_EconomicCapitalRatio": 0.38817710509202813
},
"2021": {
"obs_EconomicCapitalRatio": 0.44286644765580113
},
"2022": {
"obs_EconomicCapitalRatio": 0.30295970859218224
},
"2023": {
"obs_EconomicCapitalRatio": 0.28103210675326695
},
"2024": {
"obs_EconomicCapitalRatio": 0.24466687555352953
},
"2025": {
"obs_EconomicCapitalRatio": 0.375485766213552
}
},
"0000067347": {
"2011": {
"obs_EconomicCapitalRatio": 0.592296048544985
},
"2012": {
"obs_EconomicCapitalRatio": 0.5207975721531983
},
"2013": {
"obs_EconomicCapitalRatio": 0.8831913319496951
},
"2014": {
"obs_EconomicCapitalRatio": 0.8009493025862354
},
"2015": {
"obs_EconomicCapitalRatio": 0.5825944245212655
},
"2022": {
"obs_EconomicCapitalRatio": 0.8758977354705166
},
"2023": {
"obs_EconomicCapitalRatio": 2.409927808836348
},
"2024": {
"obs_EconomicCapitalRatio": 4.214496813464513
}
},
"0000076605": {
"2011": {
"obs_EconomicCapitalRatio": 0.4449646095494717
},
"2012": {
"obs_EconomicCapitalRatio": 1.2616600805759475
},
"2013": {
"obs_EconomicCapitalRatio": 2.0379150519595584
},
"2014": {
"obs_EconomicCapitalRatio": 1.9615705570041626
},
"2015": {
"obs_EconomicCapitalRatio": 1.793093446880004
},
"2021": {
"obs_EconomicCapitalRatio": 0.7560064680681928
},
"2022": {
"obs_EconomicCapitalRatio": 0.559978047048784
},
"2023": {
"obs_EconomicCapitalRatio": 1.0374106074638019
},
"2024": {
"obs_EconomicCapitalRatio": 0.7462648565083639
},
"2025": {
"obs_EconomicCapitalRatio": 1.4915319664955484
}
},
"0000093389": {
"2011": {
"obs_EconomicCapitalRatio": 0.8147029005937562
},
"2012": {
"obs_EconomicCapitalRatio": 0.854132219192603
},
"2013": {
"obs_EconomicCapitalRatio": 1.4614055508788626
},
"2014": {
"obs_EconomicCapitalRatio": 1.4005789855387565
},
"2015": {
"obs_EconomicCapitalRatio": 1.4492883365867075
},
"2016": {
"obs_EconomicCapitalRatio": 1.7788643023273163
},
"2017": {
"obs_EconomicCapitalRatio": 1.4831687004514031
},
"2018": {
"obs_EconomicCapitalRatio": 1.456390798562334
},
"2019": {
"obs_EconomicCapitalRatio": 1.5295066185233215
},
"2020": {
"obs_EconomicCapitalRatio": 1.1698345394455183
},
"2021": {
"obs_EconomicCapitalRatio": 1.1222110201244118
},
"2022": {
"obs_EconomicCapitalRatio": 0.7136068626479969
},
"2023": {
"obs_EconomicCapitalRatio": 0.8370407163145163
},
"2024": {
"obs_EconomicCapitalRatio": 0.4300608333783021
},
"2025": {
"obs_EconomicCapitalRatio": 0.49660182993714624
}
},
"0000763744": {
"2011": {
"obs_EconomicCapitalRatio": 1.6423457697701391
},
"2012": {
"obs_EconomicCapitalRatio": 2.144687977934146
},
"2013": {
"obs_EconomicCapitalRatio": 2.84166895704594
},
"2014": {
"obs_EconomicCapitalRatio": 2.4803301953556947
},
"2015": {
"obs_EconomicCapitalRatio": 2.67742340219885
},
"2016": {
"obs_EconomicCapitalRatio": 3.9572769414322173
},
"2017": {
"obs_EconomicCapitalRatio": 3.980922560501478
},
"2018": {
"obs_EconomicCapitalRatio": 1.4168901899398891
},
"2019": {
"obs_EconomicCapitalRatio": 1.483946689510665
},
"2020": {
"obs_EconomicCapitalRatio": 1.5112094167214174
},
"2021": {
"obs_EconomicCapitalRatio": 1.1858615734296012
},
"2022": {
"obs_EconomicCapitalRatio": 0.813686172672224
},
"2023": {
"obs_EconomicCapitalRatio": 1.297697770108679
},
"2024": {
"obs_EconomicCapitalRatio": 1.13893030562295
},
"2025": {
"obs_EconomicCapitalRatio": 1.1872498107089837
}
},
"0000813762": {
"2011": {
"obs_EconomicCapitalRatio": 0.025259474896962408
},
"2012": {
"obs_EconomicCapitalRatio": 0.03786660078058722
},
"2013": {
"obs_EconomicCapitalRatio": 0.09644098033934419
},
"2014": {
"obs_EconomicCapitalRatio": 0.0752397039656803
},
"2015": {
"obs_EconomicCapitalRatio": 0.05435233832228923
},
"2017": {
"obs_EconomicCapitalRatio": 0.08859814117268927
},
"2018": {
"obs_EconomicCapitalRatio": 0.17976833889923222
},
"2019": {
"obs_EconomicCapitalRatio": 0.21334138783059226
},
"2020": {
"obs_EconomicCapitalRatio": 0.2179377316484278
},
"2021": {
"obs_EconomicCapitalRatio": 0.2607330560789308
},
"2022": {
"obs_EconomicCapitalRatio": 0.37095642663513756
},
"2023": {
"obs_EconomicCapitalRatio": 0.23950832618350243
},
"2024": {
"obs_EconomicCapitalRatio": 0.2508856824701069
}
},
"0000868780": {
"2011": {
"obs_EconomicCapitalRatio": 3.0892690774523017
},
"2012": {
"obs_EconomicCapitalRatio": 5.309335196922035
},
"2013": {
"obs_EconomicCapitalRatio": 6.544119758548463
},
"2014": {
"obs_EconomicCapitalRatio": 5.155202225243922
},
"2015": {
"obs_EconomicCapitalRatio": 4.715370910189681
},
"2016": {
"obs_EconomicCapitalRatio": 6.214515770567068
},
"2017": {
"obs_EconomicCapitalRatio": 4.81542875269252
},
"2018": {
"obs_EconomicCapitalRatio": 5.404817476060342
},
"2019": {
"obs_EconomicCapitalRatio": 3.8898073240737037
},
"2020": {
"obs_EconomicCapitalRatio": 3.6964390547013646
},
"2021": {
"obs_EconomicCapitalRatio": 2.9078792596935976
},
"2022": {
"obs_EconomicCapitalRatio": 1.6818890627190382
},
"2023": {
"obs_EconomicCapitalRatio": 1.8506583536474452
},
"2024": {
"obs_EconomicCapitalRatio": 2.681837435868343
},
"2025": {
"obs_EconomicCapitalRatio": 2.5761054860241632
}
},
"0000903129": {
"2011": {
"obs_EconomicCapitalRatio": 1.108119100495792
},
"2012": {
"obs_EconomicCapitalRatio": 1.1801467465814324
},
"2013": {
"obs_EconomicCapitalRatio": 2.4286188082239306
},
"2014": {
"obs_EconomicCapitalRatio": 3.3074016650545004
},
"2015": {
"obs_EconomicCapitalRatio": 3.88071408369769
},
"2016": {
"obs_EconomicCapitalRatio": 2.0911477988954292
},
"2017": {
"obs_EconomicCapitalRatio": 1.964159956984558
},
"2018": {
"obs_EconomicCapitalRatio": 2.4713849060688307
},
"2019": {
"obs_EconomicCapitalRatio": 2.963269405311972
},
"2020": {
"obs_EconomicCapitalRatio": 2.920145051692684
},
"2021": {
"obs_EconomicCapitalRatio": 4.5866485831160055
},
"2022": {
"obs_EconomicCapitalRatio": 2.4037592381245134
}
},
"0001043337": {
"2011": {
"obs_EconomicCapitalRatio": 0.3646846548705429
},
"2012": {
"obs_EconomicCapitalRatio": 0.28829099066374714
},
"2013": {
"obs_EconomicCapitalRatio": 0.7422722920525042
},
"2014": {
"obs_EconomicCapitalRatio": 1.026971626731219
},
"2015": {
"obs_EconomicCapitalRatio": 1.3151134631552779
},
"2016": {
"obs_EconomicCapitalRatio": 1.658499859476761
},
"2017": {
"obs_EconomicCapitalRatio": 1.5355529845076539
},
"2018": {
"obs_EconomicCapitalRatio": 1.6297831889884213
},
"2019": {
"obs_EconomicCapitalRatio": 1.7999725141520617
},
"2020": {
"obs_EconomicCapitalRatio": 1.7079109336265912
},
"2021": {
"obs_EconomicCapitalRatio": 1.017175445803331
},
"2022": {
"obs_EconomicCapitalRatio": 1.1459193482160082
},
"2023": {
"obs_EconomicCapitalRatio": 0.9990507476014615
},
"2024": {
"obs_EconomicCapitalRatio": 0.3437936647852023
},
"2025": {
"obs_EconomicCapitalRatio": 0.35104787979676755
}
},
"0001062231": {
"2011": {
"obs_EconomicCapitalRatio": 0.287025199863681
},
"2012": {
"obs_EconomicCapitalRatio": 0.27491981453321485
},
"2013": {
"obs_EconomicCapitalRatio": 0.5049876972869434
},
"2014": {
"obs_EconomicCapitalRatio": 0.5333160669897926
},
"2015": {
"obs_EconomicCapitalRatio": 0.49037507402276803
},
"2016": {
"obs_EconomicCapitalRatio": 0.46043423815550255
},
"2019": {
"obs_EconomicCapitalRatio": 0.1957324969664975
},
"2020": {
"obs_EconomicCapitalRatio": 0.1633944617041772
},
"2021": {
"obs_EconomicCapitalRatio": 0.19503062659617218
},
"2022": {
"obs_EconomicCapitalRatio": 0.17330611609358196
},
"2023": {
"obs_EconomicCapitalRatio": 0.20417961451532732
},
"2024": {
"obs_EconomicCapitalRatio": 0.14456179543789893
},
"2025": {
"obs_EconomicCapitalRatio": 0.12084223356385695
}
},
"0001290900": {
"2011": {
"obs_EconomicCapitalRatio": 0.6648206144307528
},
"2012": {
"obs_EconomicCapitalRatio": 0.5879480665564104
},
"2013": {
"obs_EconomicCapitalRatio": 0.5187798627610521
},
"2014": {
"obs_EconomicCapitalRatio": 0.48683731064317004
},
"2015": {
"obs_EconomicCapitalRatio": 0.20841313443833365
},
"2016": {
"obs_EconomicCapitalRatio": 0.4149832388694328
},
"2017": {
"obs_EconomicCapitalRatio": 0.9665264341351528
},
"2018": {
"obs_EconomicCapitalRatio": 0.4844924138367285
},
"2019": {
"obs_EconomicCapitalRatio": 0.5369678406056652
},
"2020": {
"obs_EconomicCapitalRatio": 0.6844876420055045
},
"2021": {
"obs_EconomicCapitalRatio": 0.5610618271531111
},
"2022": {
"obs_EconomicCapitalRatio": 0.5487108108452161
},
"2023": {
"obs_EconomicCapitalRatio": 0.6040541204088934
},
"2024": {
"obs_EconomicCapitalRatio": 0.2219151944337264
},
"2025": {
"obs_EconomicCapitalRatio": 0.16781582722640026
}
},
"0000842162": {
"2012": {
"obs_EconomicCapitalRatio": 0.5594263675026377
},
"2013": {
"obs_EconomicCapitalRatio": 0.7856961277188974
},
"2017": {
"obs_EconomicCapitalRatio": 1.0441582588533074
},
"2018": {
"obs_EconomicCapitalRatio": 0.7152835022040004
},
"2019": {
"obs_EconomicCapitalRatio": 0.7212652003831285
},
"2020": {
"obs_EconomicCapitalRatio": 0.7813925585048016
},
"2021": {
"obs_EconomicCapitalRatio": 0.8842127400956097
},
"2022": {
"obs_EconomicCapitalRatio": 0.5915361804975224
},
"2023": {
"obs_EconomicCapitalRatio": 0.6335907340399561
},
"2024": {
"obs_EconomicCapitalRatio": 0.42267612475402605
},
"2025": {
"obs_EconomicCapitalRatio": 0.4914453976469844
}
},
"0000918251": {
"2012": {
"obs_EconomicCapitalRatio": 0.2020932181490631
},
"2013": {
"obs_EconomicCapitalRatio": 0.7250557072392292
},
"2014": {
"obs_EconomicCapitalRatio": 2.2022099255976064
},
"2015": {
"obs_EconomicCapitalRatio": 1.951735651137595
},
"2016": {
"obs_EconomicCapitalRatio": 1.6707293098041467
},
"2017": {
"obs_EconomicCapitalRatio": 1.5256360588540476
},
"2018": {
"obs_EconomicCapitalRatio": 0.7415804652715123
},
"2019": {
"obs_EconomicCapitalRatio": 0.8557546282604214
},
"2020": {
"obs_EconomicCapitalRatio": 0.5951038462320839
},
"2021": {
"obs_EconomicCapitalRatio": 0.4692990314163252
},
"2022": {
"obs_EconomicCapitalRatio": 0.25452855125133983
},
"2023": {
"obs_EconomicCapitalRatio": 0.1939682384144907
},
"2024": {
"obs_EconomicCapitalRatio": 0.17992184068587871
}
},
"0000933034": {
"2012": {
"obs_EconomicCapitalRatio": 0.6523515133908808
},
"2013": {
"obs_EconomicCapitalRatio": 1.2881972417233516
},
"2014": {
"obs_EconomicCapitalRatio": 1.9885314100067428
},
"2016": {
"obs_EconomicCapitalRatio": 0.9447622525870455
},
"2017": {
"obs_EconomicCapitalRatio": 0.8523459857755427
},
"2019": {
"obs_EconomicCapitalRatio": 0.42488034635887845
},
"2020": {
"obs_EconomicCapitalRatio": 1.2572212641367548
},
"2022": {
"obs_EconomicCapitalRatio": 0.412365619507019
}
},
"0001404804": {
"2012": {
"obs_EconomicCapitalRatio": 9.17782950922357
},
"2013": {
"obs_EconomicCapitalRatio": 20.648782201167922
},
"2014": {
"obs_EconomicCapitalRatio": 12.95038597645412
},
"2015": {
"obs_EconomicCapitalRatio": 6.812000335467736
},
"2016": {
"obs_EconomicCapitalRatio": 3.0723280777021125
},
"2017": {
"obs_EconomicCapitalRatio": 1.1673064593301652
},
"2018": {
"obs_EconomicCapitalRatio": 1.0204002112186519
},
"2019": {
"obs_EconomicCapitalRatio": 1.0183598512303609
},
"2020": {
"obs_EconomicCapitalRatio": 0.45833074676912855
},
"2021": {
"obs_EconomicCapitalRatio": 0.9447072697956828
},
"2022": {
"obs_EconomicCapitalRatio": 0.5466118141786988
},
"2023": {
"obs_EconomicCapitalRatio": 0.30483332026980353
},
"2024": {
"obs_EconomicCapitalRatio": 0.24520444522747553
},
"2025": {
"obs_EconomicCapitalRatio": 0.17026503153607497
}
},
"0001411207": {
"2012": {
"obs_EconomicCapitalRatio": 0.7083034169478007
},
"2014": {
"obs_EconomicCapitalRatio": 1.2151175174378526
},
"2015": {
"obs_EconomicCapitalRatio": 0.9841941948719984
},
"2016": {
"obs_EconomicCapitalRatio": 1.3249658113490645
},
"2017": {
"obs_EconomicCapitalRatio": 1.3907591638554055
},
"2018": {
"obs_EconomicCapitalRatio": 1.2682050629555572
},
"2019": {
"obs_EconomicCapitalRatio": 1.2916597829687662
},
"2020": {
"obs_EconomicCapitalRatio": 1.089333223636966
},
"2021": {
"obs_EconomicCapitalRatio": 0.8217150317809174
},
"2022": {
"obs_EconomicCapitalRatio": 0.8809374112766845
}
},
"0001521332": {
"2012": {
"obs_EconomicCapitalRatio": 1.1994086719144499
},
"2013": {
"obs_EconomicCapitalRatio": 1.828483687196141
},
"2015": {
"obs_EconomicCapitalRatio": 2.1655652709560522
},
"2016": {
"obs_EconomicCapitalRatio": 1.6244610460025197
},
"2017": {
"obs_EconomicCapitalRatio": 2.1286358023719902
},
"2018": {
"obs_EconomicCapitalRatio": 1.5108671279306525
},
"2019": {
"obs_EconomicCapitalRatio": 2.1294331192142177
},
"2020": {
"obs_EconomicCapitalRatio": 2.567666377874647
},
"2021": {
"obs_EconomicCapitalRatio": 3.2027541832944504
},
"2022": {
"obs_EconomicCapitalRatio": 1.4553166353506735
},
"2023": {
"obs_EconomicCapitalRatio": 1.361116430141526
},
"2024": {
"obs_EconomicCapitalRatio": 0.7419303855992943
},
"2025": {
"obs_EconomicCapitalRatio": 0.8896842822655886
}
},
"0001456189": {
"2012": {
"obs_EconomicCapitalRatio": 0.382136452662823
},
"2013": {
"obs_EconomicCapitalRatio": 0.4360621707895348
},
"2014": {
"obs_EconomicCapitalRatio": 0.893012794048356
},
"2015": {
"obs_EconomicCapitalRatio": 2.8404441737401362
},
"2016": {
"obs_EconomicCapitalRatio": 1.7040225090392915
},
"2017": {
"obs_EconomicCapitalRatio": 1.476027786790847
},
"2018": {
"obs_EconomicCapitalRatio": 1.5135173644037205
},
"2019": {
"obs_EconomicCapitalRatio": 0.9377823976347437
},
"2020": {
"obs_EconomicCapitalRatio": 2.156998611731387
},
"2021": {
"obs_EconomicCapitalRatio": 4.923679972890754
},
"2022": {
"obs_EconomicCapitalRatio": 3.4329688116791717
},
"2023": {
"obs_EconomicCapitalRatio": 2.055340542219395
},
"2024": {
"obs_EconomicCapitalRatio": 1.6243888034697065
}
},
"0001111335": {
"2013": {
"obs_EconomicCapitalRatio": 0.5673956539542163
},
"2014": {
"obs_EconomicCapitalRatio": 0.7539021224271394
},
"2015": {
"obs_EconomicCapitalRatio": 0.7235176193869641
},
"2016": {
"obs_EconomicCapitalRatio": 1.6595244703972523
},
"2017": {
"obs_EconomicCapitalRatio": 2.5127002129551
},
"2018": {
"obs_EconomicCapitalRatio": 1.2463758348032485
},
"2019": {
"obs_EconomicCapitalRatio": 1.597771645250884
},
"2020": {
"obs_EconomicCapitalRatio": 2.2414635518318535
},
"2021": {
"obs_EconomicCapitalRatio": 1.9813322909997977
},
"2022": {
"obs_EconomicCapitalRatio": 2.095311366520137
},
"2023": {
"obs_EconomicCapitalRatio": 1.9292190303529788
},
"2024": {
"obs_EconomicCapitalRatio": 1.2727890745697263
},
"2025": {
"obs_EconomicCapitalRatio": 1.2059813983355157
}
},
"0001320461": {
"2013": {
"obs_EconomicCapitalRatio": 0.35812131812023057
},
"2014": {
"obs_EconomicCapitalRatio": 0.536672992481448
},
"2015": {
"obs_EconomicCapitalRatio": 0.6764325493310228
},
"2016": {
"obs_EconomicCapitalRatio": 0.8598399933966154
},
"2017": {
"obs_EconomicCapitalRatio": 0.9317679057731567
},
"2018": {
"obs_EconomicCapitalRatio": 0.4964844153771045
},
"2019": {
"obs_EconomicCapitalRatio": 0.25021421714273356
},
"2020": {
"obs_EconomicCapitalRatio": 0.2549692624407149
},
"2021": {
"obs_EconomicCapitalRatio": 0.17248351060301298
},
"2022": {
"obs_EconomicCapitalRatio": 0.05965214397746237
},
"2023": {
"obs_EconomicCapitalRatio": 0.1641109646595787
},
"2024": {
"obs_EconomicCapitalRatio": 0.13237383039311015
},
"2025": {
"obs_EconomicCapitalRatio": 0.31121166362041447
}
},
"0001424929": {
"2013": {
"obs_EconomicCapitalRatio": 5.760845895949549
},
"2014": {
"obs_EconomicCapitalRatio": 3.0758316401057733
},
"2015": {
"obs_EconomicCapitalRatio": 3.1993418199262864
},
"2016": {
"obs_EconomicCapitalRatio": 4.142332363535731
},
"2017": {
"obs_EconomicCapitalRatio": 4.80389668253106
},
"2018": {
"obs_EconomicCapitalRatio": 6.985384210631701
},
"2021": {
"obs_EconomicCapitalRatio": 6.462031454968731
},
"2022": {
"obs_EconomicCapitalRatio": 3.686663138459764
},
"2023": {
"obs_EconomicCapitalRatio": 1.7563713602479252
},
"2025": {
"obs_EconomicCapitalRatio": 0.44839713786172297
}
},
"0001096275": {
"2014": {
"obs_EconomicCapitalRatio": 253.11498081872483
},
"2015": {
"obs_EconomicCapitalRatio": 146.70096496489842
},
"2016": {
"obs_EconomicCapitalRatio": 3.380196755771242
},
"2017": {
"obs_EconomicCapitalRatio": 5.943432586531244
},
"2018": {
"obs_EconomicCapitalRatio": 1.1044216376646123
},
"2019": {
"obs_EconomicCapitalRatio": 2.8099528474831623
},
"2020": {
"obs_EconomicCapitalRatio": 4.625284380845794
},
"2021": {
"obs_EconomicCapitalRatio": 2.3632807342121125
},
"2022": {
"obs_EconomicCapitalRatio": 1.0045842155185023
},
"2023": {
"obs_EconomicCapitalRatio": 1.6420769423867785
},
"2024": {
"obs_EconomicCapitalRatio": 1.6807424406881997
},
"2025": {
"obs_EconomicCapitalRatio": 0.978486942532343
}
},
"0001589526": {
"2015": {
"obs_EconomicCapitalRatio": 0.6528938695910855
},
"2016": {
"obs_EconomicCapitalRatio": 1.1571804848461462
},
"2017": {
"obs_EconomicCapitalRatio": 1.4320156678720335
},
"2019": {
"obs_EconomicCapitalRatio": 1.5054318132142903
},
"2020": {
"obs_EconomicCapitalRatio": 1.4525283234153192
},
"2021": {
"obs_EconomicCapitalRatio": 1.1055819828833744
},
"2022": {
"obs_EconomicCapitalRatio": 0.8802939878180984
},
"2023": {
"obs_EconomicCapitalRatio": 2.101668037790878
},
"2024": {
"obs_EconomicCapitalRatio": 2.8566324150333506
},
"2025": {
"obs_EconomicCapitalRatio": 3.28975435179008
}
},
"0001563568": {
"2017": {
"obs_EconomicCapitalRatio": 54.67643341763006
},
"2018": {
"obs_EconomicCapitalRatio": 2.8343974433476764
},
"2019": {
"obs_EconomicCapitalRatio": 1.5953344341501656
},
"2020": {
"obs_EconomicCapitalRatio": 8.608936151149202
},
"2021": {
"obs_EconomicCapitalRatio": 1.8951490031994274
},
"2022": {
"obs_EconomicCapitalRatio": 1.962872847351586
},
"2023": {
"obs_EconomicCapitalRatio": 1.5612572083544767
},
"2024": {
"obs_EconomicCapitalRatio": 0.9477515336978416
},
"2025": {
"obs_EconomicCapitalRatio": 0.2356088393994015
}
},
"0001670541": {
"2017": {
"obs_EconomicCapitalRatio": 0.6752700286719159
},
"2018": {
"obs_EconomicCapitalRatio": 0.16052659570086292
},
"2019": {
"obs_EconomicCapitalRatio": 0.21612561822272827
},
"2020": {
"obs_EconomicCapitalRatio": 0.34520825977498376
},
"2021": {
"obs_EconomicCapitalRatio": 0.4792840830937074
},
"2022": {
"obs_EconomicCapitalRatio": 0.41277927759044064
},
"2023": {
"obs_EconomicCapitalRatio": 0.4103676353199009
},
"2024": {
"obs_EconomicCapitalRatio": 0.17924400553676706
},
"2025": {
"obs_EconomicCapitalRatio": 0.1926664571234269
}
},
"0001703157": {
"2022": {
"obs_EconomicCapitalRatio": 3576.723200810231
},
"2023": {
"obs_EconomicCapitalRatio": 412.8473509378777
},
"2025": {
"obs_EconomicCapitalRatio": 12.06333532783998
}
},
"0001735707": {
"2018": {
"obs_EconomicCapitalRatio": 0.26140846803906165
},
"2019": {
"obs_EconomicCapitalRatio": 0.22702138697483204
},
"2020": {
"obs_EconomicCapitalRatio": 0.0841348470195695
},
"2021": {
"obs_EconomicCapitalRatio": 0.16158004009899654
},
"2022": {
"obs_EconomicCapitalRatio": 0.17806865602997007
},
"2023": {
"obs_EconomicCapitalRatio": 0.7384540559309167
},
"2024": {
"obs_EconomicCapitalRatio": 0.7203725439282956
},
"2025": {
"obs_EconomicCapitalRatio": 1.219837713631794
}
},
"0000037996": {
"2025": {
"obs_EconomicCapitalRatio": 0.1900376897997788
}
},
"0001759546": {
"2020": {
"obs_EconomicCapitalRatio": 8.649154263587578
},
"2021": {
"obs_EconomicCapitalRatio": 1.7706148119869496
},
"2022": {
"obs_EconomicCapitalRatio": 0.9513719668195503
}
},
"0001789029": {
"2020": {
"obs_EconomicCapitalRatio": 3.8828389293682073
},
"2021": {
"obs_EconomicCapitalRatio": 6.923300895488239
},
"2022": {
"obs_EconomicCapitalRatio": 1.5370846832299434
}
},
"0001811210": {
"2021": {
"obs_EconomicCapitalRatio": 10.565073848121482
},
"2022": {
"obs_EconomicCapitalRatio": 2.020858095986669
},
"2023": {
"obs_EconomicCapitalRatio": 1.626743819612931
},
"2024": {
"obs_EconomicCapitalRatio": 1.305052080021299
},
"2025": {
"obs_EconomicCapitalRatio": 0.5380375574513515
}
},
"0001829794": {
"2022": {
"obs_EconomicCapitalRatio": 0.0
},
"2023": {
"obs_EconomicCapitalRatio": 0.0
},
"2024": {
"obs_EconomicCapitalRatio": 0.3624190598099781
},
"2025": {
"obs_EconomicCapitalRatio": 0.6616144175935393
}
},
"0001874178": {
"2021": {
"obs_EconomicCapitalRatio": 7.013507546791291
},
"2022": {
"obs_EconomicCapitalRatio": 1.6167901159304456
},
"2023": {
"obs_EconomicCapitalRatio": 1.8332557744100588
},
"2024": {
"obs_EconomicCapitalRatio": 1.144033529335894
},
"2025": {
"obs_EconomicCapitalRatio": 2.0211094609940723
}
},
"0001759631": {
"2021": {
"obs_EconomicCapitalRatio": 3.5670720566276146
},
"2022": {
"obs_EconomicCapitalRatio": 1.8242487275324424
},
"2023": {
"obs_EconomicCapitalRatio": 0.8808313544180818
},
"2024": {
"obs_EconomicCapitalRatio": 3.3365044329018367
},
"2025": {
"obs_EconomicCapitalRatio": 3.1332081866134467
}
},
"0001818644": {
"2021": {
"obs_EconomicCapitalRatio": 8.27135999292519
},
"2022": {
"obs_EconomicCapitalRatio": 0.9629113235973089
},
"2023": {
"obs_EconomicCapitalRatio": 10.658395775404495
},
"2024": {
"obs_EconomicCapitalRatio": 0.5603731205197051
},
"2025": {
"obs_EconomicCapitalRatio": 1.9915991921674525
}
},
"0001822928": {
"2021": {
"obs_EconomicCapitalRatio": 1.4097231297330395
},
"2022": {
"obs_EconomicCapitalRatio": 0.23951499285837438
},
"2023": {
"obs_EconomicCapitalRatio": 0.005553513430624042
},
"2024": {
"obs_EconomicCapitalRatio": 0.368708507926075
},
"2025": {
"obs_EconomicCapitalRatio": 0.5355336900465096
}
},
"0001707919": {
"2023": {
"obs_EconomicCapitalRatio": 3.6884143030212995
},
"2025": {
"obs_EconomicCapitalRatio": 0.08498027833979355
}
},
"0001879848": {
"2022": {
"obs_EconomicCapitalRatio": 1.7148240868410012
},
"2023": {
"obs_EconomicCapitalRatio": 1.6890537696986945
},
"2024": {
"obs_EconomicCapitalRatio": 0.20757414663911328
}
},
"0001772720": {
"2022": {
"obs_EconomicCapitalRatio": 0.18974810978278922
},
"2023": {
"obs_EconomicCapitalRatio": 0.10331501558124376
},
"2024": {
"obs_EconomicCapitalRatio": 0.06558445088844479
}
},
"0001819493": {
"2022": {
"obs_EconomicCapitalRatio": 0.7044339470503356
},
"2023": {
"obs_EconomicCapitalRatio": 19.280698246048615
},
"2024": {
"obs_EconomicCapitalRatio": 0.319586170619749
}
},
"0001893657": {
"2024": {
"obs_EconomicCapitalRatio": 10.390719526240568
},
"2025": {
"obs_EconomicCapitalRatio": 6.9212001462040735
}
},
"0001898795": {
"2022": {
"obs_EconomicCapitalRatio": 5.100750686726645
},
"2023": {
"obs_EconomicCapitalRatio": 14.184162052326197
},
"2024": {
"obs_EconomicCapitalRatio": 10.982854008922924
},
"2025": {
"obs_EconomicCapitalRatio": 7.6538961432608055
}
}
}
}